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



                                  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 quarterly period ended September 30, 2003

                                       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                                          74-2956831
   (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 ____

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the  Securities  Exchange  Act of 1934).  Yes X No ____


The number of common units outstanding as of October 31, 2003 was 13,442,072.




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



                          VALERO L.P. AND SUBSIDIARIES
                                    FORM 10-Q
                               SEPTEMBER 30, 2003

                                TABLE OF CONTENTS

                                                                            Page
                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements:

           Consolidated Balance Sheets as of September 30, 2003 and
             December 31, 2002...............................................  2

           Consolidated Statements of Income for the Three and Nine Months
             Ended September 30, 2003 and 2002...............................  3

           Consolidated Statements of Cash Flows for the Nine Months Ended
             September 30, 2003 and 2002.....................................  4

           Notes to Consolidated Financial Statements........................  5

Item 2.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations......................................... 18

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.......... 32

Item 4.  Controls and Procedures............................................. 33

                           PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K...................................  33

         Signatures.........................................................  35







                                       1



                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                          VALERO L.P. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                            (unaudited, in thousands)

                                                    September 30,   December 31,
                                                         2003           2002
                                                         ----           ----
                     Assets
Current assets:
   Cash and cash equivalents....................      $  15,289       $  33,533
   Receivable from Valero Energy................         17,701           8,482
   Accounts receivable..........................          2,502           1,502
  Other current assets..........................          1,472             177
                                                        -------         -------
      Total current assets......................         36,964          43,694
                                                        -------         -------

Property, plant and equipment...................        913,460         486,939
Less accumulated depreciation and amortization..       (156,309)       (137,663)
                                                        -------         -------
   Property, plant and equipment, net...........        757,151         349,276
Goodwill........................................          4,715           4,715
Investment in Skelly-Belvieu Pipeline Company...         15,856          16,090
Other noncurrent assets, net....................          4,088           1,733
                                                        -------         -------
    Total assets................................      $ 818,774       $ 415,508
                                                        =======         =======

            Liabilities and Partners' Equity
Current liabilities:
   Current portion of long-term debt............      $     449       $     747
   Accounts payable and accrued liabilities.....         10,792           8,133
   Payable to Valero Energy.....................          6,877               -
   Taxes other than income taxes................          5,044           3,797
                                                        -------         -------
      Total current liabilities.................         23,162          12,677
                                                        -------         -------

Long-term debt, less current portion............        357,646         108,911
Other long-term liabilities.....................            798              25
Commitments and contingencies (see Note 5)

Partners' equity:
   Common units.................................        310,012         170,655
   Subordinated units...........................        117,591         117,042
   General partner's equity.....................          9,565           6,198
                                                        -------         -------
     Total partners' equity.....................        437,168         293,895
                                                        -------         -------
     Total liabilities and partners' equity.....      $ 818,774       $ 415,508
                                                        =======         =======

          See accompanying notes to consolidated financial statements.



                                       2






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


                                                                     Three Months Ended               Nine Months Ended
                                                                       September 30,                     September 30,
                                                                       -------------                     -------------
                                                                    2003             2002             2003            2002
                                                                    ----             ----             ----            ----
                                                                                                    
Revenues...................................................      $ 51,695         $ 32,161        $ 131,053        $ 88,215
                                                                   ------           ------          -------          ------

Costs and expenses:
   Operating expenses......................................        19,445           10,376           47,441          29,125
   General and administrative expenses.....................         1,588            1,783            5,102           5,270
   Depreciation and amortization expense...................         7,135            4,157           18,687          12,388
                                                                   ------           ------          -------          ------
      Total costs and expenses.............................        28,168           16,316           71,230          46,783
                                                                   ------           ------          -------          ------

Operating income...........................................        23,527           15,845           59,823          41,432
  Equity income from Skelly-Belvieu
     Pipeline Company......................................           657              843            1,988           2,365
  Interest expense, net....................................        (4,504)          (1,738)         (11,617)         (3,090)
                                                                   ------           ------          -------          ------

Income before income tax expense...........................        19,680           14,950           50,194          40,707
  Income tax expense.......................................             -                -                -            (395)
                                                                   ------           ------          -------          ------
Net income.................................................      $ 19,680         $ 14,950        $  50,194        $ 40,312
                                                                   ======           ======          =======          ======


Allocation of net income:
  Net income...............................................      $ 19,680         $ 14,950        $  50,194        $ 40,312
  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' interests....................................        19,680           14,950           50,194          39,662
General partner's interest in net income...................        (1,138)          (1,064)          (2,828)         (1,558)
                                                                   ------           ------          -------          ------

Limited partners' interest in net income...................      $ 18,542         $ 13,886        $  47,366        $ 38,104
                                                                   ======           ======          =======          ======

Net income per unit applicable to limited partners.........      $   0.82         $   0.72        $    2.23        $   1.98
                                                                     ====             ====             ====            ====

Weighted average number of units outstanding...............    22,477,019       19,253,894       21,256,196      19,249,921
                                                               ==========       ==========       ==========      ==========

Cash distributions per unit applicable to limited partners.      $   0.75         $   0.70        $    2.20        $   2.05
                                                                     ====             ====             ====            ====

                                  See accompanying notes to consolidated financial statements.



                                       3






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

                                                                     Nine Months Ended September 30,
                                                                     -------------------------------
                                                                       2003                   2002
                                                                       ----                   ----
Cash Flows from Operating Activities:
                                                                                      
Net income ....................................................     $   50,194              $  40,312
Adjustments to reconcile net income to net cash
  provided by operating activities:
  Depreciation and amortization expense........................         18,687                 12,388
  Equity income from Skelly-Belvieu Pipeline Company...........         (1,988)                (2,365)
  Distributions of equity income from Skelly-Belvieu
    Pipeline Company...........................................          1,988                  2,665
  Provision for deferred income taxes..........................              -                     54
  Changes in operating assets and liabilities:
   Increase in receivable from Valero Energy...................         (9,219)                (1,605)
   (Increase) decrease in accounts receivable..................         (1,000)                 1,329
   Increase in other current assets............................         (1,295)                  (296)
   Increase in accounts payable and accrued liabilities........          2,659                  3,708
   Increase in payable to Valero Energy........................          6,877                      -
   Increase in taxes other than income taxes...................          1,247                  2,796
  Other, net...................................................          2,734                    617
                                                                       -------                 ------
   Net cash provided by operating activities...................         70,884                 59,603
                                                                       -------                 ------

Cash Flows from Investing Activities:
Reliability capital expenditures...............................         (5,302)                (2,834)
Expansion capital expenditures.................................        (10,537)                (1,481)
Acquisitions...................................................       (410,936)               (75,000)
Distributions in excess of equity income from
  Skelly-Belvieu Pipeline Company..............................            234                      -
                                                                       -------                 ------
   Net cash used in investing activities.......................       (426,541)               (79,315)
                                                                       -------                 ------

Cash Flows from Financing Activities:
Proceeds from 6.05% senior note private placement, net of
  discount and issuance costs..................................        247,328                      -
Proceeds from 6.875% senior note offering, net of discount
  and issuance costs...........................................              -                 98,394
Proceeds from other long-term debt borrowings..................         25,000                 75,000
Repayment of long-term debt....................................        (25,298)               (91,046)
Distributions to unitholders and general partner...............        (47,508)               (38,744)
Distributions to Valero Energy and affiliates..................              -                   (512)
General partner contributions, net of redemption...............          2,930                      -
Proceeds from sale of common units to the public, net of
  issuance costs...............................................        269,026                      -
Redemption of common units held by UDS Logistics, LLC..........       (134,065)                     -
                                                                       -------                 ------
   Net cash provided by financing activities...................        337,413                 43,092
                                                                       -------                 ------

Net (decrease) increase in cash and cash equivalents...........        (18,244)                23,380
Cash and cash equivalents as of the beginning of the period....         33,533                  7,796
                                                                       -------                 ------
Cash and cash equivalents as of the end of the period..........     $   15,289              $  31,176
                                                                       =======                 ======

Non-Cash Activities - Adjustment related to the transfer of
the Wichita Falls Business to Valero L.P. by Valero Energy:
     Property, plant and equipment.............................     $        -              $  64,160
     Accrued liabilities and taxes other than income taxes.....              -                   (382)
     Deferred income tax liabilities...........................              -                (13,147)
     Net Valero Energy investment..............................              -                (50,631)


                           See accompanying notes to consolidated financial statements.


                                       4


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             Three and Nine Months Ended September 30, 2003 and 2002
                                   (unaudited)

NOTE 1: Organization, Basis of Presentation,  Revenue Changes and New Accounting
        Pronouncements

Organization
Valero  L.P. is a Delaware  limited  partnership  and  through its wholly  owned
subsidiary,  Valero  Logistics  Operations,  L.P. (Valero  Logistics),  owns and
operates crude oil and refined  product  pipeline and  terminalling  assets that
serve Valero Energy  Corporation's  (Valero Energy) McKee, Three Rivers,  Corpus
Christi East and Corpus Christi West refineries located in Texas and the Ardmore
refinery located in Oklahoma.  Valero Logistics also owns and operates the crude
oil storage tanks that serve Valero  Energy's Corpus Christi West and Texas City
refineries located in Texas, and the Benicia refinery located in California. The
pipeline, terminalling and storage tank 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 or third-party  pipelines for
further  distribution.  Revenues of Valero L.P. and its  subsidiaries are earned
primarily from providing these services to Valero Energy (see Note 6).

As used in this  report,  the  term  Partnership  may  refer,  depending  on the
context, to Valero L.P., Valero Logistics,  or both taken as a whole.  Riverwalk
Logistics,  L.P., a wholly owned subsidiary of Valero Energy,  is the 2% general
partner of Valero L.P.  Valero Energy,  through  various  affiliates,  is also a
limited partner in Valero L.P., resulting in a combined ownership of 45.7% as of
September  30,  2003 (see  Note 8).  The  remaining  54.3%  limited  partnership
interest is held by public unitholders.

Valero Energy is an independent  refining and marketing company.  Its operations
consist  of 14  refineries  with  a  combined  crude  oil  and  other  feedstock
throughput  capacity  of  approximately  2.1  million  barrels  per  day  and an
extensive network of 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,  Ardmore, Corpus Christi East, Corpus Christi West, Texas City and
Benicia refineries primarily in Texas, Oklahoma,  Colorado, New Mexico, Arizona,
California  and  several  other  mid-continent   states  through  a  network  of
company-operated  and  dealer-operated  convenience  stores,  as well as through
other wholesale and spot market sales and exchange agreements.

Basis of Presentation
The accompanying  unaudited consolidated financial statements have been prepared
in accordance with United States generally accepted accounting principles (GAAP)
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
GAAP for  complete  financial  statements.  In the  opinion of  management,  all
adjustments  considered  necessary for a fair  presentation  have been included.
Certain  previously  reported  amounts have been  reclassified to conform to the
2003 presentation.

Operating  results  for  the  nine  months  ended  September  30,  2003  are not
necessarily  indicative  of the results that may be expected for the year ending
December  31, 2003.  The balance  sheet as of December 31, 2002 has been derived
from the audited consolidated  financial statements as of that date and does not
include the balances of the acquisitions discussed in Note 3. These consolidated
financial  statements  should  be  read  along  with  the  audited  consolidated
financial  statements and notes thereto  included in Valero L.P.'s Annual Report
on Form 10-K for the year ended December 31, 2002.


                                       5


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Revenue Changes
Effective  January 1, 2003, the Partnership  began purchasing the additives that
are blended with refined  products at the various refined product  terminals and
increased  its blending  fee  correspondingly.  As a result,  the fee charged to
blend  additives  into refined  products was increased  from $0.04 per barrel to
$0.12 per barrel.

In  conjunction  with  the  March  2003  acquisitions  discussed  in Note 3, the
Partnership began charging a filtering fee for jet fuel terminalled at the Hobby
Airport  terminal,  and began charging a throughput fee for each barrel of crude
oil and  intermediate  feedstocks  received by the Corpus Christi West refinery,
the Texas  City  refinery  and the  Benicia  refinery  representing  the type of
feedstock  stored in the crude oil storage tank assets that were  acquired  from
Valero Energy.

New Accounting Pronouncements

FASB Interpretation No. 46
In  January  2003,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Interpretation  No. 46,  "Consolidation of Variable Interest Entities" (FIN 46).
FIN 46 requires the  consolidation of a variable  interest entity (VIE) in which
an enterprise  absorbs a majority of the entity's  expected  losses,  receives a
majority of the entity's  expected  residual  returns,  or both,  as a result of
ownership,  contractual or other financial interest in the entity.  Prior to the
issuance of FIN 46, an entity was generally  consolidated  by an enterprise when
the  enterprise  had a controlling  financial  interest  through  ownership of a
majority voting interest in the entity.

FIN 46 was  applicable to VIEs created  after  January 31, 2003,  and to VIEs in
which an  enterprise  obtained an interest  after that date.  However,  for VIEs
created before February 1, 2003, FIN 46 first became  applicable as of the first
fiscal year or interim  period  beginning  after June 15, 2003. In October 2003,
the  FASB  issued  FASB  Staff  Position  No.  46-6,  "Effective  Date  of  FASB
Interpretation  No. 46,  Consolidation  of Variable  Interest  Entities,"  which
deferred the  applicable  implementation  date of FIN 46 for VIEs created before
February  1, 2003 from the third  quarter  to the fourth  quarter  of 2003.  The
Partnership  holds a  variable  interest  in a VIE  that  was  created  prior to
February 1, 2003, but it has not obtained any new variable  interests during the
nine months ended  September  30,  2003.  As such,  FIN 46 first  applies to the
Partnership  effective  December  31,  2003,  versus July 1, 2003 as  previously
reported.

As of September  30,  2003,  the  Partnership  participates  in a joint  venture
(Skelly-Belvieu   Pipeline   Company,   LLC)   with   ConocoPhillips,   and  the
Partnership's  share of this joint  venture is 50%.  The joint  venture owns and
operates a refined product  pipeline that is only used by each venture  partner.
The joint venture was created by a contribution  of capital from each partner in
the form of cash and/or property equal to its proportional share in the venture.
In addition,  each venture partner shares in all profits and losses equal to its
proportional  share in the  venture,  and there are no limits on the exposure to
losses  or on  the  ability  to  share  in  returns.  The  Partnership  provides
management services to the joint venture for which it receives an administrative
fee. The  Partnership  does not control this joint  venture,  and it records its
proportional  share of the venture's  operating results using the equity method.
Under FIN 46, the Partnership's joint venture interest and its other contractual
relationships  with the joint venture represent  variable interests in the joint
venture;  however,  the Partnership is not the primary  beneficiary of the joint
venture.  As a result,  the Partnership  will not consolidate the joint venture,
but will  continue to account for its joint  venture  interest  under the equity
method.

FASB Statement No. 143
In June  2001,  the  FASB  issued  Statement  No.  143,  "Accounting  for  Asset
Retirement Obligations." This statement establishes standards for accounting for
an obligation  associated with the retirement of a tangible long-lived asset. An
asset retirement  obligation should be recognized in the financial statements in
the period in which it meets the  definition  of a liability  as defined in FASB
Concepts Statement No. 6, "Elements of Financial  Statements." The amount of the
liability  would  initially  be measured at fair  value.  Subsequent  to initial
measurement,  an entity would  recognize  changes in the amount of the liability
resulting from (a) the passage of time and (b) revisions to either the timing or
amount of estimated cash flows. Statement No. 143 also establishes standards for
accounting  for the cost  associated  with an asset  retirement  obligation.  It
requires that, upon initial  recognition of a liability for an asset  retirement
obligation,  an entity  capitalize  that cost by  recognizing an increase in the
carrying  amount  of  the  related   long-lived  asset.  The  capitalized  asset
retirement  cost  would then be  allocated  to expense  using a  systematic  and
rational method.


                                       6


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The Partnership adopted the provisions of Statement No. 143 effective January 1,
2003 and has  determined  that it is  obligated  by  contractual  or  regulatory
requirements  to remove assets or perform other  remediation  upon retirement of
certain  of its  assets.  Determination  of the  amounts to be  recognized  upon
adoption is based upon numerous  estimates and assumptions,  including  expected
settlement  dates,  future  retirement  costs,  future  inflation  rates and the
credit-adjusted  risk-free interest rate.  However,  the fair value of the asset
retirement  obligation cannot be reasonably  estimated as of September 30, 2003,
because the settlement dates are  indeterminate.  The Partnership will record an
asset retirement  obligation in the periods in which it can reasonably determine
the  settlement  dates.  Accordingly,  the adoption of Statement No. 143 did not
have an impact on the Partnership's financial position or results of operations.

NOTE 2:  Equity  and Debt  Offerings,  Redemption  of Common  Units and  Related
         Transactions

March 2003 Common Unit Offering
On March 18, 2003,  Valero L.P.  consummated a public  offering of common units,
selling  5,750,000  common  units to the  public  at  $36.75  per  unit,  before
underwriters'  discount of $1.56 per unit. Net proceeds were $202.3 million,  or
$35.19 per unit, before offering expenses of $2.0 million.  In order to maintain
a 2% general  partner  interest,  Riverwalk  Logistics,  L.P.  contributed  $4.3
million to Valero L.P.  The net  proceeds of the common  unit  offering  and the
general partner  contribution were primarily used to fund the acquisition of the
Crude Oil Storage Tanks (see Note 3).

On April 16,  2003,  Valero  L.P.  closed on the  exercise  of a portion  of the
underwriters'  over-allotment  option, by selling 581,000 common units at $35.19
per  unit.  Net  proceeds  from  this  sale were  $20.4  million  and  Riverwalk
Logistics,  L.P.  contributed  $0.5 million to maintain  its 2% general  partner
interest. The common unit proceeds and general partner contribution were used to
pay down the outstanding balance on the revolving credit facility.

Private Placement of 6.05% Senior Notes and Revolving Credit Facility
Also on March 18, 2003, concurrent with the closing of the common unit offering,
Valero Logistics issued, in a private placement,  $250.0 million of 6.05% senior
notes,  due March  2013,  at a price of  99.719%  before  consideration  of debt
issuance costs of $2.0 million.  In addition,  Valero  Logistics  borrowed $25.0
million under its amended  $175.0 million  revolving  credit  facility.  The net
proceeds from the 6.05% senior notes and borrowings  under the revolving  credit
facility were used to redeem common units held by an affiliate of Valero Energy,
redeem a related portion of the general partner  interest and partially fund the
acquisition of the South Texas Pipelines and Terminals (see Note 3).

Redemption of Common Units and Amendment to Partnership Agreement
On March 18, 2003,  subsequent to the common unit offering and private placement
of 6.05% senior notes discussed above,  Valero L.P. redeemed from UDS Logistics,
LLC, a wholly owned  subsidiary of Valero  Energy,  3,809,750  common units at a
total cost of $134.1 million,  or $35.19 per common unit. In order to maintain a
2% general  partner  interest,  Valero  L.P.  redeemed  a portion  of  Riverwalk
Logistics,  L.P.'s general partner interest at a total cost of $2.9 million.  In
addition to the  redemption  transaction,  Valero L.P.  amended its  partnership
agreement to reduce the vote required to remove the general partner from 66 2/3%
to 58% of its outstanding units and to exclude from participating in such a vote
the common and subordinated units held by affiliates of the general partner.

Summary
The net  proceeds  from the March  2003  common  unit  offering  (including  the
over-allotment option exercise), the private placement of 6.05% senior notes and
the borrowings  under the revolving  credit  facility were used to redeem common
units held by UDS  Logistics,  LLC and  acquire the South  Texas  Pipelines  and
Terminals and the Crude Oil Storage Tanks from Valero Energy.


                                       7


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


A summary  of the  proceeds  received  and use of  proceeds  is as  follows  (in
thousands):

         Proceeds received:
           Sale of common units to the public..............  $ 202,342
           Private placement of 6.05% senior notes.........    249,298
           Borrowings under the revolving credit facility..     25,000
           Exercise of a portion of the underwriters'
              over-allotment option........................     20,445
           General partner contributions...................      4,749
                                                               -------
              Total proceeds...............................    501,834
                                                               -------
         Use of proceeds:
           South Texas Pipelines and Terminals.............    150,000
           Crude Oil Storage Tanks.........................    200,000
           Redemption of common units......................    134,065
           Repayment of a portion of the borrowings
              under the revolving credit facility..........     20,000
           Redemption of general partner interest..........      2,857
           Professional fees and other costs of equity
              issuance.....................................      2,000
           Debt issuance costs.............................      1,970
                                                               -------
              Total use of proceeds........................    510,892
                                                               -------
         Net cash on hand paid out.........................  $  (9,058)
                                                               =======

Both the South Texas  Pipelines  and  Terminals  and the Crude Oil Storage Tanks
acquisitions were approved by the conflicts  committee of the board of directors
of Valero GP, LLC, the general partner of Riverwalk  Logistics,  L.P.,  based in
part on an opinion from its independent financial advisor that the consideration
paid by the  Partnership  was  fair,  from a  financial  point of  view,  to the
Partnership and its public unitholders.

August 2003 Common Unit Offering
On August 11, 2003,  Valero L.P.  consummated a public offering of common units,
selling  1,236,250 common units,  which included 161,250 common units related to
the  underwriter's  over-allotment  option,  to the  public at $41.15  per unit,
before  underwriter's  discount  of $1.85  per unit.  Net  proceeds  were  $48.6
million,  or $39.30 per unit, before offering expenses of $0.3 million. In order
to  maintain  its  2%  general  partner  interest,   Riverwalk  Logistics,  L.P.
contributed  $1.0  million to Valero  L.P.  The net  proceeds of the common unit
offering and the general  partner  contribution  were primarily used to fund the
acquisitions of the Southlake refined product pipeline and the Paulsboro refined
product  terminal  (see  Note 3).  Primarily  as a result  of this  common  unit
offering,  Valero Energy now owns 45.7% of Valero L.P., including the 2% general
partner interest.

NOTE 3: Acquisitions

Telfer Asphalt Terminal
On January 7, 2003,  the  Partnership  completed its  acquisition  of Telfer Oil
Company's (Telfer)  California  asphalt terminal for $15.1 million.  The asphalt
terminal  includes two storage tanks with a combined storage capacity of 350,000
barrels,  six  5,000-barrel  polymer  modified asphalt tanks, a truck rack, rail
facilities and various other tanks and equipment. In conjunction with the Telfer
acquisition,  the  Partnership  entered  into a six-year  Terminal  Storage  and
Throughput  Agreement with Valero Energy (see Note 6). A portion of the purchase
price  represented  payment to the  principal  owner of Telfer for a non-compete
agreement  and for the lease of  certain  facilities  adjacent  to the  terminal
operations.

South Texas Pipelines and Terminals
On March 18, 2003,  Valero Energy  contributed a South Texas pipeline  system to
the Partnership for $150.0 million, excluding transaction costs. The South Texas
pipeline system is comprised of the Houston pipeline system, the Valley pipeline
system and the San Antonio  pipeline system  (together  referred to as the South
Texas Pipelines and Terminals) as follows:


                                       8


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


o    The  Houston  pipeline  system  is  a  204-mile  refined  product  pipeline
     originating in Corpus Christi,  Texas and ending in Pasadena,  Texas at the
     Houston ship  channel.  The pipeline has the capacity to transport  105,000
     barrels  per day of refined  products  produced at Valero  Energy's  Corpus
     Christi East and Corpus Christ West  refineries and third party  refineries
     located in Corpus  Christi.  The  pipeline  system  includes  four  refined
     product  terminals  (Hobby  Airport,  Placedo,  Houston asphalt and Almeda,
     which is  currently  idle)  with a  combined  storage  capacity  of 310,900
     barrels of refined products and 75,000 barrels of asphalt.

o    The  Valley  pipeline  system  is  a  130-mile   refined  product  pipeline
     originating in Corpus Christi and ending in Edinburg,  Texas.  The pipeline
     has the capacity to transport  27,100 barrels per day of refined  products.
     Currently,  the pipeline  transports  refined  products  produced at Valero
     Energy's  Corpus  Christi  East and Corpus  Christi  West  refineries.  The
     pipeline  system  includes a refined  product  terminal in Edinburg  with a
     storage capacity of 184,600 barrels.

o    The San Antonio  pipeline  system is comprised of two  segments:  the north
     segment,  which runs from Pettus, Texas to San Antonio, Texas and the south
     segment which runs from Pettus to Corpus  Christi.  The north segment is 74
     miles long and has a capacity of 24,000  barrels per day. The south segment
     is 60 miles long and has a capacity  of 15,000  barrels per day and ends at
     Valero Energy's Corpus Christi East refinery.  The pipeline system includes
     a refined product  terminal in east San Antonio with a storage  capacity of
     148,200 barrels.

In conjunction  with the South Texas  Pipelines and Terminals  acquisition,  the
Partnership entered into several agreements with Valero Energy (see Note 6).

Pro Forma Financial Information
The following  unaudited pro forma financial  information assumes that the South
Texas Pipelines and Terminals  acquisition was funded with $111.0 million of net
proceeds  from  the  issuance  of the  6.05%  senior  notes,  $25.0  million  of
borrowings  under the revolving  credit  facility,  $6.7 million of net proceeds
from the  issuance  of 185,422  common  units and the  related  general  partner
capital contribution and $7.3 million of available cash. The unaudited pro forma
financial  information  for the nine months ended  September  30, 2003 and 2002,
assumes that the transaction occurred on January 1, 2003 and 2002, respectively.

                                                   Nine Months Ended
                                                     September 30,
                                                     -------------
                                                 2003              2002
                                                 ----              ----
                                                     (in thousands)

      Revenues............................... $ 136,897        $ 108,774
      Operating income.......................    61,813           46,094
      Net income.............................    50,530           39,345
      Net income per unit applicable to
        limited partners.....................      2.24             1.91


Crude Oil Storage Tanks
On March 18, 2003,  Valero  Energy  contributed  58 crude oil storage  tanks and
related  assets  (the Crude Oil  Storage  Tanks) to the  Partnership  for $200.0
million,  excluding  transaction  costs.  The Crude Oil Storage Tanks consist of
certain tank shells, foundations,  tank valves, tank gauges, pressure equipment,
temperature equipment,  corrosion protection,  leak detection, tank lighting and
related equipment located at the following Valero Energy refineries:

o    Corpus Christi West refinery, which has a total capacity to process 225,000
     barrels per day of crude oil and other feedstocks;


                                       9


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


o    Texas City refinery,  which has a total capacity to process 243,000 barrels
     per day of crude oil and other feedstocks; and

o    Benicia refinery, which has a total capacity to process 180,000 barrels per
     day of crude oil and other feedstocks.

Historically,  the Crude  Oil  Storage  Tanks  were  operated  as part of Valero
Energy's  refining  operations  and, as a result,  no  separate  fee was charged
related to these assets and,  accordingly,  no revenues  were recorded by Valero
Energy.  The Crude Oil Storage Tanks were not accounted for separately by Valero
Energy and were not operated as an autonomous  business  unit. As a result,  the
purchase of the Crude Oil Storage Tanks  represented an asset  acquisition  and,
therefore,  no pro forma impact of this  transaction has been included above. In
conjunction  with the Crude  Oil  Storage  Tanks  acquisition,  the  Partnership
entered into several agreements with Valero Energy (see Note 6).

Shell Pipeline Interest
On May 1, 2003, the Partnership  acquired Shell Pipeline  Company,  LP's (Shell)
28% interest in the Amarillo to Abernathy  refined product  pipeline and Shell's
46%  interest in the  Abernathy  to Lubbock  refined  product  pipeline for $1.6
million.  After  this  acquisition,  the  Partnership  owns a 67%  interest  and
ConocoPhillips  owns the  remaining  33%  interest in the  Amarillo to Abernathy
refined  product   pipeline  and  the  Partnership   owns  a  46%  interest  and
ConocoPhillips  owns the  remaining  54%  interest in the  Abernathy  to Lubbock
refined product pipeline.

Southlake Refined Product Pipeline
Effective August 1, 2003, the Partnership acquired the Southlake refined product
pipeline  from  Valero  Energy  for $29.9  million.  The  pipeline,  which has a
capacity of 27,300  barrels per day, is a 375-mile  pipeline  connecting  Valero
Energy's McKee refinery to the Partnership's  Southlake refined product terminal
near Dallas, Texas.

Paulsboro Refined Product Terminal
On September 3, 2003, the  Partnership  acquired the Paulsboro  refined  product
terminal  from  ExxonMobil  Oil  Corporation  for $14.1  million.  The Paulsboro
refined  product  terminal is located in Paulsboro,  New Jersey,  next to Valero
Energy's  Paulsboro  refinery.  The  terminal  has a storage  capacity of 90,800
barrels.

Purchase Price Allocations
The Telfer, South Texas Pipelines and Terminals,  Crude Oil Storage Tanks, Shell
pipeline  interest,  Southlake,  and Paulsboro  acquisitions  were accounted for
using the purchase  method.  The purchase  price for each  acquisition  has been
initially  allocated based on the estimated fair values of the individual assets
acquired  and  liabilities  assumed  at the  date of  acquisition  based on each
asset's anticipated contribution to the Partnership, pending completion of final
purchase price allocations.

                                             Property,
                                             plant and    Intangible
                                             equipment      assets        Total
                                             ---------      ------        -----
                                                       (in thousands)
Telfer Asphalt Terminal....................  $  14,807      $ 250      $  15,057
South Texas Pipelines and Terminals........    150,115          -        150,115
Crude Oil Storage Tanks....................    200,198          -        200,198
Shell Pipeline Interest....................      1,600          -          1,600
Southlake Refined Product Pipeline.........     29,911          -         29,911
Paulsboro Refined Product Terminal.........     14,055          -         14,055
                                               -------        ---        -------
     Total Purchase Price Allocations......  $ 410,686      $ 250      $ 410,936
                                               =======        ===        =======


                                       10


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 4: Long-term Debt

Long-term debt consisted of the following:

                                                September 30,       December 31,
                                                    2003                2002
                                                    ----                ----
                                                         (in thousands)

 6.05% senior notes due 2013.................     $ 249,276          $        -
 6.875% senior notes due 2012................        99,159              99,700
 8.0% Port Authority of Corpus Christi
   note payable..............................         9,660               9,958
 Revolving credit facility...................             -                   -
                                                    -------             -------
   Total debt................................       358,095             109,658
 Less current portion........................          (449)               (747)
                                                    -------             -------
   Long-term debt, less current portion......     $ 357,646          $  108,911
                                                    =======             =======

Interest  payments  totaled  $15.4  million and $1.7 million for the nine months
ended September 30, 2003 and 2002, respectively.

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

6.05% Senior Notes
On March 18, 2003,  Valero  Logistics  completed  the sale of $250.0  million of
6.05% senior notes due March 15, 2013, issued in a private placement,  for total
proceeds of $249.3 million,  before debt issuance costs.  Debt issuance costs of
$2.0  million are being  amortized  into  interest  expense over the life of the
senior notes using the effective  interest method. The 6.05% senior notes do not
have  sinking fund  requirements.  Interest on the 6.05% senior notes is payable
semiannually  in arrears  on March 15 and  September  15 of each year  beginning
September 15, 2003.

The 6.05% senior notes rank equally  with all other  existing  senior  unsecured
indebtedness of Valero  Logistics,  including  indebtedness  under the revolving
credit  facility and the 6.875% senior notes due July 15, 2012. The 6.05% senior
notes  contain  restrictions  on  Valero  Logistics'  ability  to incur  secured
indebtedness  unless  the same  security  is also  provided  for the  benefit of
holders of the 6.05% senior  notes.  In  addition,  the 6.05% senior notes limit
Valero Logistics' ability to incur indebtedness  secured by certain liens and to
engage  in  certain  sale-leaseback  transactions.  The 6.05%  senior  notes are
irrevocably and unconditionally guaranteed on a senior unsecured basis by Valero
L.P.  The  guarantee  by Valero  L.P.  ranks  equally  with all of its  existing
unsecured and  unsubordinated  indebtedness and is required to rank equally with
any future unsecured and  unsubordinated  indebtedness.  At the option of Valero
Logistics,  the 6.05%  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 6.05% senior notes  issued on March 18, 2003 were not  registered  under the
Securities Act of 1933 or any other  securities laws and  consequently the 6.05%
senior notes were originally  subject to transfer and resale  restrictions.  The
6.05% senior notes  included  registration  rights  which  provided  that Valero
Logistics  would use its best  efforts to file,  within 90 days of  issuance,  a
registration  statement for the exchange of the 6.05% senior notes for new notes
of  the  same  series  that  generally  would  be  freely  transferable,  and to
consummate the exchange offer within 210 days. In July of 2003, Valero Logistics
closed on the exchange of the outstanding $250.0 million 6.05% senior notes that
were not registered under the Securities Act of 1933 for $250.0 million of 6.05%
senior  notes  that  have been  registered  under  the  Securities  Act of 1933.
Accordingly, the new senior notes are freely transferable.


                                       11

                         VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The 6.05%  senior  notes  also  include  a  change-in-control  provision,  which
requires that an investment  grade entity own and control the general partner of
Valero L.P. and Valero  Logistics.  Otherwise,  Valero  Logistics  must offer to
purchase the 6.05%  senior  notes at a price equal to 100% of their  outstanding
principal balance plus accrued interest through the date of purchase.

$175.0 Million Revolving Credit Facility
On March 6, 2003,  Valero  Logistics  entered into an amended  revolving  credit
facility  with the various  banks  included  in the  existing  revolving  credit
facility and with a group of new banks to increase the revolving credit facility
to  $175.0  million.  In  addition,  the  amount  that may be  borrowed  to fund
distributions  to unitholders was increased from $25.0 million to $40.0 million.
In addition to  increasing  the amount that may be borrowed  under the revolving
credit  facility,  the "Total Debt to EBITDA  Ratio" as defined in the revolving
credit  facility  was changed  such that the ratio may not exceed 4.0 to 1.0 (as
opposed  to 3.0  to  1.0 in the  original  facility),  and  Valero  L.P.  is now
guaranteeing the revolving credit facility.  This guarantee by Valero L.P. ranks
equally with all of its existing unsecured senior obligations and is required to
rank equally with any future unsecured senior obligations.

Interest Rate Swaps
During the first four months of 2003,  Valero  Logistics  entered into  interest
rate swap  agreements to manage its exposure to changes in interest  rates.  The
interest  rate  swap  agreements  have an  aggregate  notional  amount of $167.5
million,  of which $60.0  million is tied to the  maturity of the 6.875%  senior
notes and $107.5  million is tied to the  maturity  of the 6.05%  senior  notes.
Under the terms of the  interest  rate swap  agreements,  the  Partnership  will
receive a fixed rate (6.875% and 6.05% for the $60.0 million and $107.5  million
of interest  rate swap  agreements,  respectively)  and will pay a variable rate
based  on LIBOR  plus a  percentage  that  varies  with  each  agreement.  As of
September  30,  2003,  the  weighted  average  effective  interest  rate for the
interest  rate swaps was 3.0%.  The  Partnership  accounts for the interest rate
swaps as fair value hedges,  with changes in the fair value of each swap and the
related debt  instrument  recorded as an adjustment  to interest  expense in the
consolidated  statement of income.  As of  September  30,  2003,  the  aggregate
estimated fair value of the interest rate swaps was $(0.6) million.

NOTE 5: Commitments and Contingencies

Environmental, Health and Safety
The Partnership's  operations are subject to extensive federal,  state and local
environmental and safety laws and regulations. Although the Partnership believes
its operations are in substantial  compliance with applicable  environmental and
safety laws and  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 and safety 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, pipeline integrity, operator qualifications,  public relations, product
safety,  occupational  health and the  handling,  storage,  use and  disposal of
hazardous materials that are designed 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 and safety 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 South Texas Pipelines and Terminals  acquisition,  Valero
Energy has agreed to indemnify the  Partnership  for  environmental  liabilities
that are  known as of March 18,  2003 or are  discovered  within 10 years  after
March 18, 2003 related to:

o    the South Texas  Pipelines and  Terminals  that arose as a result of events
     occurring or conditions existing prior to March 18, 2003; and


                                       12


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


o    any real or  personal  property  on which the  South  Texas  Pipelines  and
     Terminals are located that arose prior to March 18, 2003.

In connection  with the Crude Oil Storage Tanks  acquisition,  Valero Energy has
agreed to indemnify the Partnership for environmental liabilities related to:

o    the Crude Oil Storage  Tanks that arose as a result of events  occurring or
     conditions existing prior to March 18, 2003;

o    any real or  personal  property  on which the Crude Oil  Storage  Tanks are
     located that arose prior to March 18, 2003; and

o    any actions taken by Valero Energy  before,  on or after March 18, 2003, in
     connection with the ownership,  use or operation of the Corpus Christi West
     refinery,  the Texas City refinery and the Benicia refinery or the property
     on which the Crude  Oil  Storage  Tanks are  located,  or any  accident  or
     occurrence in connection therewith.

In  connection  with the  Southlake  acquisition,  Valero  Energy  has agreed to
indemnify the Partnership  for  environmental  liabilities  that are known as of
August 1, 2003 or are  discovered  within 10 years after  August 1, 2003 related
to:

o    the  Southlake  refined  product  pipeline that arose as a result of events
     occurring or conditions existing prior to August 1, 2003; and

o    any real or  personal  property  on which  the  Southlake  refined  product
     pipeline is located that arose prior to August 1, 2003.

In connection with the Paulsboro acquisition, ExxonMobil has agreed to indemnify
the  Partnership  for  10  years  from  September  4,  2003  for   environmental
liabilities related to:

o    claims  asserted by a third party that arose out of  ownership or operation
     of the terminal prior to September 4, 2003; and

o    governmental  environmental enforcement actions related to the operation of
     the terminal prior to September 4, 2003.

Additionally,   ExxonMobil   has  agreed  to  indemnify  the   Partnership   for
environmental  liabilities  in  connection  with  off-site  disposal  activities
performed prior to September 4, 2003.

Legal
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 6: Related Party Transactions

The Partnership has related party  transactions  with Valero Energy for pipeline
tariff,  terminalling  fee and  crude oil  storage  tank fee  revenues,  certain
employee costs,  insurance costs,  operating expenses,  administrative costs and
rent  expense.  The  receivable  from Valero  Energy as of December 31, 2002 and
through  March 18, 2003  represented  the net amount due for these related party
transactions  and the net cash collected under Valero Energy's  centralized cash
management  program on the Partnership's  behalf.  Beginning March 19, 2003, the
receivable  from  Valero  Energy  represents  amounts due for  pipeline  tariff,
terminalling  fee and crude oil  storage  tank fee  revenues  and the payable to
Valero  Energy  represents  amounts due for  employee  costs,  insurance  costs,
operating expenses, administrative costs and rent expense.


                                       13


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The following table summarizes transactions with Valero Energy:

                                        Three Months Ended    Nine Months Ended
                                           September 30,        September 30,
                                           -------------        -------------
                                           2003      2002      2003       2002
                                           ----      ----      ----       ----
                                                     (in thousands)

  Revenues............................  $ 50,727   $ 31,981  $ 129,491  $ 87,783
  Operating expenses...................    7,116      3,686     17,311    10,470
  General and administrative expenses..    1,374      1,490      4,342     4,421


Telfer Terminal Storage and Throughput Agreement
On January 7, 2003,  the  Partnership  and Valero Energy entered into a six-year
Terminal Storage and Throughput Agreement pursuant to which Valero Energy agreed
to (a) lease the asphalt  storage tanks and related  equipment for a monthly fee
of $0.60 per barrel of storage  capacity,  (b) move asphalt through the terminal
during the term of the  agreement  for a fee of $1.25 per  barrel of  throughput
with a  guaranteed  minimum  annual  throughput  of  280,000  barrels,  and  (c)
reimburse the Partnership for certain costs, including utilities.

South Texas Pipelines and Terminals Agreements
In conjunction  with the acquisition of the South Texas Pipelines and Terminals,
Valero Energy and the Partnership entered into the following agreements:

o    Throughput Commitment Agreement pursuant to which Valero Energy agreed, for
     an initial  period of seven  years,  to (i)  transport  in the  Houston and
     Valley pipeline  systems an aggregate of 40% of the Corpus Christi East and
     Corpus Christi West refineries, gasoline and distillate production but only
     if the combined  throughput on these pipelines is less than 110,000 barrels
     per day,  (ii)  transport  in the  Pettus to San  Antonio  refined  product
     pipeline  25%  of  the  Three  Rivers  refinery   gasoline  and  distillate
     production and in the Pettus to Corpus Christi refined product pipeline 90%
     of the Three Rivers refinery  raffinate  production,  (iii) use the Houston
     asphalt  terminal for an aggregate of 7% of the asphalt  production  of the
     Corpus  Christi  East and  Corpus  Christi  West  refineries,  (iv) use the
     Edinburg  refined  product  terminal for an aggregate of 7% of the gasoline
     and  distillate  production of the Corpus  Christi East and Corpus  Christi
     West  refineries,  but only if the throughput at this terminal is less than
     20,000 barrels per day; and (v) use the San Antonio terminal for 75% of the
     throughput in the Pettus to San Antonio  refined product  pipeline.  In the
     event  Valero  Energy  does  not  transport  in the  pipelines  or use  the
     terminals to handle the minimum volume  requirements  and if its obligation
     has not  been  suspended  under  the  terms  of the  agreement,  it will be
     required to make a cash payment  determined by multiplying the shortfall in
     volume by the  applicable  weighted  average  tariff rate or terminal  fee.
     Also,  Valero Energy agreed to allow the Partnership to increase its tariff
     to compensate for any revenue shortfall in the event the Partnership has to
     curtail  throughput  in the Corpus  Christi  to  Edinburg  refined  product
     pipeline as a result of repair and replacement activities.

o    Terminalling  Agreements pursuant to which Valero Energy agreed, during the
     initial period of five years, to pay a terminalling  fee for each barrel of
     refined  product  stored or handled by or on behalf of Valero Energy at the
     terminals included in the South Texas Pipelines and Terminals, including an
     additive fee for gasoline additives blended at the terminals.  At the Hobby
     Airport  terminal,  Valero  Energy will also pay a  filtering  fee for each
     barrel of jet fuel stored or handled at the terminal.

Additionally, Valero Energy has indicated to the Partnership that the segment of
the Corpus Christi to Edinburg refined product pipeline that runs  approximately
60 miles south from Corpus Christi to Seeligson Station will require repair and,
in  some  places,  replacement.  Valero  Energy  has  agreed  to  indemnify  the
Partnership  for any costs the  Partnership  incurs to repair and  replace  this
segment in excess of $1.5 million;  however, the Partnership will be responsible
for any costs related to expanding the pipeline.


                                       14


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Crude Oil Storage Tanks Agreements
In  conjunction  with the  acquisition  of the Crude Oil Storage  Tanks,  Valero
Energy and the Partnership entered into the following agreements:

o    Handling and Throughput Agreement pursuant to which Valero Energy agreed to
     pay the Partnership a fee, for an initial period of ten years,  for 100% of
     crude oil delivered to each of the Corpus Christi West refinery,  the Texas
     City  refinery  or the  Benicia  refinery  and to use the  Partnership  for
     handling all deliveries to these refineries.  The throughput fees under the
     agreement are adjustable  annually,  generally based on 75% of the regional
     consumer price index applicable to the location of each refinery.

o    Services and Secondment  Agreements  pursuant to which Valero Energy agreed
     to second to the  Partnership  personnel  who will  provide  operating  and
     routine  maintenance  services with respect to the Crude Oil Storage Tanks.
     The annual  reimbursement for services is an aggregate $3.5 million for the
     initial year and is subject to adjustment based on actual expenses incurred
     and increases in the regional consumer price index. The initial term of the
     Services and Secondment  Agreements is ten years with a Partnership  option
     to extend for an additional five years.

o    Lease and Access  Agreements  pursuant to which Valero Energy will lease to
     the  Partnership the real property on which the Crude Oil Storage Tanks are
     located for an aggregate of $0.7 million per year. The initial term of each
     lease  will be 25  years,  subject  to  automatic  renewal  for  successive
     one-year  periods  thereafter.  The  Partnership may terminate any of these
     leases  upon 30  days  notice  after  the  initial  term or at the end of a
     renewal  period.  In addition,  the  Partnership may terminate any of these
     leases upon 180 days notice prior to the  expiration of the current term if
     the  Partnership  ceases to operate the Crude Oil  Storage  Tanks or ceases
     business operations.

NOTE 7: Employee Benefit Expenses

The  Partnership,  which has no employees,  relies on employees of Valero Energy
and  its   affiliates  to  provide  the   necessary   services  to  operate  the
Partnership's assets. Effective January 1, 2003, most of the employees providing
services to the Partnership  became  employees of Valero GP, LLC, a wholly owned
subsidiary  of Valero  Energy.  The Valero GP, LLC employees are included in the
various employee benefit plans of Valero Energy and its affiliates.  These plans
include qualified,  non-contributory  defined benefit retirement plans,  defined
contribution  401(k)  plans,  employee  and  retiree  medical,  dental  and life
insurance plans,  long-term incentive plans (i.e., unit options and bonuses) and
other such benefits.

The  Partnership's  share of  allocated  Valero  Energy  employee  benefit  plan
expenses was $0.8 million and $0.5 million for the three months ended  September
30, 2003 and 2002, respectively,  and $2.1 million and $1.2 million for the nine
months ended September 30, 2003 and 2002,  respectively.  These employee benefit
plan expenses are included in operating expenses with the related payroll costs.

The Board of Directors of Valero GP, LLC  previously  adopted the 2000 Long-Term
Incentive  Plan (the LTIP)  under  which  Valero GP, LLC may award up to 250,000
common units to certain key employees of Valero  Energy's  affiliates  providing
services to Valero L.P. and to directors and officers of Valero GP, LLC.  Awards
under the LTIP can include awards such as unit options, restricted common units,
distribution  equivalent rights (DERs) and contractual  rights to receive common
units.

On January 24, 2003, under the LTIP,  Valero GP, LLC granted 30,000  contractual
rights to receive  common units and DERs to its eligible  recipients,  excluding
the outside  directors.  In conjunction with the grant of contractual  rights to
receive  common  units under the LTIP,  Valero GP, LLC  purchased  30,000  newly
issued Valero L.P. common units from Valero L.P. for total consideration of $1.1
million.  In  addition,  in March of 2003,  Valero GP, LLC settled the  previous
purchase of 55,250 common units with the payment of $2.3 million.

In January of 2003, one-third of the previously issued 55,250 contractual rights
vested and Valero GP, LLC  distributed  actual  Valero L.P.  common units to the
officers and directors.  Certain of the officers and directors settled their tax
withholding  on the vested  common  units by  delivering  6,491  common units to
Valero GP, LLC. In September  2003,  6,666  contractual  rights vested and 2,429
vested  common  units were used to settle the  related  tax  withholding.  As of
September 30, 2003, Valero GP, LLC owns 69,082 common units of Valero L.P.


                                       15


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The  Partnership's  share of the LTIP expenses was $0.1 million and $0.2 million
for the three months ended September 30, 2003 and 2002,  respectively,  and $0.4
million and $0.5 million for the nine months ended  September 30, 2003 and 2002,
respectively.  These LTIP  expenses are  included in general and  administrative
expenses.

In June of 2003,  the Board of  Directors  of Valero  GP, LLC  adopted  the 2003
Employee Unit  Incentive  Plan (the UIP) under which Valero GP, LLC may award up
to 500,000  common  units to  employees  of Valero  GP,  LLC or its  affiliates,
excluding  officers and directors of Valero GP, LLC and its  affiliates.  Awards
under the UIP can include unit options,  unit  appreciation  rights,  restricted
units, performance awards, unit compensation and other unit-based awards.

NOTE 8: Partners' Equity

Outstanding Equity
Prior to the  redemption  of common units and the common unit  offering in March
2003, the exercise of a portion of the  underwriters'  over-allotment  option in
April 2003 and the common unit offering in August 2003,  Valero Energy,  through
various affiliates,  owned 73.6% of Valero L.P.'s outstanding  partners' equity.
After giving  effect to the  redemption  of common  units,  the March and August
common  unit  offerings  and the  over-allotment  option  exercise,  outstanding
partners'  equity of Valero L.P. as of September  30, 2003  includes  13,442,072
common  units  (614,572  of which are held by UDS  Logistics,  LLC and 69,082 of
which are held by Valero  GP,  LLC),  9,599,322  subordinated  units held by UDS
Logistics,  LLC and a 2% general partner  interest held by Riverwalk  Logistics,
L.P. As a result,  Valero Energy now owns 45.7% of Valero L.P., including the 2%
general partner interest.

Net Income per Unit Applicable to Limited Partners
The computation of net income per unit  applicable to limited  partners is based
on the  weighted-average  number of common and  subordinated  units  outstanding
during the  period.  Net  income per unit  applicable  to  limited  partners  is
computed by dividing net income applicable to limited partners,  after deducting
the  general  partner's  2%  interest  and  incentive   distributions,   by  the
weighted-average  number of limited  partnership  units  outstanding.  Basic and
diluted net income per unit  applicable to limited  partners is the same because
the  Partnership  has  no  potentially  dilutive  securities  outstanding.   The
Partnership  generated  sufficient net income such that the amount of net income
per unit  allocated  to common  units was equal to the amount  allocated  to the
subordinated units.

Cash 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.


                                       16


                          VALERO L.P. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



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,
                                                             -------------                 -------------
                                                          2003          2002            2003          2002
                                                          ----          ----            ----          ----
                                                               (in thousands, except per unit data)
                                                                                          
      General partner interest........................  $    369      $    282        $  1,036      $    821
      General partner incentive distribution..........       759           339           1,861           763
                                                          ------        ------          ------        ------
        Total general partner distribution............     1,128           621           2,897         1,584
      Limited partners' distributions.................    17,280        13,478          48,898        39,471
                                                          ------        ------          ------        ------
        Total cash distributions......................  $ 18,408      $ 14,099        $ 51,795      $ 41,055
                                                          ======        ======          ======        ======

      Cash distributions per unit applicable to
        limited partners..............................  $   0.75      $   0.70        $   2.20      $   2.05
                                                            ====          ====            ====          ====



NOTE 9: Subsequent Events

Universal Shelf Registration Statement
On October 2, 2003,  Valero L.P. and Valero  Logistics filed with the Securities
and Exchange Commission a $750.0 million universal shelf registration  statement
covering  the  issuance  of an  unspecified  amount  of  common  units  or  debt
securities or a combination thereof.  Valero L.P. may, in one or more offerings,
offer and sell common units  representing  limited  partner  interests in Valero
L.P.  Valero  Logistics may, in one or more  offerings,  offer and sell its debt
securities,  which will be fully and  unconditionally  guaranteed by Valero L.P.
The universal shelf registration statement was declared effective on October 14,
2003.

Distributions
On October 29, 2003, the Partnership declared a quarterly  distribution of $0.75
per unit  payable on November 14, 2003 to  unitholders  of record on November 6,
2003.

Grants of Restricted Units and Unit Options
On October 29, 2003, Valero GP, LLC granted 3,720 contractual  rights to receive
common units and DERs and 60,625 unit options to certain  officers and employees
under Valero GP, LLC's various long-term incentive plans.






                                       17


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

Cautionary Statement Regarding Forward-Looking Information

         This report includes forward-looking statements regarding future events
and the future  financial  performance of the Partnership.  All  forward-looking
statements are based on the Partnership's beliefs as well as assumptions made by
and  information   currently  available  to  the  Partnership.   Words  such  as
"believes",   "expects",   "intends",   "forecasts",   "projects"   and  similar
expressions,  identify forward-looking statements.  These statements reflect the
Partnership's  current  views with  respect to future  events and are subject to
various risks, uncertainties and assumptions including:

o    Any  reduction  in  the  quantities  of  crude  oil  and  refined  products
     transported in the Partnership's pipelines and handled at the Partnership's
     terminals and storage tanks;
o    Any significant  decrease in the demand for refined products in the markets
     served by the Partnership's pipelines and terminals;
o    Any material  decline in production by any of Valero Energy's McKee,  Three
     Rivers,  Corpus Christi East,  Corpus Christi West, Texas City,  Benicia or
     Ardmore refineries;
o    Any downward  pressure on market  prices  caused by new  competing  refined
     product  pipelines  that could cause Valero  Energy to decrease the volumes
     transported in the Partnership's pipelines;
o    Any challenges to the  Partnership's  tariff rates or changes in the FERC's
     ratemaking methodology;
o    Any material decrease in the supply of or material increase in the price of
     crude oil available for transport through the  Partnership's  pipelines and
     storage tanks;
o    Inability  to expand the  Partnership's  business and acquire new assets as
     well as to attract third party shippers;
o    Conflicts of interest with Valero Energy;
o    Any inability to borrow additional funds;
o    Any substantial costs related to environmental and safety risks,  including
     increased costs of compliance;
o    Any change in the credit rating assigned to Valero Logistics' indebtedness;
o    Any change in the credit rating assigned to Valero Energy's indebtedness;
o    Any reductions in space  allocated to the  Partnership  in  interconnecting
     third party pipelines;
o    Any material increase in the price of natural gas;
o    Terrorist  attacks,  threats of war or  terrorist  attacks or  political or
     other disruptions that limit crude oil production; and,
o    The  Partnership's  former use of Arthur  Andersen  LLP as its  independent
     auditor.

If one or more of these risks or uncertainties materialize, or if the underlying
assumptions  prove  incorrect,  actual  results may vary  materially  from those
described in the forward-looking  statement.  Readers are cautioned not to place
undue reliance on this forward-looking  information,  which is as of the date of
this Form 10-Q, and the Partnership  undertakes no obligation to update publicly
or  revise  any  forward-looking  information,   whether  as  a  result  of  new
information, future events or otherwise.

Introduction
The following discussion and analysis of the Partnership's results of operations
and financial  condition  should be read in conjunction  with Part I - Financial
Information, Item 1. Financial Statements.

Significant Developments in 2003
On January 7, 2003,  the  Partnership  acquired an asphalt  terminal  located in
Pittsburg, California from Telfer for $15.1 million. The statement of income for
the nine months ended  September  30, 2003 includes the results of operations of
the Telfer asphalt terminal from January 7, 2003 through September 30, 2003.


                                       18


On March 18, 2003,  Valero L.P.  consummated  a public  offering of common units
resulting  in net  proceeds of $204.6  million  (including  the general  partner
contribution), Valero Logistics issued 6.05% senior notes in a private placement
resulting in net proceeds of $247.3 million and Valero Logistics  borrowed $25.0
million under its revolving credit facility.  A portion of the net proceeds from
the 6.05% senior notes were used to redeem  3,809,750  common units owned by UDS
Logistics,  LLC and a prorata  portion of general  partner  interest  for $136.9
million.  The remainder of the net proceeds  from the 6.05% senior notes,  along
with the net proceeds from the common unit offering, cash on hand and borrowings
under the revolving credit facility were used to pay $350 million related to the
contribution  by Valero Energy to Valero  Logistics of the South Texas Pipelines
and Terminals and the Crude Oil Storage  Tanks.  The statement of income for the
nine months ended  September  30, 2003 includes the results of operations of the
South Texas  Pipelines  and Terminals and the Crude Oil Storage Tanks from March
19, 2003 through  September  30,  2003,  and includes the impact of the debt and
equity financings related to the above acquisitions and redemption. On April 16,
2003,  Valero  L.P.  closed on the  exercise  of a portion of the  underwriters'
over-allotment  option,  by  selling  581,000  additional  common  units for net
proceeds of $20.9 million  (including the general partner  contribution),  which
were  used  to pay  down a  portion  of the  outstanding  borrowings  under  the
revolving credit facility.

On May 1, 2003, the Partnership acquired Shell's 28% interest in the Amarillo to
Abernathy  refined product pipeline and Shell's 46% interest in the Abernathy to
Lubbock refined product  pipeline for $1.6 million.  The statement of income for
the nine months ended September 30, 2003,  includes the results of operations of
the additional  Shell pipeline  interest from May 1, 2003 through  September 30,
2003.

Effective August 1, 2003, the Partnership acquired the Southlake refined product
pipeline from Valero Energy for $29.9  million.  The Southlake  refined  product
pipeline   originates  at  Valero  Energy's  McKee  refinery  and  ends  at  the
Partnership's  Southlake  refined  product  terminal  near  Dallas,  Texas.  The
statement of income for the nine months ended  September  30, 2003  includes the
results of operations of the Southlake  refined product  pipeline from August 1,
2003 through September 30, 2003.

On August 11, 2003, Valero L.P. closed on a public offering by selling 1,236,250
common units for net proceeds of $49.3 million  (including  the general  partner
contribution).

On September 3, 2003, the  Partnership  acquired a refined  product  terminal in
Paulsboro, New Jersey from ExxonMobil for $14.1 million. The statement of income
for the nine months ended  September 30, 2003 includes the results of operations
of the  Paulsboro  refined  product  terminal  from  September  4, 2003  through
September 30, 2003.

Seasonality
The operating  results of the Partnership are affected by factors  affecting the
business of Valero Energy,  including refinery utilization rates, the demand for
refined products and industry refining capacity.

The throughput of crude oil that the Partnership transports is directly affected
by the level of, and refiner demand for, crude oil in markets served directly by
the  Partnership's  crude oil pipelines and crude oil storage  tanks.  Crude oil
inventories  tend to increase  due to  overproduction  of crude oil by producing
companies and countries, planned maintenance turnaround activity by refiners and
unplanned outages at refineries.

The  throughput  of the refined  products  that the  Partnership  transports  is
directly  affected by the level of, and user demand for, refined products in the
markets  served  directly or indirectly  by the  Partnership's  refined  product
pipelines  and  terminals.  Demand for gasoline in most markets peaks during the
summer driving season,  which extends from May through  September,  and declines
during the fall and winter  months.  Demand for gasoline in the Arizona  market,
however,  generally  is higher in the winter  months than  summer  months due to
greater tourist activity and second home usage in the winter months.



                                       19





Results of Operations

Three  Months  Ended  September  30, 2003  Compared   to   Three   Months  Ended
September 30, 2002

The  results  of  operations  for the three  months  ended  September  30,  2003
presented in the following table are derived from the consolidated  statement of
income for Valero L.P. and subsidiaries for the three months ended September 30,
2003,  which includes the results of operations of the South Texas Pipelines and
Terminals,  the Crude Oil Storage  Tanks,  the Telfer  asphalt  terminal and the
Shell pipeline  interest for the full quarter,  the results of operations of the
Southlake  refined  product  pipeline from August 1, 2003 through  September 30,
2003 and the results of  operations of the Paulsboro  refined  product  terminal
from September 4, 2003 through September 30, 2003. The results of operations for
the three months ended  September 30, 2002 presented in the following  table are
derived  from  the  consolidated   statement  of  income  for  Valero  L.P.  and
subsidiaries for the three months ended September 30, 2002.



  Financial Data:
                                                                    Three Months Ended September 30,
                                                                    --------------------------------
                                                                        2003                2002
                                                                        ----                ----
  Statement of Income Data:                                        (in thousands, except unit and per
                                                                               unit data)
                                                                                 
  Revenues........................................................   $  51,695           $  32,161
                                                                        ------              ------
  Costs and expenses:
    Operating expenses............................................      19,445              10,376
    General and administrative expenses...........................       1,588               1,783
    Depreciation and amortization expense.........................       7,135               4,157
                                                                        ------              ------
       Total costs and expenses...................................      28,168              16,316
                                                                        ------              ------

  Operating income................................................      23,527              15,845
    Equity income from Skelly-Belvieu Pipeline Company............         657                 843
    Interest expense, net.........................................      (4,504)             (1,738)
                                                                        ------              ------
  Net income......................................................      19,680              14,950
    Less net income applicable to general partner.................      (1,138)             (1,064)
                                                                        ------              ------
   Net income applicable to the limited partners' interest........   $  18,542           $  13,886
                                                                        ======              ======

   Net income per unit applicable to limited partners.............   $    0.82           $    0.72
                                                                          ====                ====

   Weighted average number of limited partnership units
      outstanding.................................................  22,477,019          19,253,894
                                                                    ==========          ==========

   Earnings before interest, taxes and depreciation and
     amortization (EBITDA) (a)....................................   $  31,319           $  20,845
                                                                        ======              ======

   Distributable cash flow (a)....................................   $  24,089           $  18,003
                                                                        ======              ======

                                                                   September 30,        September 30,
  Balance Sheet Data:                                                   2003                2002
                                                                        ----                ----

   Long-term debt, including current portion (1)..................   $ 358,095           $ 109,769
   Partners' equity (2)...........................................     437,168             292,973
   Debt-to-capitalization ratio (1) / ((1)+(2))...................       45.0%               27.3%



                                       20



(a) The  following is a  reconciliation  of income  before income tax expense to
EBITDA and distributable cash flow.


                                                           Three Months Ended
                                                             September 30,
                                                             -------------
                                                            2003         2002
                                                            ----         ----
                                                              (in thousands)

  Income before income tax expense.....................   $ 19,680     $ 14,950
     Plus interest expense, net........................      4,504        1,738
     Plus depreciation and amortization expense........      7,135        4,157
                                                            ------       ------
  EBITDA...............................................     31,319       20,845
    Less equity income from Skelly-Belvieu Pipeline
      Company..........................................       (657)        (843)
    Less interest expense, net.........................     (4,504)      (1,738)
    Less reliability capital expenditures..............     (2,664)      (1,304)
    Plus distributions from Skelly-Belvieu Pipeline
      Company..........................................        595        1,043
                                                            ------       ------
  Distributable cash flow..............................   $ 24,089     $ 18,003
                                                            ======       ======

For a  discussion  regarding  the  Partnership's  rationale  for  utilizing  the
non-GAAP  measures  of EBITDA and  distributable  cash  flow,  please see Valero
L.P.'s Annual Report on Form 10-K for the year ended December 31, 2002.

Operating Data:

The following table reflects total  throughput,  on a barrels per day basis, for
the  Partnership's  crude oil  pipelines,  refined  product  pipelines,  refined
product  terminals  and crude oil  storage  tanks  for the  three  months  ended
September 30, 2003 and 2002.  Effective August 1, 2003, the Partnership acquired
the Southlake  refined product pipeline and on September 3, 2003 the Partnership
acquired the Paulsboro refined product terminal. The throughput related to these
newly  acquired  assets  included  in the  table  below is  calculated  based on
throughput  for the period from date of acquisition  through  September 30, 2003
divided by the 92 days in the three months ended September 30, 2003.

                                              Three Months Ended September 30,
                                              --------------------------------
                                              2003         2002       % Change
                                              ----         ----       --------
                                               (barrels per day)

  Crude oil pipeline throughput..........    385,181      368,988         4%
                                             =======      =======

  Refined product pipeline throughput....    432,885      310,604        39%
                                             =======      =======

  Refined product terminal throughput....    236,440      177,279        33%
                                             =======      =======

  Crude oil storage tank throughput......    433,921          N/A        N/A
                                             =======


Net income for the three months ended  September  30, 2003 was $19.7  million as
compared to $15.0  million for the three months ended  September  30, 2002.  The
increase of $4.7 million was primarily  attributable to the additional operating
income  generated from the acquisitions  completed in 2003,  partially offset by
the higher  interest  cost incurred to fund a portion of the  acquisitions.  Net
income  generated by the acquired  assets,  net of  incremental  interest  costs
during the three months ended September 30, 2003, totaled $4.5 million.

                                       21


Revenues  for the three months ended  September  30, 2003 were $51.7  million as
compared to $32.2  million for the three months  ended  September  30, 2002,  an
increase of 61% or $19.5 million.  The following  discusses  significant revenue
increases and decreases:

o    revenues for the Crude Oil Storage Tanks acquired on March 18, 2003 totaled
     $8.3 million for the three months ended September 30, 2003;

o    revenues  for the refined  product  pipelines  increased  $6.7  million and
     throughput  increased 39% primarily  due to the  acquisitions  of the South
     Texas Pipelines and the Southlake  refined product  pipeline.  Revenues for
     the South Texas Pipelines and the Southlake  refined product  pipeline were
     $7.6  million and  throughput  totaled  133,316  barrels per day during the
     third quarter of 2003.  Partially offsetting the increased revenues related
     to the  acquisitions was a $0.7 million decrease in revenues related to the
     McKee to Colorado  Springs to Denver pipeline  resulting from Valero Energy
     maximizing  production  at its Denver  refinery and lower jet fuel sales by
     Valero Energy in Denver, resulting in lower throughput in this pipeline;

o    revenues  for the refined  product  terminals  increased  $3.8  million and
     throughput  increased 33% primarily due to the  acquisitions  of the Telfer
     asphalt  terminal,  the South Texas  Terminals,  and the Paulsboro  refined
     product terminal. Revenues for the above acquisitions were $3.2 million and
     throughput  totaled  57,428  barrels  per day for the  three  months  ended
     September  30, 2003.  Revenues  for the other  refined  product  terminals,
     excluding the newly acquired  terminals,  increased $0.6 million  primarily
     due to an increase in the  additive  blending  fee from $0.04 per barrel to
     $0.12 per barrel effective  January 1, 2003 and a 1% increase in throughput
     barrels; and

o    revenues for the crude oil pipelines  increased $0.7 million and throughput
     increased 4% primarily due to increased  revenues for the Ardmore crude oil
     pipelines and the Corpus Christi to Three Rivers crude oil pipeline.

Operating  expenses  increased $9.1 million for the three months ended September
30, 2003 as compared to the three months ended  September 30, 2002 primarily due
to the following items:

o    the  acquisition  of the South  Texas  Pipelines  and  Terminals  increased
     operating expenses by $4.3 million;

o    the acquisition of the Crude Oil Storage Tanks increased operating expenses
     by $1.8 million;

o    the acquisitions of the Telfer asphalt terminal,  Southlake refined product
     pipeline  and  Paulsboro  refined  product  terminal  increased   operating
     expenses by $1.2 million;

o    chemical  expenses  related to drag reducing agents and gasoline  additives
     increased  $0.6  million  as a result  of the  Partnership  purchasing  the
     additives during 2003 versus customers supplying the additives in 2002;

o    maintenance  expenses increased $0.5 million due primarily to the increased
     number of pipeline and terminal integrity inspections and repairs performed
     during 2003; and

o    employee  benefit  expenses  increased  $0.5  million as a result of higher
     accruals for incentive  compensation due to higher net income and increases
     in medical and pension costs.



                                       22



General and administrative expenses were as follows:

                                                         Three Months Ended
                                                            September 30,
                                                            -------------
                                                         2003           2002
                                                         ----           ----
                                                           (in thousands)

   Services agreement..............................    $ 1,300        $ 1,300
   Third party expenses............................        410            677
   Reimbursement from partners on jointly owned
      pipelines....................................       (122)          (194)
                                                         -----          -----
        General and administrative expenses........    $ 1,588        $ 1,783
                                                         =====          =====

General and  administrative  expenses  decreased  11% for the three months ended
September 30, 2003 as compared to the three months ended  September 30, 2002 due
to lower third party legal and accounting  expenses,  partially  offset by lower
reimbursements  from  partners  on jointly  owned  pipelines  as a result of the
Partnership's  purchase of Shell's interest in the Amarillo to Abernathy and the
Abernathy to Lubbock refined product pipelines.

Depreciation  and  amortization  expense  increased  72% during the three months
ended  September  30, 2003 as compared to the three months ended  September  30,
2002 due to the additional  depreciation expense recognized for the acquisitions
completed in 2003.

Equity income from  Skelly-Belvieu  Pipeline  Company for the three months ended
September 30, 2003 decreased 22% as compared to the three months ended September
30, 2002 due to a 17% decrease in throughput  barrels in the  Skellytown to Mont
Belvieu  refined  product  pipeline.  The decrease in  throughput is due to both
Valero  Energy and  ConocoPhillips  utilizing  greater  quantities  of liquefied
petroleum gases (LPGs) to run their North Texas refining  operations  instead of
selling the LPGs to third parties in Mont Belvieu.

Interest expense for the three months ended September 30, 2003 was $4.5 million,
net of interest income and capitalized  interest of $0.1 million, as compared to
$1.7  million of  interest  expense,  net of  interest  income  and  capitalized
interest  of $0.1  million,  for the three  months  ended  September  30,  2002.
Interest  expense  was  higher in 2003 due to  interest  expense  related to the
$250.0  million  of 6.05%  senior  notes  issued  in  March  of 2003.  Partially
offsetting  the higher  interest  expense in 2003 is the effect of interest rate
swaps entered into during the first four months of 2003. The Partnership entered
into $167.5 million (notional amount) of interest rate swaps,  which effectively
convert $167.5 million of fixed-rate debt to  variable-rate  debt,  reducing the
effective interest rate on such debt by approximately 3% based on current rates.

Net income  applicable  to the general  partner for both the three  months ended
September  30, 2003 and 2002  includes  the effect of $0.8  million of incentive
distributions.


                                       23



Nine Months Ended September 30, 2003 Compared to Nine Months Ended September 30,
2002

The results of operations for the nine months ended September 30, 2003 presented
in the following table are derived from the consolidated statement of income for
Valero L.P. and subsidiaries for the nine months ended September 30, 2003, which
includes the results of  operations  of the South Texas  Pipelines and Terminals
and the Crude Oil  Storage  Tanks for the  period  from March 19,  2003  through
September  30, 2003,  the Telfer  asphalt  terminal from January 7, 2003 through
September  30,  2003,  the Shell  pipeline  interest  from May 1,  2003  through
September 30, 2003, the Southlake  refined product  pipeline from August 1, 2003
through  September  30, 2003 and the  Paulsboro  refined  product  terminal from
September 4, 2003 through  September 30, 2003. The results of operations for the
nine months  ended  September  30, 2002  presented  in the  following  table are
derived  from  the  consolidated   statement  of  income  for  Valero  L.P.  and
subsidiaries  for the nine months ended  September 30, 2002,  which includes the
Wichita Falls  Business for the month ended January 31, 2002 prior to its actual
acquisition  on  February  1, 2002 and the  results of  operations  of the crude
hydrogen pipeline from June 1, 2002 through September 30, 2002.



        Financial Data:
                                                                           Nine Months Ended September 30,
                                                                           -------------------------------
                                                                              2003                2002
                                                                              ----                ----
        Statement of Income Data:                                        (in thousands, except unit and per
                                                                                     unit data)
                                                                                        
        Revenues........................................................   $ 131,053           $  88,215
                                                                             -------              ------
        Costs and expenses:
          Operating expenses............................................      47,441              29,125
          General and administrative expenses...........................       5,102               5,270
          Depreciation and amortization expense.........................      18,687              12,388
                                                                             -------              ------
             Total costs and expenses...................................      71,230              46,783
                                                                             -------              ------

        Operating income................................................      59,823              41,432
          Equity income from Skelly-Belvieu Pipeline Company............       1,988               2,365
          Interest expense, net.........................................     (11,617)             (3,090)
                                                                             -------              ------
        Income before income tax expense................................      50,194              40,707
          Income tax expense............................................           -                (395)
                                                                             -------              ------
        Net income......................................................      50,194              40,312
          Less net income applicable to general partner.................      (2,828)             (1,558)
          Less net income related to the Wichita Falls Business
              for the month ended January 31, 2002......................           -                (650)
                                                                             -------              ------
         Net income applicable to the limited partners' interest........   $  47,366           $  38,104
                                                                             =======              ======

         Net income per unit applicable to limited partners.............   $    2.23           $    1.98
                                                                                ====                ====

         Weighted average number of limited partnership units
            outstanding.................................................  21,256,196          19,249,921
                                                                          ==========          ==========

        EBITDA (a)......................................................   $  80,498           $  56,185
                                                                              ======              ======

        Distributable cash flow (a).....................................   $  63,813           $  50,561
                                                                              ======              ======

                                                                         September 30,        December 31,
        Balance Sheet Data:                                                   2003                2002
                                                                              ----                ----

         Long-term debt, including current portion (1)..................   $ 358,095           $ 109,658
         Partners' equity (2)...........................................     437,168             293,895
         Debt-to-capitalization ratio (1) / ((1)+(2))...................       45.0%               27.2%



                                       24


(a) The  following is a  reconciliation  of income  before income tax expense to
EBITDA and distributable cash flow.

                                                         Nine Months Ended
                                                            September 30,
                                                            -------------
                                                          2003          2002
                                                          ----          ----
                                                            (in thousands)

  Income before income tax expense.................... $ 50,194       $ 40,707
     Plus interest expense, net.......................   11,617          3,090
     Plus depreciation and amortization expense.......   18,687         12,388
                                                         ------         ------
  EBITDA..............................................   80,498         56,185
    Less equity income from Skelly-Belvieu Pipeline
      Company.........................................   (1,988)        (2,365)
    Less interest expense, net........................  (11,617)        (3,090)
    Less reliability capital expenditures.............   (5,302)        (2,834)
    Plus distributions from Skelly-Belvieu Pipeline
      Company.........................................    2,222          2,665
                                                         ------         ------
  Distributable cash flow............................. $ 63,813       $ 50,561
                                                         ======         ======

For a  discussion  regarding  the  Partnership's  rationale  for  utilizing  the
non-GAAP  measures  of EBITDA and  distributable  cash  flow,  please see Valero
L.P.'s Annual Report on Form 10-K for the year ended December 31, 2002.

Operating Data:

The following table reflects total  throughput,  on a barrels per day basis, for
the  Partnership's  crude oil  pipelines,  refined  product  pipelines,  refined
product  terminals  and  crude  oil  storage  tanks  for the nine  months  ended
September 30, 2003 and 2002.  During 2003, the Partnership has completed several
acquisitions as discussed above. The throughput  related to these newly acquired
assets  included in the table below is calculated  based on  throughput  for the
period from the date of  acquisition  through  September 30, 2003 divided by the
273 days in the nine months ended September 30, 2003.

                                              Nine Months Ended September 30,
                                              -------------------------------
                                            2003           2002        % Change
                                            ----           ----        --------
                                             (barrels per day)

 Crude oil pipeline throughput.........    355,636        347,518          2%
                                           =======        =======

 Refined product pipeline throughput...    375,945        292,551         29%
                                           =======        =======

 Refined product terminal throughput...    215,925        177,675         22%
                                           =======        =======

 Crude oil storage tank throughput.....    330,192            N/A         N/A
                                           =======


Net income for the nine months  ended  September  30, 2003 was $50.2  million as
compared to $40.3  million for the nine months ended  September  30,  2002.  The
increase of $9.9 million was primarily  attributable to the additional operating
income  generated from the acquisitions  completed in 2003,  partially offset by
the higher  interest  cost  incurred to fund a portion of the  acquisitions  and
higher operating  expenses.  Net income generated by the acquired assets, net of
incremental  interest  costs  during the nine months ended  September  30, 2003,
totaled $11.1 million.


                                       25


Revenues for the nine months  ended  September  30, 2003 were $131.1  million as
compared to $88.2  million for the nine months  ended  September  30,  2002,  an
increase of 49% or $42.9 million.  The following  discusses  significant revenue
increases and decreases:

o    revenues  for the Crude Oil  Storage  Tanks  from  March 19,  2003  through
     September 30, 2003 totaled $18.3 million;

o    revenues for the refined  product  pipelines  increased  $12.5  million and
     throughput  increased 29% primarily  due to the  acquisitions  of the South
     Texas  Pipelines  on March  18,  2003  and the  Southlake  refined  product
     pipeline  on August 1, 2003.  Revenues  for the South Texas  Pipelines  and
     Southlake  refined  product  pipeline  were $14.5  million  and  throughput
     totaled 90,913 barrels per day from date of acquisition  through  September
     30,  2003.  Partially  offsetting  the  increased  revenues  related to the
     acquisitions  was a $3.4 million  decrease in revenues related to the McKee
     to  Colorado  Springs  to Denver  pipeline  resulting  from  Valero  Energy
     maximizing  production  at its Denver  refinery and lower jet fuel sales by
     Valero Energy in Denver, resulting in lower throughput in this pipeline;

o    revenues  for the refined  product  terminals  increased  $8.8  million and
     throughput  increased 22% primarily due to the  acquisitions  of the Telfer
     asphalt terminal on January 7, 2003, the South Texas Terminals on March 18,
     2003 and the  Paulsboro  refined  product  terminal on  September  3, 2003.
     Revenues for the Telfer asphalt terminal, the South Texas Terminals and the
     Paulsboro  terminal were $7.4 million and throughput totaled 39,785 barrels
     per day from the date of acquisition  through September 30, 2003.  Revenues
     for the other  refined  product  terminals,  excluding  the newly  acquired
     terminals,  increased  $1.4  million  primarily  due to an  increase in the
     additive  blending fee from $0.04 per barrel to $0.12 per barrel  effective
     January 1, 2003,  partially offset by a 1% decrease in throughput  barrels;
     and

o    revenues for the crude oil pipelines  increased $3.2 million  primarily due
     to increased revenues for the Wichita Falls to McKee and the Corpus Christi
     to Three  Rivers  crude oil  pipelines  due to a combined  11%  increase in
     throughput  barrels.  Revenues and throughput for the  Partnership's  other
     crude oil  pipelines  for the first nine months of 2003 were  comparable to
     the first nine months of 2002 as the impact of the economic-based  refinery
     production cuts made by Valero Energy in the first quarter of 2003, coupled
     with the Ardmore refinery turnaround in March and April of 2003, offset the
     economic-based  refinery  production cuts initiated by Valero Energy in the
     first nine months of 2002.

Operating  expenses  increased $18.3 million for the nine months ended September
30, 2003 as compared to the nine months ended  September 30, 2002  primarily due
to the following items:

o    the  acquisition  of the South  Texas  Pipelines  and  Terminals  increased
     operating expenses by $8.5 million;

o    the acquisition of the Crude Oil Storage Tanks increased operating expenses
     by $3.4 million;

o    the acquisition of the Telfer asphalt  terminal,  Southlake refined product
     pipeline  and  Paulsboro  refined  product  terminal  increased   operating
     expenses by an aggregate of $2.2 million;

o    chemical  expense  related to drag reducing  agents and gasoline  additives
     increased  $1.4  million  as a result  of the  Partnership  purchasing  the
     additives during 2003 versus customers supplying the additives in 2002;

o    employee  benefit  expenses  increased  $1.0  million as a result of higher
     accruals for incentive  compensation due to higher net income and increases
     in medical and pension costs; and

o    maintenance  expenses increased $0.8 million due primarily to the increased
     number of pipeline and terminal integrity inspections and repairs performed
     during the first nine months of 2003 as compared to 2002.



                                       26


General and administrative expenses were as follows:

                                                            Nine Months Ended
                                                              September 30,
                                                              -------------
                                                            2003         2002
                                                            ----         ----
                                                              (in thousands)

   Services agreement...................................  $ 3,900      $ 3,900
   Third party expenses.................................    1,598        1,839
   General and administrative expenses related to the
      Wichita Falls Business for the month ended
      January 31, 2002..................................        -           40
   Reimbursement from partners on jointly owned
      pipelines.........................................     (396)        (509)
                                                            -----        -----
        General and administrative expenses.............  $ 5,102      $ 5,270
                                                            =====        =====

General and  administrative  expenses  decreased  3% for the nine  months  ended
September  30, 2003 as compared to the nine months ended  September 30, 2002 due
primarily to a decrease in general and administrative  costs from third parties,
partially  offset  by  lower  reimbursements  from  partners  on  jointly  owned
pipelines as a result of the  Partnership's  purchase of Shell's interest in the
Amarillo to Abernathy and the Abernathy to Lubbock refined product pipelines.

Depreciation  and amortization  expense  increased by 51% during the nine months
ended September 30, 2003 as compared to the nine months ended September 30, 2002
due primarily to the acquisitions completed in 2003.

Equity  income from  Skelly-Belvieu  Pipeline  Company for the nine months ended
September 30, 2003 decreased 16% as compared to the nine months ended  September
30, 2002 due to a 10% decrease in throughput  barrels in the  Skellytown to Mont
Belvieu  refined  product  pipeline.  The decrease in  throughput is due to both
Valero Energy and  ConocoPhillips  utilizing  greater  quantities of LPGs to run
their  North  Texas  refining  operations  instead of selling  the LPGs to third
parties in Mont Belvieu.

Interest expense for the nine months ended September 30, 2003 was $11.6 million,
net of interest income and capitalized  interest of $0.2 million, as compared to
$3.1  million of  interest  expense,  net of  interest  income  and  capitalized
interest of $0.2 million, for the nine months ended September 30, 2002. Interest
expense was higher in 2003 due to interest expense related to the $100.0 million
of 6.875%  senior notes  issued in July of 2002 and the $250.0  million of 6.05%
senior notes issued in March of 2003.  Partially  offsetting the higher interest
expense in 2003 is the effect of  interest  rate swaps  entered  into during the
first four months of 2003. The Partnership entered into $167.5 million (notional
amount) of interest rate swaps,  which  effectively  convert  $167.5  million of
fixed-rate debt to variable-rate  debt,  reducing the effective interest rate on
such debt by approximately 3% based on current rates.

Income tax expense  for the nine  months  ended  September  30, 2002  represents
income tax expense 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.

Net income for the nine months ended September 30, 2002 includes $0.7 million of
net income related to the Wichita Falls Business for the month ended January 31,
2002, which was allocated entirely to the general partner. Net income applicable
to the general  partner for the nine months  ended  September  30, 2003 and 2002
includes the effect of $1.9 million and $0.8 million, respectively, of incentive
distributions.



                                       27


Liquidity and Capital Resources

The  Partnership's  primary cash  requirements,  in addition to normal operating
expenses,  are  for  capital  expenditures  (both  reliability  and  expansion),
business and asset acquisitions, distributions to partners and debt service. The
Partnership  expects to fund its short-term  needs for such items as reliability
capital expenditures and quarterly  distributions to the partners from operating
cash flows.  Capital  expenditures  for long-term  needs  resulting  from future
expansion  projects and  acquisitions  are expected to be funded by a variety of
sources  including cash flows from operating  activities,  borrowings  under the
revolving  credit  facility and the issuance of additional  common  units,  debt
securities and other capital market transactions.

         Amended Revolving Credit Facility
On March 6, 2003,  Valero  Logistics  amended  its  revolving  credit  facility,
increasing  its  credit  limit to  $175.0  million.  On March 18,  2003,  Valero
Logistics  borrowed  $25.0  million  under  the  revolving  credit  facility  to
partially  fund the purchase of the South Texas  Pipelines  and  Terminals  from
Valero Energy,  which  borrowings  were repaid during the second quarter of 2003
primarily with the proceeds from the underwriters'  exercise of a portion of the
over-allotment  option associated with the March 2003 common unit offering.  The
revolving  credit  facility  expires on January 15, 2006.  At Valero  Logistics'
option,  borrowings  under the revolving  credit facility bear interest based on
either an  alternative  base  rate or  LIBOR.  Valero  Logistics  also  incurs a
facility fee on the aggregate  commitments of lenders under the revolving credit
facility, whether used or unused. Borrowings under the revolving credit facility
may be used for  working  capital  and general  partnership  purposes;  however,
borrowings to fund  distributions  to unitholders  are limited to $40.0 million.
All borrowings  designated as borrowings  subject to the $40.0 million  sublimit
must be reduced to zero for a period of at least 15 consecutive days during each
fiscal year. The revolving credit facility also allows Valero Logistics to issue
letters of credit for an aggregate of $75.0 million.

The amended  revolving credit facility  requires that Valero Logistics  maintain
certain financial ratios and includes other restrictive  covenants,  including a
prohibition on  distributions by Valero Logistics to Valero L.P. if any default,
as defined in the  revolving  credit  facility,  exists or would result from the
distribution.  Valero L.P. has  guaranteed the  obligations  under the revolving
credit facility.

         6.05% Senior Notes
On March 18, 2003,  Valero  Logistics  issued,  in a private  placement,  $250.0
million of 6.05%  senior  notes,  due March 15,  2013,  for  proceeds  of $247.3
million,  net of  discount  of $0.7  million  and  debt  issuance  costs of $2.0
million.  The net proceeds were used to redeem 3,809,750 common units held by an
affiliate of Valero Energy  ($134.1  million),  redeem a related  portion of the
general  partner  interest  ($2.9  million) and  partially  fund the South Texas
Pipelines and Terminals  acquisition.  The 6.05% senior notes are redeemable and
do not have  sinking  fund  requirements.  Interest on the 6.05% senior notes is
payable  semiannually  in  arrears  on March 15 and  September  15 of each  year
beginning September 15, 2003. Valero L.P. has guaranteed the 6.05% senior notes.

The 6.05% senior notes were not  registered  under the Securities Act of 1933 or
any other  securities laws and  consequently the 6.05% senior notes were subject
to transfer and resale  restrictions.  In July 2003,  Valero Logistics closed on
the exchange of the outstanding  $250.0 million 6.05% senior notes that were not
registered  under the  Securities Act of 1933 for $250.0 million of 6.05% senior
notes that have been registered  under the Securities Act of 1933.  Accordingly,
the new senior notes are freely transferable.

         6.875% Senior Notes
The $100.0  million of 6.875%  senior notes are due July 15, 2012 with  interest
payable  on January 15 and July 15 of each  year.  The 6.875%  senior  notes are
redeemable,  do not have  sinking  fund  requirements  and rank equally with all
other existing  senior  unsecured  indebtedness of Valero  Logistics,  including
indebtedness under the revolving credit facility. Valero L.P. has guaranteed the
6.875% senior notes.


                                       28




         Common Unit Offerings
On March 18, 2003,  Valero L.P. closed on a public offering of 5,750,000  common
units at a price of $36.75 per unit, before underwriters'  discount of $1.56 per
unit,  for net  proceeds  of $202.3  million  before  offering  expenses of $2.0
million.  In  order to  maintain  its 2%  general  partner  interest,  Riverwalk
Logistics,   L.P.  made  a  $4.3  million  general  partner  contribution.   The
Partnership  used the net  proceeds of the common unit  offering and the general
partner contribution  primarily to fund the acquisition of the Crude Oil Storage
Tanks. On April 16, 2003, Valero L.P. closed on the exercise of a portion of the
underwriters'  over-allotment  option, by selling 581,000 common units at $35.19
per unit, net of  underwriters'  discount.  Net proceeds from this sale of $20.4
million,  combined with a $0.5 million  contribution  from Riverwalk  Logistics,
L.P.  to maintain  its 2% general  partner  interest,  were used to pay down the
outstanding balance due under the revolving credit facility.

On August 11, 2003,  Valero L.P. closed on a public offering of 1,236,250 common
units, which included 161,250 common units related to an over-allotment  option,
at a price of $41.15 per unit, before underwriter's  discount of $1.85 per unit,
for net proceeds of $48.6 million before offering  expenses of $0.3 million.  In
order to maintain its 2% general partner  interest,  Riverwalk  Logistics,  L.P.
made a $1.0 million general partner  contribution.  The Partnership used the net
proceeds of this common unit offering and general partner contribution primarily
to fund the  acquisitions  of the  Southlake  refined  product  pipeline and the
Paulsboro  refined product  terminal.  Primarily as a result of this common unit
offering,  Valero  Energy's  ownership of Valero L.P. has been reduced to 45.7%,
including the 2% general partner interest.

         Shelf Registration Statement
On October 2, 2003,  Valero L.P.  and Valero  Logistics  filed a $750.0  million
universal  shelf  registration   statement  with  the  Securities  and  Exchange
Commission  covering  the issuance of an  unspecified  amount of common units or
debt  securities  or a  combination  thereof.  Valero  L.P.  may, in one or more
offerings, offer and sell common units representing limited partner interests in
Valero L.P. Valero  Logistics may, in one or more offerings,  offer and sell its
debt securities,  which will be fully and  unconditionally  guaranteed by Valero
L.P.

         Interest Rate Swaps
During the first four months of 2003,  Valero  Logistics  entered into  interest
rate swap  agreements to manage its exposure to changes in interest  rates.  The
interest  rate  swap  agreements  have an  aggregate  notional  amount of $167.5
million,  of which $60.0  million is tied to the  maturity of the 6.875%  senior
notes and $107.5  million is tied to the  maturity  of the 6.05%  senior  notes.
Under the terms of the  interest  rate swap  agreements,  the  Partnership  will
receive the fixed rate (6.875% and 6.05%,  respectively) and will pay a variable
rate based on LIBOR plus a  percentage  that  varies  with each  agreement.  The
Partnership  accounts for the  interest  rate swaps as fair value  hedges,  with
changes in the fair value of each swap and the related debt instrument  recorded
as an adjustment to interest expense in the consolidated statement of income.

         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  March 31, 2006 if (1) Valero L.P.  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) Valero L.P.'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  Valero  L.P.  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.  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 a one-for-one  basis.
The general partner is entitled to incentive  distributions if the amount Valero
L.P. distributes with respect to any quarter exceeds $0.60 per unit.


                                       29





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

                                                           Nine Months Ended
                                                             September 30,
                                                             -------------
                                                          2003           2002
                                                          ----           ----
                                                         (in thousands, except
                                                             per unit data)

  General partner interest............................  $  1,036       $    821
  General partner incentive distribution..............     1,861            763
                                                          ------         ------
    Total general partner distribution................     2,897          1,584
  Limited partners' distributions.....................    48,898         39,471
                                                          ------         ------
    Total cash distributions..........................  $ 51,795       $ 41,055
                                                          ======         ======

  Cash distributions per unit applicable to limited
    partners..........................................  $   2.20       $   2.05
                                                            ====           ====

On August 14, 2003,  Valero L.P. paid a quarterly cash distribution of $0.75 per
unit for the second quarter of 2003. On October 29, 2003, Valero L.P. declared a
quarterly  cash  distribution  of $0.75 per unit for the third  quarter of 2003,
which is payable on November 14, 2003 to holders of record on November 6, 2003.

         Capital Requirements
The  petroleum  pipeline and storage  industry is  capital-intensive,  requiring
significant investments to maintain,  upgrade or enhance existing operations and
to comply with environmental and safety laws and regulations.  The Partnership's
capital expenditures consist primarily of:

o    reliability  capital  expenditures  (formerly  referred  to as  maintenance
     capital  expenditures),  such  as  those  required  to  maintain  equipment
     reliability and safety and to address environmental and safety regulations;
     and

o    expansion  capital  expenditures,  such as  those  to  expand  and  upgrade
     pipeline  capacity and to construct  new  pipelines,  terminals and storage
     tanks. In addition, expansion capital expenditures may include acquisitions
     of pipeline, terminal or storage tank assets.

During the nine months  ended  September  30,  2003,  the  Partnership  incurred
reliability  capital  expenditures of $5.3 million primarily related to tank and
pipeline  pump  station  upgrades at numerous  locations  and a terminal  system
automation project.  Expansion capital  expenditures of $10.5 million during the
nine months  ended  September  30,  2003 were  related to  modifications  of the
Albuquerque  refined product terminal,  the addition of new pumps on the Wichita
Falls to McKee crude oil pipeline and  construction of the Nuevo Laredo pipeline
and propane terminal.

For the remainder of 2003, the Partnership  expects to incur approximately $10.1
million  of  capital  expenditures  including  approximately  $4.4  million  for
reliability  capital  expenditures and approximately  $5.7 million for expansion
capital expenditures, including a refined product pipeline from Laredo, Texas to
Nuevo Laredo,  Mexico and a propane  terminal in Nuevo Laredo.  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.

Acquisitions  during the first nine  months of 2003  include the January 7, 2003
purchase of an asphalt  terminal  from Telfer for $15.1  million,  the March 18,
2003  purchases of the South Texas  Pipelines  and  Terminals  and the Crude Oil
Storage Tanks from Valero Energy for a total of $350.0 million,  the May 1, 2003
purchase of Shell's  interest in the Amarillo to Abernathy  and the Abernathy to
Lubbock refined product pipelines for $1.6 million,  the August 1, 2003 purchase
of the Southlake  refined product  pipeline from Valero Energy for $29.9 million
and the  September 3, 2003 purchase of the Paulsboro  refined  product  terminal
from ExxonMobil for $14.1 million.  Acquisitions during the first nine months of
2002 represent the February 1, 2002 purchase,  under a purchase  option included
in the Omnibus  Agreement,  of the Wichita  Falls crude oil pipeline and storage
facilities from Valero Energy for $64.0 million and the May 29, 2002 acquisition
of a crude hydrogen pipeline from Praxair, Inc. for $11.0 million, both of which
were funded with proceeds under the revolving credit facility.


                                       30


The Partnership  believes it has sufficient  funds from  operations,  and to the
extent necessary,  from public and private capital markets and bank markets,  to
fund its ongoing operating  requirements.  The Partnership  expects that, to the
extent necessary, it can raise additional funds from time to time through equity
or  debt  financings.   However,   there  can  be  no  assurance  regarding  the
availability  of any future  financings or whether such  financings  can be made
available on terms acceptable to the Partnership.

         Environmental, Health and Safety
The Partnership is subject to extensive federal,  state and local  environmental
and safety laws and  regulations,  including  those relating to the discharge of
materials into the environment, waste management, pollution prevention measures,
pipeline integrity and operator qualifications. Because environmental and safety
laws  and   regulations   are  becoming  more  complex  and  stringent  and  new
environmental and safety laws and regulations are continuously  being enacted or
proposed,  the level of future expenditures  required for environmental,  health
and safety matters is expected to increase.

Valero  Energy  has  agreed  to  indemnify  the  Partnership,  for a  period  of
approximately  10 years,  for  pre-acquisition  environmental  damage related to
assets  transferred or otherwise acquired by the Partnership from Valero Energy.
These  indemnifications  do not include liabilities that result from a change in
environmental  law  subsequent  to  acquisition.  As an operator or owner of the
assets, the Partnership could be held liable for  pre-acquisition  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.  As of September 30, 2003, the Partnership is not aware of
any   material   environmental   liabilities   that  were  not  covered  by  the
environmental indemnifications.




                                       31




Item 3.  Quantitative and Qualitative Disclosures About Market Risk

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
variable-rate  debt. In addition,  the Partnership  utilizes  interest rate swap
agreements  to manage a portion of the  exposure to changing  interest  rates by
converting certain fixed-rate debt to variable-rate debt.

Borrowings  under the  revolving  credit  facility  expose  the  Partnership  to
increases in the benchmark interest rate underlying its variable-rate  revolving
credit  facility.  As of September 30, 2003, the  Partnership's  fixed-rate debt
consisted of the 6.05% senior  notes,  the 6.875% senior notes and the 8.0% Port
of Corpus Christi Authority note payable.

The following table provides information about the Partnership's  long-term debt
and interest rate derivative instruments,  all of which are sensitive to changes
in  interest  rates.  For  long-term  debt,  principal  cash  flows and  related
weighted-average  interest rates by expected  maturity dates are presented.  For
interest rate swaps, the table presents  notional  amounts and  weighted-average
interest  rates  by  expected  (contractual)  maturity  dates.  Weighted-average
variable rates are based on implied forward interest rates in the yield curve at
the reporting date.



                                                                          September 30, 2003
                                 ---------------------------------------------------------------------------------------------
                                                           Expected Maturity Dates
                                 -----------------------------------------------------------------
                                                                                         There-                     Fair
                                   2003       2004       2005      2006       2007       after        Total         Value
                                   ----       ----       ----      ----       ----       -----        -----         -----
                                                            (in thousands, except interest rates)
Long-term Debt:
                                                                                         
   Fixed rate...................   $ 449      $ 485      $ 524     $ 566      $ 611    $ 357,025    $ 359,660    $ 385,505
     Average interest rate......    8.0%       8.0%       8.0%      8.0%       8.0%         6.3%         6.3%
   Variable rate................   $   -      $   -      $   -     $   -      $   -    $       -    $       -    $       -
     Average interest rate......       -          -          -         -          -            -            -

Interest Rate Swaps
  Fixed to Variable:
   Notional amount..............   $   -      $   -      $   -     $   -      $   -    $ 167,500    $ 167,500    $    (624)
     Average pay rate...........    3.0%       3.4%       4.8%      5.8%       6.5%         7.5%         6.3%
     Average receive rate.......    6.3%       6.3%       6.3%      6.3%       6.3%         6.4%         6.4%






                                                                           December 31, 2002
                                 ---------------------------------------------------------------------------------------------
                                                           Expected Maturity Dates
                                 ------------------------------------------------------------------
                                                                                         There-                      Fair
                                   2003       2004       2005      2006       2007        after        Total         Value
                                   ----       ----       ----      ----       ----        -----        -----         -----
                                                          (in thousands, except interest rates)
Long-term Debt:
                                                                                           
   Fixed rate...................   $ 747      $ 485      $ 524     $ 566      $ 611     $ 107,025   $ 109,958      $ 109,922
     Average interest rate......    8.0%       8.0%       8.0%      8.0%       8.0%          6.9%        7.0%
   Variable rate................   $   -      $   -      $   -     $   -      $   -     $       -   $       -      $       -
     Average interest rate......       -          -          -         -          -             -           -


Prior  to  2003,  the  Partnership  did not  engage  in  interest  rate  hedging
transactions.



                                       32


Item 4. Controls and Procedures

(a) Evaluation of disclosure controls and procedures.

     The principal  executive officer and principal  financial officer of Valero
     GP, LLC have evaluated Valero L.P.'s disclosure controls and procedures (as
     defined in Rule 13a-15(e) under the Securities  Exchange Act of 1934) as of
     the end of the period covered by 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 Securities  Exchange Act of 1934
     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 control over financial reporting.

     There have been no changes in Valero L.P.'s internal control over financial
     reporting (as defined in Rule 13a-15(f)  under the Securities  Exchange Act
     of 1934) that occurred  during  Valero L.P.'s last fiscal  quarter that has
     materially affected,  or is reasonably likely to materially affect,  Valero
     L.P.'s internal control over financial reporting.


                           PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

(a)  Exhibits


       Exhibit 12.1    Statement of  Computation of Ratio of  Earnings to  Fixed
                       Charges

       Exhibit 31.1    Rule  13a-14(a) Certifications (under  Section 302 of the
                       Sarbanes-Oxley Act of 2002)

       Exhibit 32.1    Section  1350   Certifications   (as   adopted   pursuant
                       to  Section  906  of  the Sarbanes-Oxley Act of 2002)

(b)  Reports on Form 8-K

     (i) On July 28, 2003,  Valero L.P.  furnished a Current  Report on Form 8-K
dated July 28, 2003  reporting  Item 9 and  furnishing  a copy of Valero  L.P.'s
press release  relating to its earnings  announcement  for the second quarter of
2003. Financial statements were not filed with this report.

     (ii) On August 4, 2003, Valero L.P.  furnished a Current Report on Form 8-K
dated August 4, 2003  reporting  Item 9 and  furnishing a copy of a news release
with  respect  to  Valero  L.P.'s  intention  to offer  and  sell  approximately
1,150,000 common units, including common units subject to over-allotments, in an
underwritten  public  offering.  Financial  statements  were not filed with this
report.

     (iii) On August 5, 2003, Valero L.P. furnished a Current Report on Form 8-K
dated  August  5,  2003  reporting  Item  9 and  furnishing  a copy  of a  slide
presentation  made by Valero  L.P.'s  management  to analysts  and  investors in
August 2003 during the roadshow  presentations  related to the sale of 1,236,250
common  units to the  public.  Financial  statements  were not  filed  with this
report.


                                       33



     (iv) On August 6, 2003, Valero L.P.  furnished a Current Report on Form 8-K
dated August 5, 2003  reporting Item 9 and furnishing a copy of the news release
with respect to Valero  L.P.'s  announcement  of a public  offering of 1,075,000
common  units  plus  an   additional   161,250   common  units   subject  to  an
over-allotment option. Financial statements were not filed with this report.

     (v) On August 6, 2003, Valero L.P. filed a Current Report on Form 8-K dated
August 5, 2003 reporting Item 5 (Other Events) in connection  with Valero L.P.'s
execution  of  an  underwriting  agreement  for  the  public  offering  of up to
1,236,250   common  units   (including   161,250  common  units  subject  to  an
over-allotment  option) under Valero L.P.'s shelf  registration  statement.  The
sales price of the common units was $41.15 per unit with an underwriter discount
of $1.85 per unit. Financial statements were not filed with this report.



                                       34



                                   SIGNATURES

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


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


By:             /s/ Curtis V. Anastasio
         -------------------------------------
         (Curtis V. Anastasio)
         President and Chief Executive Officer
         November 14, 2003

By:             /s/ Steven A. Blank
         -------------------------------------
         (Steven A. Blank)
         Senior Vice President and Chief Financial Officer
         November 14, 2003

By:             /s/ Clayton E. Killinger
         -------------------------------------
         (Clayton E. Killinger)
         Vice President and Controller
         November 14, 2003





                                       35




                                                                    Exhibit 12.1





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


                                                 Nine
                                                Months
                                                 Ended
                                              September 30,                  Years Ended December 31,
                                                                             ------------------------
                                                 2003          2002         2001        2000        1999        1998
                                                 ----          ----         ----        ----        ----        ----

Earnings:
                                                                                           
Income from continuing operations
  before provision for income taxes and
  income from equity investees                 $ 48,206      $ 52,350     $ 42,694    $ 35,968    $ 65,445    $ 54,910

Add:
     Fixed charges                               12,073         5,492        4,203       5,266         997       1,001
     Amortization of capitalized
       interest                                      40            48           39          34          32          28
     Distributions from Skelly-Belvieu
       Pipeline Company                           2,222         3,590        2,874       4,658       4,238       3,692
Less: Interest capitalized                          (96)         (255)        (298)          -        (115)       (121)
                                                 ------        ------       ------      ------      ------      ------
Total earnings                                 $ 62,445      $ 61,225     $ 49,512    $ 45,926    $ 70,597    $ 59,510
                                                 ======        ======       ======      ======      ======      ======

Fixed charges:
     Interest expense (1)                      $ 11,253      $  4,968     $  3,721    $  5,181    $    777    $    796
     Amortization of debt issuance costs            510           160           90           -           -           -
     Interest capitalized                            96           255          298           -         115         121
     Rental expense interest factor (2)             214           109           94          85         105          84
                                                 ------        ------       ------      ------      ------      ------
       Total fixed charges                     $ 12,073      $  5,492     $  4,203    $  5,266    $    997    $  1,001
                                                 ======        ======       ======      ======      ======      ======

Ratio of earnings to fixed charges                 5.2x         11.1x        11.8x        8.7x       70.8x       59.5x
                                                 ======        ======       ======      ======      ======      ======



(1)  The  interest  expense,  net  reported  in the  Partnership's  consolidated
     statements  of income for the nine months ended  September 30, 2003 and the
     year ended  December  31, 2002  includes  interest  income of $146,000  and
     $248,000, respectively.

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




                                       36




                                                                    Exhibit 31.1

                      CERTIFICATION PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002

I,  Curtis V.  Anastasio,  the  principal  executive  officer of Valero GP, LLC,
certify that:

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

         2. Based on my  knowledge,  this  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 report;

         3. Based on my knowledge, the financial statements, and other financial
information included in this 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 report;

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

                  (a)  Designed  such  disclosure  controls and  procedures,  or
         caused such disclosure controls and procedures to be designed under our
         supervision,  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 report is being prepared;

                  (b) Evaluated the effectiveness of the registrant's disclosure
         controls and  procedures  and presented in this report our  conclusions
         about the effectiveness of the disclosure  controls and procedures,  as
         of the  end of  the  period  covered  by  this  report  based  on  such
         evaluation; and

                  (c)  Disclosed in this report any changes in the  registrant's
         internal  control over  financial  reporting  that occurred  during the
         registrant's most recent fiscal quarter (the registrant's fourth fiscal
         quarter in the case of an annual report) that has materially  affected,
         or is reasonably likely to materially affect, the registrant's internal
         control over financial reporting; and

         5. The  registrant's  other  certifying  officer and I have  disclosed,
based  on  our  most  recent  evaluation  of  internal  control  over  financial
reporting,  to  the  registrant's  auditors  and  the  audit  committee  of  the
registrant's board of directors (or persons performing the equivalent function):

                  (a) All significant  deficiencies  and material  weaknesses in
         the design or operation of internal  control over  financial  reporting
         which  are  reasonably  likely to  adversely  affect  the  registrant's
         ability to record, process, summarize and report financial information;
         and

                  (b)  Any  fraud,  whether  or  not  material,   that  involves
         management  or  other  employees  who  have a  significant  role in the
         registrant's internal control over financial reporting.


Date:  November 14, 2003

/s/ Curtis V. Anastasio
- -----------------------
Curtis V. Anastasio
President, Chief Executive Officer and Director



                                       37





                      CERTIFICATION PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002

I, Steven A. Blank, the principal  financial  officer of Valero GP, LLC, certify
that:

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

         2. Based on my  knowledge,  this  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 report;

         3. Based on my knowledge, the financial statements, and other financial
information included in this 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 report;

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

                  (a)  Designed  such  disclosure  controls and  procedures,  or
         caused such disclosure controls and procedures to be designed under our
         supervision,  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 report is being prepared;

                  (b) Evaluated the effectiveness of the registrant's disclosure
         controls and  procedures  and presented in this report our  conclusions
         about the effectiveness of the disclosure  controls and procedures,  as
         of the end of the period covered by this report; and

                  (c)  Disclosed in this report any changes in the  registrant's
         internal  control over  financial  reporting  that occurred  during the
         registrant's most recent fiscal quarter (the registrant's fourth fiscal
         quarter in the case of an annual report) that has materially  affected,
         or is reasonably likely to materially affect, the registrant's internal
         control over financial reporting; and

         5. The  registrant's  other  certifying  officer and I have  disclosed,
based  on  our  most  recent  evaluation  of  internal  control  over  financial
reporting,  to  the  registrant's  auditors  and  the  audit  committee  of  the
registrant's board of directors (or persons performing the equivalent function):

                  (a) All significant  deficiencies  and material  weaknesses in
         the design or operation of internal  control over  financial  reporting
         which  are  reasonably  likely to  adversely  affect  the  registrant's
         ability to record, process, summarize and report financial information;
         and

                  (b)  Any  fraud,  whether  or  not  material,   that  involves
         management  or  other  employees  who  have a  significant  role in the
         registrant's internal control over financial reporting.


Date:  November 14, 2003

/s/ Steven A. Blank
- -------------------
Steven A. Blank
Senior Vice President and Chief Financial Officer


                                       38




                                                                    Exhibit 32.1


                       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. on Form 10-Q for the
quarter  ended  September 30, 2003,  as filed with the  Securities  and Exchange
Commission on the date hereof (the Report),  I, Curtis V. Anastasio,  President,
Chief Executive Officer and Director of Valero GP, LLC hereby 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 results of operations of Valero L.P.

/s/ Curtis V. Anastasio
- -----------------------
Curtis V. Anastasio
President, Chief Executive Officer and Director
November 14, 2003


A signed  original  of the  written  statement  required by Section 906 has been
provided to Valero L.P. and will be retained by Valero L.P. and furnished to the
Securities and Exchange Commission or its staff upon request.





                                       39




                       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. on Form 10-Q for the
quarter  ended  September 30, 2003,  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 hereby 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 results of operations of Valero L.P.

/s/ Steven A. Blank
- -------------------
Steven A. Blank
Senior Vice President and Chief Financial Officer
November 14, 2003


A signed  original  of the  written  statement  required by Section 906 has been
provided to Valero L.P. and will be retained by Valero L.P. and furnished to the
Securities and Exchange Commission or its staff upon request.



                                       40