===============================================================================
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                    For the quarter ended September 30, 2002

                                       OR

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

           For the transition period from ____________ to ____________

                         Commission File Number 1-16417



                                   VALERO L.P.
             (Exact name of registrant as specified in its charter)

              Delaware                                  74-2958817
    (State or other jurisdiction of                  (I.R.S. Employer
     incorporation or organization)                 Identification No.)

                                One Valero Place
                               San Antonio, Texas
                    (Address of principal executive offices)
                                      78212
                                   (Zip Code)

                        Telephone number: (210) 370-2000
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                 Yes X No
                                    --   --

        As of October 31, 2002, 9,654,572 common units were outstanding.



================================================================================





                                   VALERO L.P.
                                    FORM 10-Q
                               SEPTEMBER 30, 2002

                                TABLE OF CONTENTS




                                                                                                       Page
                                                                                                       ----

                         PART I - FINANCIAL INFORMATION

                                                                                                      
Item 1. Financial Statements

                 Consolidated and Combined Balance Sheets
                  as of September 30, 2002 and December 31, 2001..................................       3

                 Consolidated and Combined Statements of Income
                  for the Three and Nine Months Ended September 30, 2002 and 2001.................       4

                 Consolidated and Combined Statements of Cash Flows
                  for the Nine Months Ended September 30, 2002 and 2001...........................       5

                 Notes to Consolidated and Combined Financial Statements..........................       6

  Item 2.        Management's Discussion and Analysis of Financial Condition and
                  Results of Operations...........................................................      15

  Item 3.        Quantitative and Qualitative Disclosures About Market Risk.......................      25

  Item 4.        Controls and Procedures..........................................................      25


                           PART II - OTHER INFORMATION

  Item 6.        Exhibits and Reports on Form 8-K.................................................      26

                 SIGNATURES.......................................................................      27

                 CERTIFICATIONS...................................................................      28



                                       2

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements



                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
                    CONSOLIDATED AND COMBINED BALANCE SHEETS
                   (unaudited, in thousands, except unit data)

                                                                                       Restated
                                                                      September 30,   December 31,
                                                                          2002            2001
                                                                          ----            ----
                                                                                        (note 2)
                                Assets
                                                                                  
Current assets:
 Cash and cash equivalents..........................................    $ 31,176        $  7,796
 Receivable from parent.............................................       7,897           6,292
 Accounts receivable................................................       1,526           2,855
 Other current assets...............................................         296               -
                                                                         -------         -------
  Total current assets..............................................      40,895          16,943
                                                                         -------         -------

Property, plant and equipment.......................................     485,556         470,401
Less accumulated depreciation and amortization......................    (133,617)       (121,389)
                                                                         -------         -------
  Property, plant and equipment, net................................     351,939         349,012
Goodwill, net.......................................................       4,715           4,715
Investment in Skelly-Belvieu Pipeline Company.......................      16,192          16,492
Other noncurrent assets, net........................................       1,584             384
                                                                         -------         -------
 Total assets.......................................................    $415,325        $387,546
                                                                         =======         =======

                   Liabilities and Partners' Equity
Current liabilities:
 Current portion of long-term debt..................................    $    416        $    462
 Accounts payable and accrued liabilities...........................       7,923           4,215
 Taxes other than income taxes......................................       4,660           1,894
                                                                         -------         -------
  Total current liabilities.........................................      12,999           6,571

Long-term debt, less current portion................................     109,353          25,660
Other long-term liabilities.........................................           -               2
Deferred income tax liabilities.....................................           -          13,147

Partners' equity:
 Common units (9,654,572 and 9,599,322 outstanding as of 2002
  and 2001, respectively)...........................................     170,102         169,305
 Subordinated units (9,599,322 outstanding as of 2002 and 2001).....     116,682         116,399
 General partner's equity...........................................       6,189           5,831
 Net parent investment in the Wichita Falls Business................           -          50,631
                                                                         -------         -------
  Total partners' equity............................................     292,973         342,166
                                                                         -------         -------
  Total liabilities and partners' equity............................    $415,325        $387,546
                                                                         =======         =======

    See accompanying notes to consolidated and combined financial statements.






                                       3






                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
                 CONSOLIDATED AND COMBINED STATEMENTS OF INCOME
            (unaudited, in thousands, except unit and per unit data)


                                                     Three Months Ended                Nine Months Ended
                                                        September 30,                    September 30,
                                                        -------------                    -------------
                                                   2002              2001              2002             2001
                                                   ----              ----              ----             ----

                                                                                          
Revenues.....................................     $32,161         $26,857            $88,215          $73,916
                                                   ------          ------             ------           ------

Costs and expenses:
 Operating expenses..........................      10,376           8,649             29,125           26,036
 General and administrative expenses.........       1,783           1,326              5,270            3,829
 Depreciation and amortization...............       4,157           3,452             12,388            9,941
                                                   ------          ------             ------           ------
  Total costs and expenses...................      16,316          13,427             46,783           39,806
                                                   ------          ------             ------           ------

Operating income.............................      15,845          13,430             41,432           34,110
 Equity income from Skelly-Belvieu
   Pipeline Company..........................         843             728              2,365            2,304
 Interest expense, net.......................      (1,738)           (387)            (3,090)          (3,501)
                                                   ------          ------             ------           ------

Income before income tax expense.............      14,950          13,771             40,707           32,913
 Income tax expense..........................           -               -               (395)               -
                                                   ------          ------             ------           ------
Net income...................................     $14,950         $13,771            $40,312          $32,913
                                                   ======          ======             ======           ======

Allocation of net income:
Net income...................................     $14,950         $13,771            $40,312          $32,913
 Less net income applicable to the period
   from January 1 through April 15, 2001.....           -               -                  -          (10,126)
 Less net income applicable to the Wichita
   Falls Business for the month ended
   January 31, 2002..........................           -               -               (650)               -
                                                   ------          ------             ------           ------

Net income applicable to the general and
   limited partners' interest................      14,950          13,771             39,662           22,787

General partner's interest in net income.....      (1,064)           (276)            (1,558)            (456)
                                                   ------          ------             ------           ------
Limited partners' interest in net income.....     $13,886         $13,495            $38,104          $22,331
                                                   ======          ======             ======           ======

Basic and diluted net income per limited
  partnership unit...........................     $  0.72         $  0.70            $  1.98          $  1.16
                                                   ======          ======             ======           ======

Weighted average number of limited
  partnership units outstanding - diluted....  19,253,894      19,198,644         19,249,921       19,198,644
                                               ==========      ==========         ==========       ==========


   See accompanying notes to consolidated and combined financial statements.





                                       4

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
               CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS
                            (unaudited, in thousands)


                                                                         Nine Months Ended
                                                                           September 30,
                                                                           ------------

                                                                       2002            2001
                                                                       ----            ----
                                                                               
Cash Flows from Operating Activities:
Net income ....................................................     $40,312          $ 32,913
Adjustments to reconcile net income to net cash provided
 by operating activities:
 Depreciation and amortization.................................      12,388             9,941
 Equity income from Skelly-Belvieu Pipeline Company............      (2,365)           (2,304)
 Distributions of equity income from Skelly-Belvieu
  Pipeline Company.............................................       2,665             2,020
 Changes in current assets and liabilities:
  Decrease (increase) in receivable from parent................      (1,605)           16,940
  Decrease (increase) in accounts receivable...................       1,329            (1,719)
  Decrease (increase) in other current assets..................        (296)            3,528
  Increase in accounts payable and accrued liabilities.........       3,708             1,187
  Increase in taxes other than income taxes....................       2,796                97
 Other, net....................................................         671              (413)
                                                                     ------           -------
        Net cash provided by operating activities..............      59,603            62,190
                                                                     ------           -------

Cash Flows from Investing Activities:
Maintenance capital expenditures...............................      (2,834)           (2,587)
Expansion capital expenditures.................................      (1,481)           (3,287)
Acquisitions...................................................     (75,000)           (5,600)
                                                                     ------           -------
        Net cash used in investing activities..................     (79,315)          (11,474)
                                                                     ------           -------

Cash Flows from Financing Activities:
Proceeds from senior note offering, net of issuance costs......      98,394                 -
Proceeds from other long-term debt borrowings..................      75,000            20,506
Repayment of long-term debt....................................     (91,046)           (5,729)
Distributions to unitholders and general partner...............     (38,744)           (9,817)
Distributions to parent and affiliates.........................        (512)          (29,000)
Net proceeds from sale of common units to the public...........           -           111,912
Distribution to parent and affiliates for reimbursement of
 capital expenditures and repayment of debt....................           -          (128,193)
                                                                     ------           -------
         Net cash provided by (used in) financing activities...      43,092           (40,321)
                                                                     ------           -------

Net increase in cash and cash equivalents......................      23,380            10,395
Cash and cash equivalents as of the beginning of the period....       7,796                 4
                                                                     ------           -------
Cash and cash equivalents as of the end of the period..........     $31,176          $ 10,399
                                                                     ======           =======

    See accompanying notes to consolidated and combined financial statements.






                                       5

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
             NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS


NOTE 1: Organization

Valero L.P. is a Delaware limited  partnership owned approximately 73% by Valero
Energy Corporation  (Valero Energy) and approximately 27% by public unitholders.
Valero  Logistics  Operations,  L.P.  (Valero  Logistics  Operations)  is also a
Delaware limited  partnership and is a subsidiary of Valero L.P. As used in this
report,  the term  Partnership  may refer,  depending on the context,  to Valero
L.P., Valero Logistics Operations or both of them taken as a whole.

The  Partnership  owns and  operates  most of the crude oil and refined  product
pipeline, terminalling and storage assets located in Texas, Oklahoma, New Mexico
and Colorado  that support  Valero  Energy's  McKee and Three Rivers  refineries
located in Texas and its Ardmore refinery located in Oklahoma. These pipeline,
terminalling and storage assets provide for the  transportation of crude oil and
other  feedstocks to the refineries and the  transportation  of refined products
from the refineries to terminals for further distribution.

Valero  Energy is a  refining  and  marketing  company  with 12  refineries  and
approximately 4,200  company-operated  and  dealer-operated  convenience stores.
Valero Energy's refining operations rely on various logistics assets (pipelines,
terminals,  marine dock facilities,  bulk storage facilities,  refinery delivery
racks and rail car  loading  equipment)  that  support its  refining  and retail
operations,   including  the   logistics   assets  owned  and  operated  by  the
Partnership.  Valero Energy markets the refined products  produced at the McKee,
Three Rivers and Ardmore refineries primarily in Texas, Oklahoma,  Colorado, New
Mexico and Arizona through a network of approximately 2,500 company-operated and
dealer-operated  convenience  stores, as well as other wholesale and spot market
sales and exchange agreements.

On December  31, 2001,  Valero  Energy  completed  its  acquisition  of Ultramar
Diamond  Shamrock  Corporation  (UDS) in a purchase  business  combination.  The
assets  acquired  included UDS' ownership in Valero L.P. as well as ownership of
Riverwalk  Logistics,  L.P.,  which at that time was the general partner of both
Valero L.P. and Valero Logistics Operations.

On May 30, 2002, the general partner  ownership of Valero  Logistics  Operations
was restructured to cause it to be indirectly wholly owned by Valero L.P. Valero
GP, Inc., a subsidiary of Valero L.P.,  succeeded Riverwalk  Logistics,  L.P. as
the  general  partner of Valero  Logistics  Operations.  All  remaining  partner
interest in Valero  Logistics  Operations  not already  owned by Valero L.P. was
transferred to Valero L.P.

As a result of the  restructuring  of the general partner  ownership,  Riverwalk
Logistics,  L.P.  serves as the general partner of Valero L.P. with a 2% general
partner  interest,  Valero  GP,  Inc.  serves as the  general  partner of Valero
Logistics  Operations with a 0.01% general  partner  interest and Valero L.P. is
the limited partner of Valero Logistics Operations with a 99.99% limited partner
interest.  This  reorganization  was undertaken to simplify  required  financial
reporting by Valero  Logistics  Operations  if  guarantees  of Valero  Logistics
Operations  debt are  issued by Valero  L.P.  There was no  financial  statement
impact  related to this  restructuring  as all  transactions  were  recorded  at
historical cost.

NOTE 2: Basis of Presentation

The accompanying  unaudited  consolidated and combined financial statements have
been prepared in accordance  with United States  generally  accepted  accounting
principles for interim  financial  information and with the instructions to Form
10-Q and Article 10 of Regulation  S-X of the  Securities  Exchange Act of 1934.
Accordingly,  they do not include all of the  information  and notes required by
United States generally  accepted  accounting  principles for complete financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included. Certain previously reported amounts have been reclassified to conform




                                       6

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

to the 2002 presentation. In addition, the balance sheet as of December 31, 2001
has been  restated to reflect the  acquisition  of the  Wichita  Falls  Business
further described below.

Operating  results  for  the  nine  months  ended  September  30,  2002  are not
necessarily  indicative  of the results that may be expected for the year ending
December  31, 2002.  The balance  sheet as of December 31, 2001 has been derived
from the audited consolidated  financial statements as of that date and restated
to include the balances of the Wichita Falls  Business as discussed  below,  but
does not  include all of the  information  and notes  required by United  States
generally accepted accounting principles for complete financial statements.

These consolidated and combined  financial  statements should be read along with
the audited  consolidated  and combined  financial  statements and notes thereto
included  in Valero  L.P.'s  Form  8-K/A  dated May 15,  2002 and filed with the
Securities and Exchange Commission on June 26, 2002.

Acquisition of the Wichita Falls Business
On February  1, 2002,  the  Partnership  acquired  the  Wichita  Falls Crude Oil
Pipeline and Storage  Business (the Wichita Falls  Business)  from Valero Energy
for a total cost of  $64,000,000.  The purchase price was funded with borrowings
under the Partnership's revolving credit facility.

The Wichita Falls Business consists of the following assets:
o    A 271.7 mile pipeline  originating  in Wichita  Falls,  Texas and ending at
     Valero  Energy's  McKee  refinery in Dumas,  Texas.  The  pipeline  has the
     capacity to  transport  110,000  barrels  per day of crude oil  gathered or
     acquired by Valero  Energy at Wichita  Falls.  The Wichita  Falls crude oil
     pipeline  connects to third party  pipelines that originate along the Texas
     Gulf Coast.
o    Four storage tanks located in Wichita Falls, Texas with a total capacity of
     660,000 barrels.

In the fourth  quarter of 2001,  UDS completed an expansion  project to increase
the  capacity of the crude oil pipeline  from 85,000  barrels per day to 110,000
barrels  per day and to increase  the  capacity  of the  storage  facility  from
360,000 barrels to 660,000 barrels.

Since the acquisition of the Wichita Falls Business  represented the transfer of
a business  between  entities  under the common  control of Valero  Energy,  the
balance  sheet as of  December  31, 2001 and the  statements  of income and cash
flows for the month ended January 31, 2002 (preceding the acquisition date) have
been restated to include the Wichita Falls Business. The assumed transfer to the
Partnership  as of December 31, 2001 (the earliest date on which common  control
existed) and the  restatement of the January 2002  statements of income and cash
flows have been recorded based on Valero  Energy's  historical  cost,  which was
based on Valero  Energy's  allocation  of the  purchase  price paid for UDS. The
balance  sheet of the Wichita Falls  Business as of December 31, 2001,  which is
included in the combined  balance  sheet as of December  31, 2001,  includes the
following amounts in the respective captions.

                                                               Wichita Falls
                                                                 Business
                                                                December 31,
                                                                   2001
                                                                   ----
                                                              (in thousands)
       Balance Sheet Caption
        Property, plant and equipment...................          $64,160
        Accrued liabilities.............................              131
        Taxes other than income taxes...................              251
        Deferred income tax liabilities.................           13,147
        Net parent investment...........................           50,631




                                       7

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

The following  unaudited  pro forma  financial  information  for the nine months
ended September 30, 2001 assumes that the Wichita Falls Business was acquired on
January 1, 2001 with borrowings under the revolving credit facility.


                                                                  Nine Months Ended
                                                                    September 30,
                                                                         2001
                                                                         ----
                                                                    (in thousands,
                                                                    except per unit
                                                                        amount)
   Pro Forma Income Statement Information
                                                                    
     Revenues.....................................................     $87,159
     Costs and expenses...........................................      45,335
     Operating income.............................................      41,824

     Allocation of net income:
     ------------------------
     Net income ..................................................     $38,376
     Less net income applicable to the period from January 1
      through April 15, 2001......................................     (11,842)
     Less general partner's interest in net income applicable to
      the period from April 16 through September 30, 2001.........        (531)
                                                                        ------
     Limited partners' interest in net income applicable to
      the period from April 16 through September 30, 2001.........     $26,003
                                                                        ======

     Net income per limited partnership unit......................     $  1.35
                                                                        ======


Since Valero L.P.  completed its initial public  offering on April 16, 2001, the
pro forma net income for the period  from  January 1 through  April 15,  2001 of
$11,842,000  would have been  allocated  to Valero  Energy  (the  Wichita  Falls
Business' parent). The pro forma net income for the period from April 16 through
September 30, 2001 of  $26,534,000  would have been allocated to the general and
limited partners based on their respective ownership interests.

The financial statements included in this Form 10-Q represent the following:
o    consolidated financial statements of the Partnership, including the Wichita
     Falls Business, as of September 30, 2002 and for the three and eight months
     ended September 30, 2002;
o    combined  financial  statements  of the  Partnership  and the Wichita Falls
     Business  as of December  31, 2001 and for the one month ended  January 31,
     2002;
o    consolidated  financial  statements  of Valero  L.P.  and Valero  Logistics
     Operations  for the period from April 16, 2001 through  September 30, 2001;
     and
o    combined   financial   statements  of  Valero  L.P.  and  Valero  Logistics
     Operations for the period from January 1, 2001 through April 15, 2001.

NOTE 3: Accounting Pronouncements

FASB Statement No. 145
In April 2002, the Financial  Accounting Standards Board (FASB) issued Statement
of Financial  Accounting Standard No. 145, "Rescission of FASB Statements No. 4,
44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections." This
statement:
o    rescinds  Statement No. 4, "Reporting Gains and Losses from  Extinguishment
     of Debt,"
o    rescinds  Statement  No.  64,  "Extinguishments  of Debt  Made  to  Satisfy
     Sinking-Fund Requirements,"
o    rescinds  Statement  No. 44,  "Accounting  for  Intangible  Assets of Motor
     Carriers," and




                                       8

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

o    amends  Statement  No.  13,   "Accounting  for  Leases,"  to  eliminate  an
     inconsistency   between  the   required   accounting   for   sale-leaseback
     transactions  and the required  accounting for certain lease  modifications
     that have economic effects that are similar to sale-leaseback transactions.

This statement also amends other existing  authoritative  pronouncements to make
various technical corrections, clarify meanings, or describe their applicability
under changed conditions. The Partnership adopted Statement No. 145 effective
April 30, 2002 and there was no impact to the Partnership's  financial  position
or results of operations as a result of adoption.

FASB Statement No. 146
In June 2002,  the FASB issued  Statement of Financial  Accounting  Standard No.
146,  "Accounting for Costs Associated with Exit or Disposal  Activities," which
addresses  accounting for  restructuring  and similar costs.  Such costs include
lease termination costs and certain employee severance costs that are associated
with a restructuring,  discontinued operations,  plant closings or other exit or
disposal activities.  Statement No. 146 supercedes previous accounting guidance,
principally  Emerging Issues Task Force (EITF) Issue No. 94-3. Statement No. 146
is to be applied  prospectively to exit or disposal  activities  initiated after
December 31, 2002.  The  Partnership  will adopt the provisions of Statement No.
146  for  restructuring  activities  initiated  on or  after  January  1,  2003.
Statement No. 146 requires that the liability for costs  associated with an exit
or  disposal  activity  be  recognized,  at fair value,  when the  liability  is
incurred. Under EITF Issue No. 94-3, a liability for an exit cost was recognized
at the date of the entity's  commitment to an exit or disposal  plan,  which may
not create an obligation that meets the definition of a liability.

NOTE 4: Commitments and Contingencies

The Partnership's  operations are subject to environmental  laws and regulations
adopted by various  federal,  state and local  governmental  authorities  in the
jurisdictions  in which it  operates.  Although  the  Partnership  believes  its
operations are in general compliance with applicable environmental  regulations,
risks of additional costs and liabilities are inherent in pipeline, terminalling
and storage operations, and there can be no assurance that significant costs and
liabilities  will  not  be  incurred.   Moreover,  it  is  possible  that  other
developments, such as increasingly stringent environmental laws, regulations and
enforcement policies  thereunder,  and claims for damages to property or persons
resulting  from  the   operations,   could  result  in  substantial   costs  and
liabilities.  Accordingly,  the Partnership has adopted policies,  practices and
procedures  in the areas of  pollution  control,  product  safety,  occupational
health and the  handling,  storage,  use and disposal of hazardous  materials to
prevent  material  environmental  or other  damage,  and to limit the  financial
liability  which  could  result  from  such  events.   However,   some  risk  of
environmental or other damage is inherent in pipeline,  terminalling and storage
operations, as it is with other entities engaged in similar businesses. Although
environmental  costs may have a significant  impact on results of operations for
any single  period,  the  Partnership  believes  that such costs will not have a
material adverse effect on its financial position.

In connection  with the initial  public  offering of Valero L.P.,  UDS agreed to
indemnify the  Partnership  for  environmental  liabilities  that arose prior to
April 16, 2001 and are discovered within 10 years after April 16, 2001. Excluded
from  this  indemnification  are  liabilities  that  result  from  a  change  in
environmental law after April 16, 2001. Effective with the acquisition of UDS by
Valero Energy,  Valero Energy  assumed this  environmental  indemnification.  In
addition,  as an operator or owner of the assets,  the Partnership could be held
liable for  pre-April  16, 2001  environmental  damage  should  Valero Energy be
unable to fulfill its obligation.  However, the Partnership believes that such a
situation is remote given Valero Energy's financial condition.

In  conjunction  with the sale of the Wichita  Falls  Business  to Valero  L.P.,
Valero  Energy  has  agreed  to  indemnify  Valero  L.P.  for any  environmental
liabilities that arose prior to February 1, 2002 and are discovered by April 15,
2011. As of and for the years ended December 31, 2001,  2000 and 1999, and as of
and for the one month ended January 31, 2002, the Wichita Falls Business did not
incur any  environmental  liability;  thus there was no  accrual on January  31,
2002.



                                       9

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

The  Partnership  is  involved  in  various  lawsuits,   claims  and  regulatory
proceedings  incidental  to its  business.  In the  opinion of  management,  the
outcome  of  such  matters  will  not  have a  material  adverse  effect  on the
Partnership's financial position or results of operations.

NOTE 5: Crude Hydrogen Pipeline Acquisition

In May of 2002,  Valero  Energy  completed  the  construction  of a 30-mile pure
hydrogen  pipeline,  which originates at Valero Energy's Texas City refinery and
ends at Praxair,  Inc.'s La Porte,  Texas plant. The total cost to construct the
pipeline was $11,000,000.

On May 29, 2002,  the  Partnership  acquired the 30-mile pure hydrogen  pipeline
from Valero Energy for  $11,000,000,  which was funded with borrowings under the
Partnership's  revolving credit facility. The Partnership then exchanged, on May
29, 2002, this 30-mile pure hydrogen pipeline for Praxair,  Inc.'s 25-mile crude
hydrogen  pipeline,  which  originates at Celanese Ltd.'s  chemical  facility in
Clear Lake, Texas and ends at Valero Energy's Texas City refinery in Texas City,
Texas, under an exchange agreement  previously  negotiated between Valero Energy
and Praxair, Inc. In conjunction with the exchange, the Partnership entered into
an operating agreement with Praxair, Inc. whereby Praxair, Inc. will operate the
pipeline for an annual fee of $92,000, plus reimbursement of repair, replacement
and relocation costs.

The crude  hydrogen  transported in the pipeline will be owned by Valero Energy,
and the transportation services provided by the Partnership to Valero Energy are
subject to a Hydrogen Tolling Agreement. The Hydrogen Tolling Agreement provides
that Valero  Energy will pay the  Partnership  an annual fixed fee of $1,400,000
for   transporting   crude  hydrogen,   regardless  of  the  actual   quantities
transported.

NOTE 6: Related Party Transactions

The Partnership has related party  transactions  with Valero Energy for pipeline
tariff and terminalling fee revenues,  certain employee costs,  insurance costs,
administrative  costs and  interest  expense on the debt due to parent  (for the
period January 1, 2001 to April 15, 2001). The receivable from parent represents
the net amount due from Valero Energy for these related party  transactions  and
the net cash collected under Valero Energy's centralized cash management program
on the Partnership's behalf.

The following table summarizes transactions with Valero Energy:


                                                 Three Months Ended           Nine Months Ended
                                                    September 30,               September 30,
                                                    ------------                ------------
                                                  2002         2001            2002       2001
                                                  ----         ----            ----       ----
                                                                  (in thousands)

                                                                            
  Revenues..................................... $31,981      $26,650         $87,783    $73,410
  Operating expenses...........................   3,686        3,432          10,470      8,831
  General and administrative expenses..........   1,490        1,300           4,421      3,900
  Interest expense on debt due to parent.......       -            -               -      2,512


Under the Services  Agreement with the Partnership,  Valero Energy has agreed to
provide the  corporate  functions of legal,  accounting,  treasury,  information
technology and other  services for an annual fee of $5,200,000  until July 2008.
The  $5,200,000  may be  adjusted  annually  based on the  Consumer  Price Index
published by the U.S. Department of Labor, and may also be adjusted to take into
account   additional   service  levels   necessitated   by  the  acquisition  or
construction  of  additional  assets.  This  annual  fee is in  addition  to the
incremental  general and administrative  costs to be incurred from third parties
for services Valero Energy does not provide under the Services Agreement.




                                       10

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

The Services  Agreement  also requires  that the  Partnership  reimburse  Valero
Energy for various recurring costs of employees who work exclusively  within the
pipeline,  terminalling  and  storage  operations  and for  certain  other costs
incurred by Valero Energy  relating  solely to the  Partnership.  These employee
costs include salary, wage and benefit costs.

Under the Pipelines and Terminals Usage Agreement with the  Partnership,  Valero
Energy has agreed to use the  Partnership's  pipelines to transport at least 75%
of the crude oil  shipped to and at least 75% of the  refined  products  shipped
from the McKee, Three Rivers and Ardmore refineries and to use the Partnership's
refined  product  terminals  for  terminalling  services for at least 50% of all
refined  products  shipped from these  refineries until at least April 2008. For
the nine months ended September 30, 2002,  Valero Energy used the  Partnership's
pipelines  to  transport  96% of its crude oil shipped to and 80% of the refined
products shipped from the McKee,  Three Rivers and Ardmore refineries and Valero
Energy  used the  Partnership's  terminalling  services  for 61% of all  refined
products shipped from these refineries.

If market conditions change,  either with respect to the transportation of crude
oil or refined  products  or to the end  markets in which  Valero  Energy  sells
refined  products,  in a material  manner such that Valero Energy would suffer a
material  adverse  effect  if it  were  to  continue  to use  the  Partnership's
pipelines and terminals at the required  levels,  Valero Energy's  obligation to
the  Partnership  will be  suspended  during  the period of the change in market
conditions to the extent required to avoid the material adverse effect.

As a result of the Pipelines and Terminals Usage Agreement, substantially all of
the  Partnership's  revenues  are  derived  from  Valero  Energy and its various
subsidiaries, based on the operations of Valero Energy's McKee, Three Rivers and
Ardmore refineries. Accordingly, the Partnership's results are directly impacted
by the operations of these three Valero Energy refineries.

NOTE 7: Long-term Debt

As of September 30, 2002, the  Partnership had no outstanding  borrowings  under
its $120,000,000  revolving credit facility.  During the second quarter of 2002,
the  Partnership  borrowed  $11,000,000  under the revolving  credit facility to
purchase  a pure  hydrogen  pipeline  from  Valero  Energy  and during the first
quarter of 2002, the Partnership borrowed $64,000,000 under the revolving credit
facility to purchase the Wichita Falls Business.  The revolving  credit facility
expires  on  January  15,  2006  and  is  available  to  fund  working   capital
requirements, to finance future acquisitions and for general corporate purposes.
It may  also be used to fund  quarterly  distributions  to  unitholders  up to a
maximum of  $25,000,000.  Borrowings  under this  distribution  sublimit must be
reduced to zero each year for a 15-day  period.  Borrowings  under the revolving
credit facility bear interest based on either an alternative  base rate or LIBOR
at the option of the Partnership.

The revolving  credit facility  requires that the Partnership  maintain  certain
financial  ratios  and  includes  other  restrictive   covenants,   including  a
prohibition on distributions if any default,  as defined in the revolving credit
facility,  exists or would result from the  distribution.  The Partnership is in
compliance with all of these ratios and covenants.

On July 15, 2002, Valero Logistics Operations completed the sale of $100,000,000
of 6.875% senior notes for total  proceeds of  $99,686,000.  The net proceeds of
$98,394,000,  after deducting underwriters' commissions and offering expenses of
$1,292,000,  were used to pay off the then  outstanding  balance of  $91,000,000
under the revolving credit facility.

The  senior  notes  rank  equally  with  all  other  existing  senior  unsecured
indebtedness,  including  indebtedness under the revolving credit facility.  The
senior notes contain restrictions on the Partnership's  ability to incur secured
indebtedness  unless  the same  security  is also  provided  for the  benefit of
holders  of  the  senior  notes.  In  addition,   the  senior  notes  limit  the
Partnership's  ability to incur  indebtedness  secured  by certain  liens and to
engage in certain sale-leaseback transactions.


                                       11

               VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

At the option of the  Partnership,  the senior notes may be redeemed in whole or
in part at any time at a redemption price, which includes a make-whole  premium,
plus accrued and unpaid  interest to the redemption  date;  however,  the senior
notes are not subject to sinking fund provisions.  The senior notes also include
a  change-of-control  provision,  which requires that an investment grade entity
own  and  control  the  general  partner  of  the  Partnership.   Otherwise  the
Partnership  must offer to purchase the senior notes at a price equal to 100% of
their  outstanding  principal  balance plus accrued interest through the date of
purchase.

Valero L.P. has no  operations  and its only asset is its  investment  in Valero
Logistics  Operations,  which owns and operates the Partnership's  pipelines and
terminals. Valero L.P. has fully and unconditionally guaranteed the senior notes
issued by Valero Logistics Operations and any obligations under Valero Logistics
Operations' revolving credit facility.

NOTE 8: Net Income per Limited Partnership Unit

The following  table reflects the allocation of net income and provides  details
of the basic and diluted net income per limited partnership unit computations:



                                                     Three Months Ended           Nine Months Ended
                                                       September 30,                September 30,
                                                       -------------                -------------
                                                     2002          2001           2002         2001
                                                     ----          ----           ----         ----
                                                     (in thousands, except unit and per unit data)

                                                                                  
  Net income applicable to the general and
   limited partners' interest.................     $14,950       $13,771        $39,662       $22,787
  Less general partner ownership interest
   in net income..............................        (301)         (276)          (795)         (456)
  Less general partner incentive income.......        (763)            -           (763)            -
                                                    ------        ------         ------        ------
  Net income applicable to the limited
   partners' interest.........................     $13,886       $13,495        $38,104       $22,331
                                                    ======        ======         ======        ======

  Basic and dilutive net income per
   common and subordinated unit...............     $  0.72       $  0.70        $  1.98       $  1.16
                                                    ======        ======         ======        ======

  Weighted average limited partnership
   units outstanding - basic..................  19,253,894    19,198,644     19,249,846    19,198,644
  Dilutive effect of unit options issued......           -             -             75             -
                                                ----------    ----------     ----------    ----------
  Weighted average limited partnership
   units outstanding - diluted................  19,253,894    19,198,644     19,249,921    19,198,644
                                                ==========    ==========     ==========    ==========



General partner  incentive  income for the three months ended September 30, 2002
includes $85,000 of incentive income from the first quarter of 2002, $339,000 of
incentive  income  from the second  quarter of 2002 and  $339,000  of  incentive
income from the third quarter of 2002.

Net income related to the Wichita Falls Business for the month ended January 31,
2002 of $650,000 was  allocated  entirely to Valero  Energy,  the Wichita  Falls
Business' parent.

The  Partnership  generated  sufficient  net income  such that the amount of net
income  allocated  to  common  units was equal to the  amount  allocated  to the
subordinated units, after consideration of the general partner interest.

Diluted  net income per unit is similar to the  computation  of basic net income
per unit, except for the dilutive effect of outstanding unit options  determined
under the  treasury  stock  method.


                                       12

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

NOTE 9: Restricted Common Units and Unit Options

Valero GP, LLC, the general  partner of  Riverwalk  Logistics,  L.P.,  adopted a
long-term  incentive plan under which contractual rights to receive common units
of Valero  L.P.  and  distribution  equivalent  rights  (DERs) may be awarded to
certain key  employees of  affiliates  providing  services to Valero L.P. and to
directors  and officers of Valero GP, LLC. On January 21,  2002,  Valero GP, LLC
granted contractual rights to receive a total of 55,250 common units and DERs to
its officers,  certain employees of its affiliates and its outside directors. In
conjunction  with the grant of contractual  rights to receive common units under
the plan, Valero L.P. issued 55,250 restricted common units to Valero GP, LLC on
January 21, 2002 for total consideration of $2,262,000 (based on the then $40.95
market value per common unit),  the receivable for which is classified as equity
in the consolidated balance sheet as of September 30, 2002.

One-third of the  contractual  rights to receive  common units awarded by Valero
GP,  LLC  will  vest at the end of each  year of a  three-year  vesting  period.
Accordingly,  the Partnership  recognized  $197,000 and $528,000 of compensation
expense associated with these contractual rights to receive common units for the
three and nine months ended September 30, 2002, respectively.

In addition to the grants of  contractual  rights to receive  common units under
the  long-term  incentive  plan,  Valero GP, LLC may grant  options to  purchase
common units of Valero L.P.  Under the  provisions  of the  long-term  incentive
plan, one-third of the unit options vest at the end of each year of a three-year
vesting period and expire 10 years from the grant date. In September of 2002 and
in March of 2002,  105,000 unit options and 71,200 unit  options,  respectively,
were granted to officers,  directors and certain employees of Valero GP, LLC and
its affiliates. The Partnership follows the intrinsic value method of accounting
for  unit-based  compensation.  Under this method,  the  Partnership  records no
compensation expense for unit options granted when the exercise price of options
granted is equal to the fair value of the units on the grant date.

NOTE 10: Distributions

The  Partnership  makes quarterly  distributions  of 100% of its available cash,
generally  defined as cash  receipts less cash  disbursements  and cash reserves
established  by the  general  partner in its sole  discretion.  These  quarterly
distributions  are declared and paid within 45 days  subsequent  to each quarter
end. Pursuant to the partnership  agreement,  the general partner is entitled to
incentive  distributions if the amount the Partnership  distributes with respect
to any quarter exceeds specified target levels shown below:

                                                  Percentage of Distribution
                                                  --------------------------
   Quarterly Distribution Amount per Unit       Unitholders      General Partner
   --------------------------------------       -----------      ---------------
   Up to $0.60...............................        98%               2%
   Above $0.60 up to $0.66...................        90%              10%
   Above $0.66 up to $0.90...................        75%              25%
   Above $0.90...............................        50%              50%


                                       13

                VALERO L.P. AND VALERO LOGISTICS OPERATIONS, L.P.
      NOTES TO CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS - (Continued)

The following table reflects the allocation of total cash  distributions  to the
general and limited partners applicable to the period in which the distributions
are earned:



                                                 Three Months Ended               Nine Months Ended
                                                    September 30,                   September 30,
                                                    -------------                   -------------
                                                 2002             2001           2002             2001
                                                 ----             ----           ----             ----
                                                         (in thousands, except per unit data)

                                                                                   
  General partner ownership interest........   $   282          $   235        $   822         $   431
  General partner incentive distribution....       339                -            763               -
                                                ------           ------         ------          ------
   Total general partner distribution.......       621              235          1,585             431
  Limited partnership units.................    13,478           11,519         39,470          21,140
                                                ------           ------         ------          ------
   Total cash distributions.................   $14,099          $11,754        $41,055         $21,571
                                                ======           ======         ======          ======

  Total cash distribution per limited
   partnership unit.........................   $  0.70          $  0.60        $  2.05         $  1.10
                                                ======           ======         ======          ======



On February 14, 2002, the Partnership paid the fourth quarter cash  distribution
of $0.60 per unit for a total  distribution of $11,788,000,  including  $236,000
paid to the general partner.

On May 15, 2002, the  Partnership  paid the first quarter cash  distribution  of
$0.65 per unit for a total distribution of $12,858,000,  including $343,000 paid
to the general partner. The general partner's  distribution  included $85,000 of
an incentive distribution.

On August 14, 2002, the Partnership paid the second quarter cash distribution of
$0.70 per unit for a total distribution of $14,098,000,  including $621,000 paid
to the general partner. The general partner's  distribution included $339,000 of
an incentive distribution.

NOTE 11: Subsequent Event

On October 21, 2002, the Partnership declared a quarterly  distribution of $0.70
per unit  payable on November 14, 2002 to  unitholders  of record on November 1,
2002.  This  distribution,  related to the third quarter of 2002, is expected to
total $14,099,000,  of which $621,000  represents the general partner's share of
such  distribution.  The  general  partner's  distribution  includes  a $339,000
incentive distribution.

                                       14

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

Forward-Looking Statements

This quarterly report on Form 10-Q contains certain "forward-looking" statements
as such term is defined in Section 27A of the Securities Act of 1933 and Section
21E of the  Securities  Exchange Act of 1934,  and  information  relating to the
Partnership  that is based on the beliefs of management  as well as  assumptions
made by and  information  currently  available to management.  When used in this
report, the words "anticipate," "believe," "estimate," "expect" and "intend" and
words or phrases of similar expressions, as they relate to the Partnership,  its
affiliates or management,  identify forward-looking statements. These statements
reflect the current  views of  management  with respect to future events and are
subject  to  certain  risks,  uncertainties  and  assumptions  relating  to  the
operations, including as a result of:

o    competitive factors such as competing pipelines;
o    pricing pressures and changes in market conditions;
o    reductions in production at the refineries  that the  Partnership  supplies
     with crude oil and whose refined production it transports;
o    inability to acquire additional nonaffiliated pipeline entities or assets;
o    reductions in space allocated to the Partnership in  interconnecting  third
     party pipelines;
o    shifts in market demand;
o    changes in the credit  ratings  assigned  to Valero  Logistics  Operations'
     senior notes;
o    general economic conditions; and
o    other factors.

Should one or more of these risks or  uncertainties  materialize,  or should any
underlying  assumptions  prove  incorrect,  actual  results or outcomes may vary
materially from the forward-looking statements described herein.

Introduction

The  Partnership's  results of operations  may be affected by seasonal  factors,
such as the consumer demand for petroleum products,  which vary during the year,
or industry  factors  that may be specific to a particular  period,  such as the
demand for refined products, supply capacity of competing pipelines and refinery
maintenance turnarounds.

On February  1, 2002,  the  Partnership  acquired  the  Wichita  Falls Crude Oil
Pipeline and Storage  Business (the Wichita Falls  Business)  from Valero Energy
for a total cost of  $64,000,000.  Since the  acquisition  of the Wichita  Falls
Business  represented  the  transfer of a business  between  entities  under the
common control of Valero Energy,  the balance sheet as of December 31, 2001 (the
earliest date on which common control  existed) and the statements of income and
cash flows for the month ended January 31, 2002 (preceding the acquisition date)
have been  restated to include  the Wichita  Falls  Business.  As a result,  the
financial  data and operating  data which follow under  "Results of  Operations"
represent the following:
o    consolidated  results of the  Partnership  as of September 30, 2002 and for
     the three and eight months ended September 30, 2002;
o    combined  results of the  Partnership  and the Wichita Falls Business as of
     December 31, 2001 and for the one month ended January 31, 2002;
o    consolidated results of Valero L.P. and Valero Logistics Operations for the
     period from April 16, 2001 through September 30, 2001; and
o    combined  results of Valero L.P. and Valero  Logistics  Operations  for the
     period from January 1, 2001 through April 15, 2001.


                                       15

Results of Operations

Three  Months  Ended  September  30, 2002  Compared to Three  Months  Ended
September 30, 2001

Financial Data:



                                                                     Three Months Ended
                                                                        September 30,
                                                                        ------------
                                                                   2002                2001
                                                                   ----                ----
                                                                          (in thousands)
                                                                               
Statement of Income Data:
Revenues.................................................       $ 32,161             $26,857
                                                                  ------              ------
Costs and expenses:
 Operating expenses......................................         10,376               8,649
 General and administrative expenses.....................          1,783               1,326
 Depreciation and amortization...........................          4,157               3,452
                                                                  ------              ------
   Total costs and expenses..............................         16,316              13,427
                                                                  ------              ------

Operating income.........................................         15,845              13,430
 Equity income from Skelly-Belvieu Pipeline Company......            843                 728
 Interest expense, net...................................         (1,738)               (387)
                                                                  ------              ------
Net income...............................................        $14,950             $13,771
                                                                  ======              ======



                                                              September 30,       September 30,
                                                                  2002                2001
                                                                  ----                ----
                                                                         (in thousands)
Balance Sheet Data:
Property, plant and equipment, net.......................       $351,939            $281,775
Total assets.............................................        415,325             323,361
Long-term debt, including current portion................        109,769              25,461
Partners' equity.........................................        292,973             290,329
Debt-to-capitalization ratio.............................         27.3%                 8.1%



                                       16

Operating Data:

The following table reflects  throughput barrels for the Partnership's crude oil
and refined  product  pipelines and the total  throughput for all of the refined
product terminals for the three months ended September 30, 2002 and 2001.



                                                             Three Months Ended
                                                                September 30,
                                                                ------------
                                                          2002               2001          % Change
                                                          ----               ----          --------
                                                         (in thousands of barrels)
                                                                                     
   Crude oil pipeline throughput:
     Dixon to McKee.................................     3,942               4,879            (19)%
     Wichita Falls to McKee.........................     7,887                   -              -
     Wasson to Ardmore..............................     7,286               7,751             (6)%
     Ringgold to Wasson.............................     3,674               3,645              1%
     Corpus Christi to Three Rivers.................     6,578               5,672             16%
     Other crude oil pipelines......................     4,579               5,331            (14)%
                                                        ------              ------
      Total crude oil pipelines.....................    33,946              27,278             24%
                                                        ======              ======

   Refined product pipeline throughput:
     McKee to Colorado Springs to Denver............     1,760               2,598            (32)%
     McKee to El Paso...............................     6,520               6,192              5%
     McKee to Amarillo to Abernathy.................     3,499               3,255              7%
     Amarillo to Albuquerque........................     1,088               1,297            (16)%
     McKee to Denver................................     1,144               1,118              2%
     Ardmore to Wynnewood...........................     5,334               5,073              5%
     Three Rivers to Laredo.........................     1,213               1,103             10%
     Three Rivers to San Antonio....................     2,271               2,374             (4)%
     Other refined product pipelines................     5,747               4,823             19%
                                                        ------              ------
      Total refined product pipelines...............    28,576              27,833              3%
                                                        ======              ======

   Refined product terminal throughput..............    16,309              17,496             (7)%
                                                        ======              ======


Net income for the quarter ended  September 30, 2002 was $14,950,000 as compared
to  $13,771,000  for the quarter  ended  September  30,  2001.  The  increase of
$1,179,000 was primarily  attributable  to the  additional net income  generated
from the three  acquisitions  completed  after  September 30, 2001 (the Ringgold
crude oil storage  facility,  the Wichita Falls  Business and the crude hydrogen
pipeline),  partially offset by higher interest expense related to borrowings to
fund the three  acquisitions.  The  increase  was also  partially  offset by the
impact of lower throughput barrels resulting from reduced refinery production at
the three Valero Energy  refineries  served by the  Partnership's  pipelines and
terminals.  The reduced refinery  production was attributable to  economic-based
production  cuts  during  the third  quarter  of 2002 and  unscheduled  refinery
downtime due in part to hurricane activity along the Gulf Coast.

Revenues for the quarter ended  September 30, 2002 were  $32,161,000 as compared
to $26,857,000  for the quarter ended September 30, 2001, an increase of 20%, or
$5,304,000.  This  increase  was due  primarily  to the  addition in 2002 of the
Wichita Falls crude oil pipeline  revenues and lower volumes  transported to and
from Valero  Energy's  Three Rivers  refinery in 2001 due to the fire  discussed
further  below,  partially  offset by  decreases  in  revenues on several of the
Partnership's  other  pipelines  during the quarter.  Beginning on July 9, 2001,
Valero  Energy's  95,000 barrel per day Three Rivers  refinery was shut down for
eight weeks as a result of a fire in the alkylation unit of the refinery. Valero
Energy operated the Three Rivers refinery at reduced rates during the alkylation
unit shutdown;  thus volumes of crude oil  transported  to and refined  products
transported from the refinery were lower during the third quarter of 2001.


                                       17

The following discusses significant revenue increases and decreases by pipeline:

o    revenues for the Wichita  Falls crude oil pipeline for the third quarter of
     2002 totaled $6,863,000;

o    revenues for the Ringgold to Wasson crude oil pipeline  increased  $353,000
     due to a tariff rate  increase  effective  December 1, 2001  related to the
     Ringgold crude oil storage facility acquisition;

o    revenues  for the  Corpus  Christi  to  Three  Rivers  crude  oil  pipeline
     decreased $707,000 despite a 16% increase in throughput barrels. During the
     third quarter of 2002, Valero Energy  transported crude oil in the pipeline
     at the posted tariff rate,  however,  during the third quarter of 2001, the
     Corpus Christi to Three Rivers crude oil pipeline was temporarily converted
     into  a  refined  product   pipeline,   which  increased  the  tariff  rate
     temporarily;

o    revenues  for the McKee to Colorado  Springs to Denver and the  Amarillo to
     Albuquerque  refined  product  pipelines  decreased  $1,527,000  due  to  a
     combined 27% decrease in throughput  barrels,  resulting from Valero Energy
     supplying less refined products through these pipelines to the Colorado and
     New Mexico  markets  during the third quarter of 2002. In the third quarter
     of 2002,  Valero Energy supplied a greater  quantity of the Colorado demand
     by maximizing production at its Denver refinery;

o    revenues for the  Cheyenne  Wells to McKee and the Dixon to McKee crude oil
     pipelines  decreased  $400,000 due to a combined 25% decrease in throughput
     barrels,   resulting  from  Valero  Energy  supplying  more  of  the  McKee
     refinery's crude oil requirements from the Texas Gulf Coast via the Wichita
     Falls to McKee crude oil pipeline during the third quarter of 2002; and

o    revenues for the refined  product  terminals  for the third quarter of 2002
     decreased  7% as compared to the third  quarter of 2001 due  primarily to a
     57% decrease in throughput  barrels at the Corpus Christi  refined  product
     terminal, resulting from Valero Energy supplying the refined product demand
     from its Corpus Christi refinery instead of the Three Rivers refinery.

Operating expenses increased $1,727,000, or 20%, for the quarter ended September
30, 2002 as compared to the quarter ended  September  30, 2001  primarily due to
$2,035,000  of  operating  expenses in 2002  related to the  Ringgold  crude oil
storage  facility,  the Wichita Falls Business and the crude hydrogen  pipeline,
partially  offset by lower  utility  expenses of $680,000,  or 25%, due to lower
natural gas costs and lower electricity rates negotiated with power suppliers.

General  and  administrative  expenses  increased  34%  for  the  quarter  ended
September  30, 2002 as compared to the quarter  ended  September 30, 2001 due to
higher general and administrative  costs related to being a publicly held entity
and the recognition of $197,000 of compensation  expense related to the award of
contractual  rights to receive common units to officers and directors in January
of 2002 (see Note 9: Restricted  Common Units and Unit Options).  In addition to
the  $5,200,000  annual fee  charged  by Valero  Energy to the  Partnership  for
general  and  administrative  services,  the  Partnership  incurs  costs  (e.g.,
unitholder  annual reports and  preparation and mailing of income tax reports to
unitholders and director fees) as a result of being a publicly held entity.  For
the third  quarter of 2002,  general and  administrative  expenses of $1,783,000
reflect $1,300,000 of the annual service fee, $480,000 of public entity expenses
and $197,000 of compensation  expense,  less $194,000  reimbursed by partners on
jointly  owned   pipelines.   For  the  third  quarter  of  2001,   general  and
administrative  expenses of $1,326,000  reflect $1,300,000 of the annual service
fee and $158,000 of public entity expenses, less $132,000 reimbursed by partners
on jointly owned pipelines.

Depreciation and amortization  expense increased  $705,000 for the quarter ended
September  30, 2002 as compared to the quarter  ended  September 30, 2001 due to
the additional  depreciation  related to the  acquisitions of the Ringgold crude
oil  storage  facility,  the  Wichita  Falls  Business  and the  crude  hydrogen
pipeline, all subsequent to the third quarter of 2001.


                                       18

Equity income from Skelly-Belvieu  Pipeline Company represents the Partnership's
50%  interest  in the net  income  of  Skelly-Belvieu  Pipeline  Company,  which
operates the Skellytown to Mont Belvieu refined product pipeline.  Equity income
from  Skelly-Belvieu  Pipeline  Company for the quarter ended September 30, 2002
increased 16% as compared to the quarter ended  September 30, 2001 as throughput
volumes increased 4%. Distributions from the Skelly-Belvieu Pipeline Company for
the third  quarter of 2002  totaled  $1,043,000  as compared to $788,000 for the
third  quarter of 2001,  an increase  of 32%, or  $255,000.  This  increase  was
primarily due to higher levels of maintenance capital  expenditures in the third
quarter of 2001 that reduced the cash available to be distributed.

Interest expense for the quarter ended September 30, 2002 was $1,738,000, net of
interest income of $57,000 and capitalized  interest of $32,000,  as compared to
$387,000 of net interest  expense for the quarter ended  September 30, 2001. The
increase  in  interest  expense  was due to  additional  borrowings  to fund the
acquisitions  of the Wichita  Falls  Business,  the  Ringgold  crude oil storage
facility and the crude hydrogen pipeline, all of which occurred after the third
quarter  of 2001.  The  higher  interest  expense  in the third  quarter of 2002
included  interest expense related to the fixed-rate senior notes issued in July
of  2002,  the  proceeds  of  which  were  used to repay  borrowings  under  the
Partnership's variable rate revolving credit facility.

Nine Months Ended September 30, 2002 Compared to Nine Months Ended September 30,
2001

Financial Data:


                                                                Nine Months Ended
                                                                   September 30,
                                                                   ------------

                                                              2002                2001
                                                              ----                ----
                                                                  (in thousands)
                                                                          
Statement of Income Data:
Revenues................................................    $88,215             $73,916
                                                             ------              ------
Costs and expenses:
 Operating expenses.....................................     29,125              26,036
 General and administrative expenses....................      5,270               3,829
 Depreciation and amortization..........................     12,388               9,941
                                                             ------              ------
   Total costs and expenses.............................     46,783              39,806
                                                             ------              ------

Operating income........................................     41,432              34,110
 Equity income from Skelly-Belvieu Pipeline Company.....      2,365               2,304
 Interest expense, net..................................     (3,090)             (3,501)
                                                             ------              ------
Income before income tax expense........................     40,707              32,913
 Income tax expense.....................................       (395)                  -
                                                             ------              ------
Net income..............................................    $40,312             $32,913
                                                             ======              ======


                                                                              Restated
                                                          September 30,      December 31,
                                                              2002               2001
                                                              ----               ----
                                                                  (in thousands)
Balance Sheet Data:
Property, plant and equipment, net......................   $351,939            $349,012
Total assets............................................    415,325             387,546
Long-term debt, including current portion...............    109,769              26,122
Partners' equity........................................    292,973             342,166
Debt-to-capitalization ratio............................     27.3%                7.1%


                                       19

Operating Data:

The following table reflects  throughput barrels for the Partnership's crude oil
and refined  product  pipelines and the total  throughput for all of the refined
product terminals for the nine months ended September 30, 2002 and 2001.



                                                     Nine Months Ended
                                                        September 30,
                                                        ------------
                                                      2002        2001           % Change
                                                      ----        ----           --------
                                                  (in thousands of barrels)
                                                                         
     Crude oil pipeline throughput:
       Dixon to McKee.........................       12,545         16,062         (22)%
       Wichita Falls to McKee.................       19,501              -           -
       Wasson to Ardmore......................       20,201         22,533         (10)%
       Ringgold to Wasson.....................        9,155         10,443         (12)%
       Corpus Christi to Three Rivers.........       18,409         21,901         (16)%
       Other crude oil pipelines..............       15,061         13,000          16%
                                                     ------         ------
        Total crude oil pipelines.............       94,872         83,939          13%
                                                     ======         ======

     Refined product pipeline throughput:
       McKee to Colorado Springs to Denver....        5,754          6,997         (18)%
       McKee to El Paso.......................       18,104         18,547          (2)%
       McKee to Amarillo to Abernathy.........       10,024         10,129          (1)%
       Amarillo to Albuquerque................        3,118          3,589         (13)%
       McKee to Denver........................        3,289          3,259           1%
       Ardmore to Wynnewood...................       13,996         15,787         (11)%
       Three Rivers to Laredo.................        3,424          3,307           4%
       Three Rivers to San Antonio............        6,864          7,470          (8)%
       Other refined product pipelines........       15,294         16,069          (5)%
                                                     ------         ------
        Total refined product pipelines.......       79,867         85,154          (6)%
                                                     ======         ======

     Refined product terminal throughput......       48,505         47,114           3%
                                                     ======         ======



Net income for the nine  months  ended  September  30, 2002 was  $40,312,000  as
compared to  $32,913,000  for the nine months  ended  September  30,  2001.  The
increase of $7,399,000 was primarily  attributable  to the additional net income
generated from the four acquisitions completed since July of 2001 (the Southlake
refined product terminal,  the Ringgold crude oil storage facility,  the Wichita
Falls  Business and the crude hydrogen  pipeline) and lower interest  expense in
2002 as compared to 2001 as a result of repaying the $107,676,000 of debt due to
parent in April of 2001. The increase in net income was partially  offset by the
impact  of  lower  throughput  barrels  in 2002  resulting  from  economic-based
refinery  production  cuts at the three Valero Energy  refineries  served by the
Partnership's  pipelines and terminals.  Net income for the first nine months of
2002 includes  $650,000 of net income  related to the Wichita Falls Business for
the month ended January 31, 2002, which was allocated entirely to Valero Energy,
the Wichita Falls Business' parent.

Revenues  for the nine  months  ended  September  30, 2002 were  $88,215,000  as
compared to  $73,916,000  for the nine  months  ended  September  30,  2001,  an
increase of 19%, or $14,299,000. This increase was due primarily to the addition
of the Wichita  Falls crude oil  pipeline  revenues  and the  Southlake  refined
product terminal revenues in the first nine months of 2002,  partially offset by
decreases in revenues on most of the  Partnership's  other pipelines  during the
first nine months of 2002. The following discusses significant revenue increases
and decreases by pipeline:


                                       20

o    revenues for the first nine months of 2002 include  $16,967,000 of revenues
     related to the Wichita  Falls  Business,  including  $1,740,000 of revenues
     (2,000,000  barrels of  throughput)  related to the month ended January 31,
     2002 as a result of the common control  transfer  between Valero Energy and
     the Partnership;

o    revenues  for the Wasson to Ardmore  crude oil  pipeline and the Ardmore to
     Wynnewood refined product pipeline decreased $288,000 due to a combined 11%
     decrease in throughput  barrels,  resulting from reduced  production at the
     Ardmore  refinery.  During the first  nine  months of 2002,  Valero  Energy
     initiated   economic-based   refinery   production  cuts  as  a  result  of
     significantly lower refining margins industry-wide;

o    revenues for the Ringgold to Wasson crude oil pipeline increased  $459,000,
     despite  a 12%  decrease  in  throughput  barrels  resulting  from  reduced
     production at the Ardmore refinery, due to a tariff rate increase effective
     December  1,  2001  related  to the  Ringgold  crude oil  storage  facility
     acquisition;

o    revenues  for the  Corpus  Christi  to  Three  Rivers  crude  oil  pipeline
     decreased  $2,066,000  due to a 16% decrease in  throughput  barrels,  as a
     result of reduced production at the Three Rivers refinery. During the first
     nine months of 2002, Valero Energy also initiated  economic-based  refinery
     production cuts at the Three Rivers refinery. In addition, during the first
     quarter of 2002, Valero Energy accelerated certain refinery turnaround work
     scheduled  for  later in 2002  resulting  in the  partial  shutdown  of the
     refinery and reduced throughput barrels in the Partnership's pipelines;

o    revenues  for the McKee to  Colorado  Springs to Denver and the McKee to El
     Paso refined product  pipelines  decreased  $2,022,000 due to a combined 7%
     decrease in throughput  barrels,  resulting from reduced  production at the
     McKee refinery.  During the first quarter of 2002,  Valero Energy completed
     several planned  refinery  turnaround  projects at the McKee refinery which
     significantly reduced production and thus reduced throughput barrels in the
     Partnership's pipelines;

o    revenues  for the Three  Rivers to Corpus  Christi and the Three  Rivers to
     Pettus refined product pipelines  decreased  $428,000 due to a combined 44%
     decrease in throughput  barrels,  as a result of reduced  production at the
     Three Rivers refinery.  During the refinery turnaround and economic-induced
     production  cutbacks,  the Three Rivers  refinery  curtailed  production of
     benzene,  toluene and xylene,  the primary refined products  transported in
     the refined  product  pipelines  going to Corpus Christi from Three Rivers;
     and

o    revenues for the refined  product  terminals,  excluding  the impact of the
     Southlake  terminal,  for the first nine months of 2002 remained comparable
     to the  revenues  recognized  in the first  nine  months of 2001  since the
     throughput  levels  remained  steady.  Revenues for the  Southlake  refined
     product  terminal,  which was acquired on July 1, 2001, were $1,792,000 and
     throughput  was  6,113,000  barrels  for the  first  nine  months  of 2002.
     Revenues for the Southlake  refined product  terminal for the third quarter
     of 2001 were $663,000 and throughput was 2,261,000 barrels.

Operating  expenses  increased  $3,089,000,  or 12%,  for the nine months  ended
September  30, 2002 as compared to the nine months ended  September 30, 2001 due
to $4,757,000 of increased  operating  expenses related to the Southlake refined
product  terminal,  the Ringgold crude oil storage  facility,  the Wichita Falls
Business and the crude  hydrogen  pipeline,  partially  offset by lower  utility
expenses  of  $2,100,000,  or 25%,  due to lower  natural  gas  costs  and lower
electricity rates negotiated with power suppliers.

General and  administrative  expenses  increased  38% for the nine months  ended
September  30, 2002 as compared to the nine months ended  September 30, 2001 due
primarily to an increase in general and administrative  costs related to being a
publicly held entity and the  recognition  of $528,000 of  compensation  expense
related to the award of  contractual  rights to receive common units to officers
and directors in January of 2002 (see Note 9:  Restricted  Common Units and Unit
Options).  In addition to the $5,200,000  annual fee charged by Valero Energy to
the Partnership for general and administrative  services, the Partnership incurs
costs (e.g., unitholder annual reports and preparation and mailing of income tax
reports to unitholders and director fees) as a result of being a publicly held

                                       21

entity. For the first nine months of 2002,  general and administrative  expenses
of $5,270,000  reflect  $3,900,000 of the annual service fee, $40,000 of general
and  administrative  expenses  related to the Wichita Falls Business for January
2002, $1,311,000 of public entity expenses and $528,000 of compensation expense,
less $509,000  reimbursed by partners on jointly owned pipelines.  For the first
nine months of 2001, general and  administrative  expenses of $3,829,000 reflect
$3,900,000  of the annual  service fee and $257,000 of public  entity  expenses,
less $328,000 reimbursed by partners on jointly owned pipelines.

Depreciation and amortization  expense increased  $2,447,000 for the nine months
ended September 30, 2002 as compared to the nine months ended September 30, 2001
due to the additional  depreciation related to the acquisitions of the Southlake
refined product terminal,  the Ringgold crude oil storage facility,  the Wichita
Falls  Business  and the crude  hydrogen  pipeline.  Included  in the first nine
months of 2002 is $160,000 of depreciation  expense related to the Wichita Falls
Business for the month ended January 31, 2002.

Equity  income from  Skelly-Belvieu  Pipeline  Company for the nine months ended
September 30, 2002  approximated  the amount of equity income  recognized in the
nine months ended September 30, 2001 as throughput  volumes in the Skellytown to
Mont  Belvieu   refined   product   pipeline   did  not  change   significantly.
Distributions from the Skelly-Belvieu Pipeline Company for the first nine months
of 2002 totaled  $2,665,000 as compared to $2,020,000  for the first nine months
of 2001,  an increase of 32%, or $645,000.  This  increase was  primarily due to
higher  levels of  maintenance  capital  expenditures  in the  second  and third
quarters of 2001 that reduced the cash available to be distributed.

Interest  expense for the nine months ended  September 30, 2002 was  $3,090,000,
net of interest  income of $99,000 and  capitalized  interest  of  $146,000,  as
compared to $3,501,000 of interest  expense for the nine months ended  September
30, 2001. Interest expense decreased due to the payoff of the debt due to parent
in April 2001 with  proceeds from the  Partnership's  initial  public  offering.
Partially  offsetting this decrease was higher interest expense during the first
nine months of 2002 related to additional borrowings to fund the acquisitions of
the Southlake refined product terminal, the Wichita Falls Business, the Ringgold
crude oil storage facility and the crude hydrogen pipeline. Included in interest
expense for the first nine months of 2002 was  interest  expense  related to the
fixed-rate  senior notes issued in July of 2002, the proceeds of which were used
to repay borrowings under the variable-rate revolving credit facility.

Income tax  expense for the first nine months of 2002  represents  income  taxes
incurred by the Wichita Falls Business  during the month ended January 31, 2002,
prior to the transfer of the Wichita Falls Business to the Partnership.

Outlook for the Fourth Quarter of 2002

In the  fourth  quarter  of  2002,  the  Partnership's  operational  performance
continues  to be strong and there is no  anticipation  of any issues  that would
significantly  affect throughput volumes compared to those achieved in the third
quarter of 2002. Please refer to  "Forward-Looking  Statements" for factors that
could potentially cause results to be other than those anticipated.

Liquidity and Capital Resources

Financing
As of September 30, 2002, the  Partnership had no outstanding  borrowings  under
its $120,000,000  revolving  credit facility.  During the first quarter of 2002,
the  Partnership  borrowed  $64,000,000  under the revolving  credit facility to
purchase  the  Wichita  Falls  Business  from Valero  Energy.  During the second
quarter of 2002, the Partnership borrowed $11,000,000 under the revolving credit
facility to purchase a pure  hydrogen  pipeline from Valero  Energy.  During the
third  quarter of 2002,  the  outstanding  balance  under the  revolving  credit
facility of  $91,000,000  was paid off with  proceeds  from the July 2002 senior
notes issued under the shelf registration statement discussed further below.

                                       22

The revolving  credit facility  expires on January 15, 2006 and borrowings under
the revolving  credit facility bear interest based on either an alternative base
rate or LIBOR at the option of the  Partnership.  The revolving  credit facility
requires that the Partnership  maintain  certain  financial  ratios and includes
other  restrictive  covenants,  including a prohibition on  distributions by the
Partnership if any default, as defined in the revolving credit facility,  exists
or would result from the distribution.  Management believes that the Partnership
is in compliance with all of these ratios and covenants.

On  June  6,  2002,  Valero  L.P.  and  Valero  Logistics   Operations  filed  a
$500,000,000  universal  shelf  registration  statement  with the Securities and
Exchange Commission. On July 15, 2002, Valero Logistics Operations completed the
sale  of   $100,000,000   of  6.875%  senior  notes,   issued  under  its  shelf
registration,   for  total  proceeds  of   $99,686,000.   The  net  proceeds  of
$98,394,000,  after deducting underwriters' commissions and offering expenses of
$1,292,000, were used to pay off the $91,000,000 outstanding under the revolving
credit facility.

The  senior  notes  rank  equally  with  all  other  existing  senior  unsecured
indebtedness,  including  indebtedness under the revolving credit facility.  The
senior notes contain restrictions on the Partnership's  ability to incur secured
indebtedness  unless  the same  security  is also  provided  for the  benefit of
holders  of  the  senior  notes.  In  addition,   the  senior  notes  limit  the
Partnership's  ability to incur  indebtedness  secured  by certain  liens and to
engage in certain sale-leaseback transactions.

At the option of the  Partnership,  the senior notes may be redeemed in whole or
in part at any time at a redemption price, which includes a make-whole  premium,
plus accrued and unpaid  interest to the redemption  date. The senior notes also
include a change-of-control  provision,  which requires that an investment grade
entity own and control the general  partner of the  Partnership.  Otherwise  the
Partnership  must offer to purchase the senior notes at a price equal to 100% of
their  outstanding  principal  balance plus accrued interest through the date of
purchase.

The  Partnership's  ability to complete future debt and equity offerings and the
timing  of any  such  offerings  will  depend  upon  various  factors  including
prevailing market  conditions,  interest rates and the  Partnership's  financial
condition.

Distributions
Valero L.P.'s partnership  agreement,  as amended, sets forth the calculation to
be used to  determine  the amount and  priority of cash  distributions  that the
common  unitholders,  subordinated  unitholders  and the  general  partner  will
receive.  During the subordination  period,  the holders of Valero L.P.'s common
units are entitled to receive each quarter a minimum  quarterly  distribution of
$0.60 per unit ($2.40 annualized) prior to any distribution of available cash to
holders of Valero L.P.'s subordinated units. The subordination period is defined
generally as the period that will end on the first day of any quarter  beginning
after  December 31, 2005 if (1) the  Partnership  has  distributed  at least the
minimum quarterly  distribution on all outstanding units with respect to each of
the  immediately  preceding  three  consecutive,   non-overlapping  four-quarter
periods and (2) the Partnership's  adjusted operating surplus, as defined in the
partnership  agreement,  during such  periods  equals or exceeds the amount that
would have been  sufficient to enable the  Partnership to distribute the minimum
quarterly distribution on all outstanding units on a fully diluted basis and the
related distribution on the 2% general partner interest during those periods.

In  addition,  all of the  subordinated  units may convert to common  units on a
one-for-one  basis on the first day following the record date for  distributions
for the quarter ending December 31, 2005, if the Partnership meets the tests set
forth in the partnership agreement. If the subordination period ends, the rights
of the  holders  of  subordinated  units will no longer be  subordinated  to the
rights  of the  holders  of  common  units  and the  subordinated  units  may be
converted into common units.

On May 15, 2002,  the  Partnership  paid a  distribution  of $0.65 per unit,  or
$12,515,000,  to unitholders  representing  the  distribution  of available cash
generated in the first quarter of 2002. The general  partner's cash distribution
applicable to the first  quarter of 2002 was  $343,000,  of which $85,000 was an
incentive distribution.

                                       23

On August 14, 2002, the  Partnership  paid a distribution  of $0.70 per unit, or
$13,477,000,  to unitholders  representing  the  distribution  of available cash
generated in the second quarter of 2002. The general partner's cash distribution
applicable to the second quarter of 2002 was $621,000,  of which $339,000 was an
incentive distribution.

On October 21, 2002, the Partnership declared a quarterly  distribution of $0.70
per unit  payable on November 14, 2002 to  unitholders  of record on November 1,
2002.  This  distribution,  related to the third quarter of 2002, is expected to
total $13,478,000 for unitholders and $621,000 for the general partner, of which
$339,000 is an incentive distribution.

Capital Requirements
The petroleum  pipeline  industry is  capital-intensive,  requiring  significant
investments to upgrade or enhance existing  operations and to meet environmental
regulations. The Partnership's capital expenditures consist primarily of:
o    maintenance  capital  expenditures,  such as  those  required  to  maintain
     equipment reliability and safety and to address environmental  regulations;
     and
o    expansion  capital  expenditures,  such as  those  to  expand  and  upgrade
     pipeline  capacity and to construct  new  pipelines,  terminals and storage
     facilities to meet Valero Energy's needs.  In addition,  expansion  capital
     expenditures will include  acquisitions of pipelines,  terminals or storage
     assets owned by Valero Energy or other parties.

The Partnership  expects to fund its capital  expenditures from cash provided by
operations and, to the extent  necessary,  from proceeds of borrowings under the
revolving credit facility or debt and equity offerings.

During the nine months  ended  September  30,  2002,  the  Partnership  incurred
maintenance  capital  expenditures of $2,834,000  primarily  related to tank and
automation  upgrades at both the  refined  product  terminals  and the crude oil
storage facilities and cathodic  (corrosion)  protection and automation upgrades
for refined  product  pipelines.  For the  remainder  of 2002,  the  Partnership
anticipates incurring approximately $1,100,000 of additional maintenance capital
expenditures for various automation upgrades and maintenance projects.

During the nine months  ended  September  30,  2002,  the  Partnership  incurred
$1,481,000 of expansion  capital  expenditures,  which related  primarily to the
Amarillo to Albuquerque refined product pipeline expansion project.  The capital
expenditures for the Amarillo to Albuquerque  refined product pipeline expansion
project are net of ConocoPhillips'  (previously  Phillips Petroleum Company) 50%
share  of  costs.  The  Partnership's  capacity  in  the  expanded  Amarillo  to
Albuquerque pipeline increased from 16,083 barrels per day to 20,700 barrels per
day.

On February 1, 2002,  the  Partnership  acquired the Wichita Falls Business from
Valero  Energy for a total  cost of  $64,000,000.  The  Wichita  Falls  Business
consists of the following assets:

o    A 271.7 mile  pipeline  originating  in  WichitaFalls,  Texas and ending at
     Valero  Energy's  McKee  refinery in Dumas,  Texas.  The  pipeline  has the
     capacity to  transport  110,000  barrels  per day of crude oil  gathered or
     acquired by Valero  Energy at Wichita  Falls.  The Wichita  Falls crude oil
     pipeline  connects to third party  pipelines that originate along the Texas
     Gulf Coast.
o    Four storage tanks located in Wichita Falls, Texas with a total capacity of
     660,000 barrels.

On May 29, 2002,  the  Partnership  completed the  acquisition of a 30-mile pure
hydrogen pipeline from Valero Energy for $11,000,000 and subsequently  exchanged
that pipeline for a 25-mile crude hydrogen  pipeline owned by Praxair,  Inc. The
crude hydrogen pipeline originates at Celanese Ltd.'s chemical facility in Clear
Lake,  Texas and ends at Valero  Energy's  Texas City  refinery  in Texas  City,
Texas.  The pipeline  supplies  crude hydrogen to the refinery under a long-term
supply arrangement between Valero Energy and Praxair, Inc.

The Partnership  anticipates that it will continue to have adequate liquidity to
fund future  recurring  operating,  investing  and  financing  activities.  Cash
distributions are expected to be funded with internally generated cash.

                                       24

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The  Partnership  currently does not engage in interest rate,  foreign  currency
exchange rate or commodity price hedging transactions.

The principal  market risk (i.e.,  the risk of loss arising from adverse changes
in market rates and prices) to which the Partnership is exposed is interest rate
risk on its debt. The Partnership manages its debt considering various financing
alternatives  available  in the market and  manages  its  exposure  to  changing
interest  rates  principally  through  the use of a  combination  of  fixed  and
floating rate debt.  Borrowings  under the revolving  credit facility expose the
Partnership to increases in the benchmark  interest rate underlying its floating
rate revolving credit facility.

As of September 30, 2002,  the  Partnership's  fixed rate debt  consisted of the
6.875% senior notes with a carrying value of  $99,693,000  and an estimated fair
value of  $97,203,000  and the 8% Port of Corpus  Christi  note  payable  with a
carrying value of $10,076,000  and an estimated fair value of  $10,714,000.  The
fair values were estimated using discounted cash flow analysis, based on current
incremental borrowing rates for similar types of borrowing arrangements.

As of September 30, 2002, the Partnership had no floating rate debt  outstanding
since there were no outstanding borrowings under the revolving credit facility.

Item 4. Controls and Procedures

(a)  Evaluation of disclosure controls and procedures.

     The principal  executive officer and principal  financial officer of Valero
     L.P., have evaluated Valero L.P.'s  disclosure  controls and procedures (as
     defined in Rule 13a-14(c) under the Securities  Exchange Act of 1934) as of
     a date within 90 days of the filing date of this  quarterly  report on Form
     10-Q.  Based on that evaluation,  these officers  concluded that the design
     and  operation of Valero  L.P.'s  disclosure  controls and  procedures  are
     effective in ensuring that  information  required to be disclosed by Valero
     L.P.  in the reports  that it files or submits  under the  Exchange  Act is
     recorded,  processed,  summarized  and  reported,  within the time  periods
     specified in the Securities and Exchange Commission's rules and forms.

(b)  Changes in internal controls.

     There have been no significant  changes in Valero L.P.'s internal controls,
     or in other  factors that could  significantly  affect  internal  controls,
     subsequent  to the date  the  principal  executive  officer  and  principal
     financial officer of Valero L.P. completed their evaluation.

                                       25

PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits:

     10.1 Amendment No. 1 to Valero GP, LLC 2000 Long-Term Incentive Plan

     10.2 Form of Restricted Unit Agreement

     12.1 Statement Re: Computation of Ratio of Earnings to Fixed Charges

     99.1 Chief Executive Officer  Certification  Pursuant to 18 U.S.C.  Section
          1350, as Adopted Pursuant to Section 906 of the  Sarbanes-Oxley Act of
          2002

     99.2 Chief Financial Officer  Certification  Pursuant to 18 U.S.C.  Section
          1350, as Adopted Pursuant to Section 906 of the  Sarbanes-Oxley Act of
          2002

(b)  Reports on Form 8-K:

o    On July 9, 2002,  Valero L.P.  filed  pursuant to  Regulation  FD a Current
     Report  on Form 8-K dated  July 9, 2002  reporting  Item 9  (Regulation  FD
     Disclosures) and furnishing a copy of presentation  materials  furnished to
     and discussed with  underwriters  and securities  brokers at  presentations
     beginning on July 9, 2002 in connection  with a  $100,000,000  senior notes
     offering of Valero  Logistics  Operations.  Financial  statements  were not
     filed with this report.

o    On July 15, 2002, Valero L.P. filed a Current Report on Form 8-K dated July
     10, 2002 reporting Item 5 (Other Events) to disclose that Valero  Logistics
     Operations,  Valero L.P., Valero GP, Inc.,  Riverwalk  Logistics,  L.P. and
     Valero GP, LLC had entered into an underwriting agreement with underwriters
     named  therein,  with  respect  to the issue  and sale by Valero  Logistics
     Operations  of  $100,000,000  aggregate  principal  amount of 6.875% senior
     notes due 2012 in an underwritten public offering, which closed on July 15,
     2002. Financial statements were not filed with this report.



                                       26





                                   SIGNATURES

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


VALERO L.P.
By: Riverwalk Logistics, L.P., its general partner
    By: Valero GP, LLC, its general partner


By:      /s/ Curtis V. Anastasio
         -----------------------
         Curtis V. Anastasio
         Chief Executive Officer and President
         November 8, 2002


By:      /s/ Steven A. Blank
         -------------------
         Steven A. Blank
         Senior Vice President and
         Chief Financial Officer
         November 8, 2002

                                       27




                                  CERTIFICATION

I, Curtis V. Anastasio,  the principal executive officer of Valero L.P., certify
that:

     1. I have reviewed this  quarterly  report on Form 10-Q of Valero L.P. (the
"registrant");

     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  as of a date  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 8, 2002

     /s/ Curtis V. Anastasio
     -----------------------------------
     Curtis V. Anastasio
     Chief Executive Officer and President of
     Valero GP, LLC, the general partner of the general partner of Valero L.P.


                                       28


                                  CERTIFICATION

I, Steven A. Blank,  the  principal  financial  officer of Valero L.P.,  certify
that:

     1. I have reviewed this  quarterly  report on Form 10-Q of Valero L.P. (the
"registrant");

     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  as of a date  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 8, 2002

     /s/ Steven A. Blank
     -----------------------------------
     Steven A. Blank
     Senior Vice President and Chief Financial Officer of
     Valero GP, LLC, the general partner of the general partner of Valero L.P.

                                       29

                                                                    Exhibit 10.1
                               FIRST AMENDMENT OF
                                 VALERO GP, LLC
                          2000 LONG-TERM INCENTIVE PLAN


     THIS  AMENDMENT  made as of the date set forth below by Valero GP, LLC (the
"Company"),

                              W I T N E S S E T H:
                              -------------------

     WHEREAS,  the Company maintains the Valero GP, LLC 2000 Long-Term Incentive
Plan (the "Plan") for the benefit of its  eligible  employees  and  non-employee
directors; and

     WHEREAS,  the  Company  desires to amend the Plan to clarify  its intent to
settle vested Awards of Restricted Units solely by distribution of Units; and

     WHEREAS,  in Section 7 of the Plan,  the Board of  Directors of the Company
(the "Board") and/or the Compensation Committee of the Company (the "Committee")
reserved the right to amend the Plan from time to time; and

     WHEREAS,  the Committee has  authorized  appropriate  officers to amend the
Plan to clarify its intent to settle vested Awards of Restricted Units solely by
distribution of Units as described in the amendment set forth below;

     NOW, THEREFORE, the Plan is hereby amended effective as of January 21, 2002
by this First Amendment thereto, as follows:

          1.   Section  2.18 of the Plan is hereby  amended in its  entirety  to
               provide  as  follows:

               "`Restricted  Unit' means a phantom unit  granted  under the Plan
               which is equivalent in value and in dividend and interest  rights
               to a unit,  and which  upon or  following  vesting  entitles  the
               Participant to receive a Unit."

          2.   Section 6.2(iii) of the Plan is hereby amended in its entirety to
               provide as follows:

               "(iii) Lapse of Restrictions. Upon the vesting of each Restricted
               Unit,  the  Participant  shall be  entitled  to receive  from the
               Company one Unit subject to the provisions of Section 8.2."

          3.   Except as modified herein, the Plan is specifically  ratified and
               affirmed.

     IN WITNESS WHEREOF,  this First Amendment of the Plan is executed this 21st
day of September, 2002, to be effective as herein provided.

                                   VALERO GP, LLC


                                   By:/s/ Curtis V. Anastasio
                                   ---------------------------------------------
                                   Printed Name:  Curtis V. Anastasio
                                   Title:  President and Chief Executive Officer



                                       30

                                                                    Exhibit 10.2

                        FORM OF RESTRICTED UNIT AGREEMENT

     This  Restricted  Unit and  distribution  equivalent  right award agreement
("Agreement"),  effective as of the date set forth at the end of this  Agreement
("Grant   Date"),   is  between   Valero  GP,  LLC  (the   "Company")  and  [  ]
("Participant"),  a participant in the Valero GP, LLC 2000  Long-Term  Incentive
Plan, as amended (the "Plan").  All  capitalized  terms  contained in this Award
shall have the same  definitions  as are set forth in the Plan unless  otherwise
defined herein. The terms of this grant are set forth below.

1.   The Compensation  Committee of the Board of Directors of the Company hereby
     grants to  Participant  [ ] Restricted  Units under the Plan. A "Restricted
     Unit" is a phantom unit which is equivalent in value to a common unit ("MLP
     Common Unit") of Valero L.P. (the "MLP").  In addition,  a Restricted  Unit
     represents  the right to receive,  upon vesting as provided  below,  an MLP
     Common Unit. Restricted Units are granted hereunder in tandem with an equal
     number of  distribution  equivalent  rights  ("DERs").  A DER is a right to
     receive  an amount in cash from the  Company or its  designee  equal to the
     distributions  made by MLP with  respect to an MLP Common  Unit  during the
     period  that  ends  upon  vesting  of the  tandem  Restricted  Unit  or its
     forfeiture pursuant to Section 6.2 (ii) of the Plan.

2.   Subject to the  further  vesting  provisions  as may apply  pursuant to the
     terms  of  the  Plan,   the   Restricted   Units  (i)  will  become  vested
     (nonforfeitable)  in three equal annual  increments  of ________ MLP Common
     Units  each,  with the first  increment  vesting on January 21,  2003,  the
     second  increment  vesting  on  January  21,  2004 and the  third and final
     increment  vesting on January 21, 2005,  and (ii) will otherwise be subject
     to the terms, provisions, conditions, and limitations of the Plan.

3.   DERs with respect to the Restricted Units will be paid to you in cash as of
     each record date during the period such Restricted Units are outstanding.

4.   Neither  this  Award  nor any  right  under  this  Award  may be  assigned,
     alienated,  pledged, attached, sold, or otherwise transferred or encumbered
     by you otherwise than by will or by the laws of descent and distribution.

5.   The Company will withhold any taxes due from your  compensation as required
     by law, which, in the sole discretion of the  Compensation  Committee,  may
     include withholding a number of Restricted Units otherwise payable to you.

6.   By accepting this Award,  you hereby accept and agree to be bound by all of
     the terms, provisions,  conditions, and limitations of the Plan, as amended
     by the First Amendment and any subsequent amendment or amendments, as if it
     had been set forth verbatim in this Award.

7.   By accepting this Award,  you expressly  recognize,  acknowledge  and agree
     that this Award is in lieu of and  replaces  the  earlier  Restricted  Unit
     Agreement   between  the  parties  hereto  which  contained  a  grant  date
     coincident  with  the  grant  date of this  Award,  and that  such  earlier
     Restricted  Unit  Agreement  shall,  upon  execution  of this  Award by the
     parties  hereto,  be hereby  superseded  in its  entirety  and any right or
     rights  you may have  acquired  under  or in


                                       31

     connection  with  the  earlier  Restricted  Unit  Agreement  shall be void,
     unenforceable,   and  of  no  legal  effect.   You  hereby   expressly  and
     unconditionally  waive and  release in full any such right or rights  under
     the earlier Restricted Unit Agreement in consideration of the grant of this
     Award.

8.   By accepting this Award,  you will become a Participant as of the effective
     date of this Award and, as such,  you shall have no rights with  respect to
     Restricted Units or DERs except as are expressly  conferred by the Plan and
     this Award.

9.   This Award shall be binding  upon the parties  hereto and their  respective
     heirs, legal representatives, successors and assigns.

10.  This Award is effective as of January 21, 2002.

                                           VALERO GP, LLC


                                           By:
                                           -------------------------------------
                                           William R. Klesse
                                           Executive Vice President
Accepted:


- -------------------------------
[Name]
[Title]
[Date]




                                       32


                                                                    Exhibit 12.1
                                   VALERO L.P.
         STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                          (in thousands, except ratio)


                                              Nine
                                             Months
                                             Ended
                                          September 30,          Years Ended December 31,
                                                                 -----------------------
                                              2002         2001       2000      1999        1998
                                              ----         ----       ----      ----        ----

                                                                            
Earnings:
Income from continuing operations
 before provision for income taxes and
 income from equity investees               $38,342      $42,694    $35,968   $65,445      $54,910

Add:
  Fixed charges                               3,416        4,203      5,266       997        1,001
  Amortization of capitalized
   interest                                      35           39         34        32           28
  Distributions from Skelly-Belvieu
   Pipeline Company                           2,665        2,874      4,658     4,238        3,692
Less: Interest capitalized                     (146)        (298)         -      (115)        (121)
                                             ------       ------     ------    ------       ------
    Total earnings                          $44,312      $49,512    $45,926   $70,597      $59,510
                                             ======       ======     ======    ======       ======


Fixed charges:
   Interest expense, net                    $ 3,090      $ 3,721    $ 5,181    $  777      $   796
   Amortization of debt issuance costs           92           90          -         -            -
   Interest capitalized                         146          298          -       115          121
   Rental expense interest factor (1)            88           94         85       105           84
                                             ------       ------     ------     -----       ------
    Total fixed charges                     $ 3,416      $ 4,203    $ 5,266    $  997      $ 1,001
                                             ======       ======     ======    ======       ======

Ratio of earnings to fixed charges            13.0x        11.8x       8.7x     70.8x        59.5x
                                              =====        =====       ====     =====        =====




(1) The interest portion of rental expense represents  one-third of rents, which
is deemed representative of the interest portion of rental expense.






                                       33






                                                                    EXHIBIT 99.1




                 CHIEF EXECUTIVE OFFICER CERTIFICATION PURSUANT
                 TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT
                TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly  Report of Valero L.P. (the  "Partnership")  on
Form 10-Q for the period ending  September 30, 2002 as filed with the Securities
and  Exchange  Commission  on the date  hereof  (the  "Report"),  I,  Curtis  V.
Anastasio,  President and Chief Executive Officer of Valero GP, LLC, the general
partner of the  general  partner of the  Partnership,  certify,  pursuant  to 18
U.S.C.  Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley
Act of 2002, that:

(1)  The Report fully complies with the  requirements  of section 13(a) or 15(d)
     of the Securities Exchange Act of 1934; and

(2)  The information  contained in the Report fairly  presents,  in all material
     respects,   the  financial  condition  and  result  of  operations  of  the
     Partnership.



/s/  Curtis V. Anastasio
- ------------------------
Curtis V. Anastasio
Chief Executive Officer and President
November 8, 2002





                                       34







                                                                    EXHIBIT 99.2




                 CHIEF FINANCIAL OFFICER CERTIFICATION PURSUANT
                 TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT
                TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly  Report of Valero L.P. (the  "Partnership")  on
Form 10-Q for the period ending  September 30, 2002 as filed with the Securities
and Exchange  Commission on the date hereof (the "Report"),  I, Steven A. Blank,
Senior Vice President and Chief Financial Officer of Valero GP, LLC, the general
partner of the  general  partner of the  Partnership,  certify,  pursuant  to 18
U.S.C.  Section 1350, as adopted  pursuant to Section 906 of the  Sarbanes-Oxley
Act of 2002, that:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of
the Securities Exchange Act of 1934; and

(2) The  information  contained in the Report fairly  presents,  in all material
respects, the financial condition and result of operations of the Partnership.



/s/  Steven A. Blank
- --------------------
Steven A. Blank
Senior Vice President and Chief Financial Officer
November 8, 2002



                                       35