PSE&G TRANSITION FUNDING LLC
S-3/A, 2000-05-01
ELECTRIC & OTHER SERVICES COMBINED
Previous: A1 INTERNET COM INC, 10KSB40/A, 2000-05-01
Next: CHARTER COMMUNICATIONS INC /MO/, DEF 14A, 2000-05-01





    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 1, 2000
                                                    REGISTRATION NO. 333-83635
===============================================================================


                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
                                ------------


                        AMENDMENT NO. 3 TO FORM S-3
          REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                        PSE&G TRANSITION FUNDING LLC
                           (Issuer of Securities)
     (Exact name as specified in registrant's Certificate of Formation)


          DELAWARE                                              22-3672053
- -------------------------------                             -------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)
                        PSE&G TRANSITION FUNDING LLC
                            80 PARK PLAZA, T-4D
                          NEWARK, NEW JERSEY 07102
                               (973) 297-2227
       (Address, including zip code, and telephone number, including
          area code, of registrant's principal executive offices)



          JAMES T. FORAN                              ROBERT E. BUSCH
VICE PRESIDENT AND GENERAL COUNSEL            SENIOR VICE PRESIDENT AND CHIEF
       80 PARK PLAZA, T-5B                           FINANCIAL OFFICER
     NEWARK, NEW JERSEY 07102                       80 PARK PLAZA, T-8E
          (973) 430-6131                          NEWARK, NEW JERSEY 07102
                                                      (973) 430-7761

         (Name, address, including zip code, and telephone number,
                including area code, of agents for service)
                                -----------
                                 Copies to:

            CHRISTOPHER J. KELL                       ERIC D. TASHMAN
  SKADDEN, ARPS, SLATE, MEAGHER & FLOM LLP            BROWN & WOOD LLP
             FOUR TIMES SQUARE                     555 CALIFORNIA STREET
          NEW YORK, NEW YORK 10036            SAN FRANCISCO, CALIFORNIA 94104
               (212) 735-2160                          (415) 772-1200

      Approximate date of commencement of proposed sale to the public: As
soon as practicable after this Registration Statement becomes effective.

      If the only securities being registered on this form are being
offered pursuant to dividend or interest reinvestment plans, please check
the following box: |_|

      If any of the securities being registered on this form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, check the following box. |X|

      If this form is filed to register additional securities for an
offering pursuant to Rule 462(b) under the Securities Act, please check the
following box and list the Securities Act registration statement number of
the earlier effective registration statement for the same offering. |_|

      If this form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. |_|

      If delivery of the Prospectus is expected to be made pursuant to Rule
434, please check the following box. |_|

<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE
=================================================================================================
         TITLE OF                           PROPOSED MAXIMUM   PROPOSED MAXIMUM       AMOUNT OF
      SECURITIES TO            AMOUNT TO     OFFERING PRICE       AGGREGATE         REGISTRATION
      BE REGISTERED         BE REGISTERED    PER UNIT(1)       OFFERING PRICE(1)         FEE
- -------------------------------------------------------------------------------------------------
<S>                          <C>               <C>                 <C>                    <C>
     Transition Bonds        $ 1,000,000        ___%              $__________            $278
     ----------------
- -------------------------------------------------------------------------------------------------
</TABLE>
(1)    Estimated solely for the purpose of calculating the registration fee.


THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON ANY DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH
SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION
STATEMENT SHALL BECOME EFFECTIVE ON A DATE AS THE SECURITIES AND EXCHANGE
COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

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



The information in this prospectus supplement is not complete and may be
changed. We may not sell these securities until the registration statement
filed with the Securities and Exchange Commission is effective. This
prospectus supplement is not an offer to sell these securities and it is
not soliciting an offer to buy these securities in any state where the
offer or sale is not permitted.


                 SUBJECT TO COMPLETION, DATED MAY 1, 2000.
           PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED MAY 1, 2000.


                 $________ TRANSITION BONDS, SERIES 2000-1
                        PSE&G TRANSITION FUNDING LLC
                       Issuer of the Transition Bonds

                  PUBLIC SERVICE ELECTRIC AND GAS COMPANY
                            Seller and Servicer

<TABLE>
<CAPTION>

                                                                            Expected
                     Initial                      Underwriting                 Final      Final
                    Principal   Interest          Discounts and      Net      Payment    Maturity
                     Amount      Rate     Price    Commissions    Proceeds      Date       Date
                    -----------------------------------------------------------------------------
<S>                <C>              <C>     <C>         <C>       <C>           <C>          <C>
Class A-1           $                %        %          %      $
Class A-2           $                %        %          %      $
Class A-3           $                %        %          %      $
Class A-4           $        LIBOR+[  ]%      %          %      $
Class A-5           $                %        %          %      $
Class A-6           $                %        %          %      $
Class A-7           $                %        %          %      $
Class A-8           $                %        %          %      $
</TABLE>

The total price to the public is $_____. The total amount of the
underwriting discounts and commissions is $_____. The total amount of
proceeds but before deduction of expenses is $_____.


The transition bonds are highly structured. Consider carefully the risk
factors beginning on page 13 of the accompanying prospectus before buying
the transition bonds. There currently is no secondary market for the
transition bonds, and there is no assurance that one will develop.

The transition bonds represent obligations of PSE&G Transition Funding LLC
only, which is the issuer, and are backed only by the assets of the issuer,
consisting principally of the bondable transition property, which includes
the right to recover from customers, through a transition bond charge,
amounts sufficient to make payments on the transition bonds, as described
further in this prospectus supplement and the base prospectus. Neither
PSE&G, its parent, Public Service Enterprise Group Incorporated, nor any of
their respective affiliates, other than the issuer, are liable for payments
on the transition bonds.

We will apply to have the series 2000-1, class A-4 transition bonds listed
on the Luxembourg Stock Exchange but we cannot assure that those bonds will
be listed on the Luxembourg Stock Exchange or any other stock exchange. We
will not apply to have any other class of the transition bonds listed on
any stock exchange.

This prospectus supplement and the accompanying base prospectus together
constitute the prospectus for the series 2000-1 transition bonds.
Prospective investors are urged to read both this prospectus supplement and
the prospectus in full. Sales of the transition bonds may not be
consummated unless the purchaser has received both this prospectus
supplement and the prospectus.


Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved these securities or passed on the
adequacy or accuracy of this prospectus supplement or the accompanying
prospectus. Any representation to the contrary is a criminal offense.


                              LEHMAN BROTHERS
                             ___________, 2000




                             TABLE OF CONTENTS

                           PROSPECTUS SUPPLEMENT

                                                                          PAGE

WHERE TO FIND INFORMATION IN THESE DOCUMENTS...............................S-3

INTRODUCTION...............................................................S-4
      The Collateral.......................................................S-5
      Payment Sources......................................................S-5


THE SERIES 2000-1 TRANSITION BONDS.........................................S-6
      Principal Payments...................................................S-7
      Interest Payments....................................................S-9
      Class A-4 Interest Determination Date...............................S-10
      Interest Rate Swap Agreement........................................S-11
      Distribution Following Acceleration.................................S-11
      Optional Redemption.................................................S-11
      Description of Interest Rate Swap Agreement.........................S-12
      Swap Counterparties.................................................S-19

RISK FACTORS..............................................................S-19
      Termination of Swap Could Cause a Loss..............................S-19
      Ratings Downgrade of the Series 2000-1, Class A-4 Transition
            Bonds Could Cause a Loss for Holders of Those
            Transition Bonds..............................................S-19
      Interest Payments on Series 2000-1, Class A-4 Transition Bonds
            Dependent on Swap Counterparty................................S-20

CREDIT ENHANCEMENT........................................................S-20
      Periodic Adjustment of the Transition Bond Charge...................S-20
      Collection Account and Subaccounts..................................S-21

DESCRIPTION OF BONDABLE TRANSITION PROPERTY...............................S-24

THE TRANSITION BOND CHARGE................................................S-25

UNDERWRITING THE SERIES 2000-1 TRANSITION BONDS...........................S-27
      The Underwriters' Sales Price for the Series 2000-1 Transition
              Bonds.......................................................S-28
      No Assurance as to Resale Price or Resale Liquidity for the
             Transition Bonds.............................................S-28
      United Kingdom Offering.............................................S-28
      Various Types of Underwriter Transactions Which May Affect the
            Price of the Transition Bonds.................................S-29

RATINGS FOR THE SERIES 2000-1 TRANSITION BONDS............................S-30

LISTING AND GENERAL INFORMATION...........................................S-30





                 WHERE TO FIND INFORMATION IN THESE DOCUMENTS


      This prospectus supplement and the attached prospectus provide
information about the issuer and PSE&G, including terms and conditions that
apply to the transition bonds. The specific terms of this series of
transition bonds, the series 2000-1 transition bonds, are contained in this
prospectus supplement. The terms that apply to all series of transition
bonds appear in the prospectus which follows this prospectus supplement.
You should read both of these documents in full before buying the
transition bonds.

      We have included cross-references to captions in these materials
where you can find further related discussions. Cross-references may be
contained in the introductory sections which will direct you elsewhere in
this prospectus supplement or the attached prospectus for more detailed
description of a particular topic. You can also find references to key
topics in the Table of Contents on the preceding page.


      You should rely only on information on the transition bonds provided
in this prospectus supplement and the attached prospectus. We have not
authorized anyone to provide you with different information.




                                INTRODUCTION




THE ISSUER:                    PSE&G Transition Funding LLC, a Delaware limited
                               liability company


ISSUER'S ADDRESS:              80 Park Plaza, T-4D, Newark, New Jersey 07102

ISSUER'S TELEPHONE NUMBER:     (973) 297-2227


SELLER OF THE BONDABLE
TRANSITION PROPERTY TO
THE ISSUER:                    Public Service Electric and Gas Company,
                               referred to as PSE&G, an operating
                               electric and gas public utility,
                               incorporated under the laws of the State of
                               New Jersey in 1924. PSE&G serves
                               approximately 1.9 million electric customers
                               and 1.6 million gas customers in New Jersey.


SELLER'S ADDRESS:              80 Park Plaza, T-8E, Newark, New Jersey 07102


SELLER'S TELEPHONE NUMBER:     (973) 430-7000

SERVICER OF THE BONDABLE
TRANSITION PROPERTY:           PSE&G will act as servicer of the bondable
                               transition property.

                               PSE&G will be entitled to a monthly
                               servicing fee of 1/12th of 0.05% of the
                               initial principal balance of the transition
                               bonds which the servicer will withhold on a
                               monthly basis from the transition bond
                               charge collections. If PSE&G is replaced by
                               a successor servicer, the successor servicer
                               may be paid an annual fee of up to 1.25% of
                               the initial principal balance of the
                               transition bonds.

TRUSTEE:                       The Bank of New York

MINIMUM DENOMINATION:          $1,000, except for one transition bond of each
                               class which may be of a smaller denomination.



THE COLLATERAL


      The transition bonds will be secured by bondable transition property,
a property right created under New Jersey state legislation. In general
terms, the bondable transition property represents the irrevocable right to
recover, through a transition bond charge payable by retail electric
customers within PSE&G's service territory who access PSE&G's transmission
and distribution system, referred to as customers, an amount sufficient to
pay:


     o      the interest, fees, expenses, costs, charges, credit enhancement
            and premiums, if any, associated with the transition bonds, and

     o      the principal amount of the transition bonds.

      The proceeds of the transition bonds will be used to pay a portion of
PSE&G's stranded costs. Stranded costs are the amount determined by the
State of New Jersey Board of Public Utilities, referred to as the BPU, by
which an electric utility's net electric generation related costs which
traditionally would be recoverable under a regulated electric generation
retail market exceed those costs recoverable in a competitive electric
generation retail market. The bondable transition property is described in
more detail under "THE SALE AGREEMENT--PSE&G'S SALE AND ASSIGNMENT OF
BONDABLE TRANSITION PROPERTY" in the prospectus.

      In connection with the issuance of the transition bonds, PSE&G will
sell its bondable transition property to the issuer. PSE&G, as servicer of
the bondable transition property, will collect the transition bond charge
from customers on behalf of the issuer. The transition bond charge is
non-bypassable, as described in the prospectus. See "THE COMPETITION
ACT--PSE&G AND OTHER UTILITIES MAY SECURITIZE STRANDED COSTS" in the
prospectus. Third party suppliers of electricity to PSE&G's customers may
be allowed to collect the transition bond charge from customers and pay the
billed amounts to PSE&G, as servicer. PSE&G has not as yet entered into any
arrangements with third party suppliers for billings and collections. Since
the amount of transition bond charge collections will depend on the amount
of electricity consumed by customers within PSE&G's service territory, the
amount of collections may vary substantially from year to year. See "THE
SELLER AND SERVICER OF THE BONDABLE TRANSITION PROPERTY" in the prospectus.

PAYMENT SOURCES


      On each payment date, the trustee will pay amounts scheduled to be
paid on transition bonds from amounts available for withdrawal from trust
accounts held by the trustee or paid pursuant to contracts pledged to
secure one or more series of transition bonds, including collections
received from the servicer with respect to the transition bond charge
during the prior three months. All series of transition bonds, including
the series 2000-1 transition bonds, will be payable from the same bondable
transition property. If another series of bonds is issued, the principal
source of repayment for that series will also be the transition bond charge
collections received by the servicer. The issuance of other series of
transition bonds is not expected to adversely affect the sufficiency of
transition bond charge collections to make payments on the series 2000-1
transition bonds. This is because the transition bond charge and
adjustments thereof are generally based on the total outstanding principal
balance of all transition bonds. Moreover, any additional series of
transition bonds will be issued only if it will not result in the
downgrading or withdrawal of any rating by a rating agency on any
outstanding transition bonds. See "THE INDENTURE" in the prospectus.


                      THE SERIES 2000-1 TRANSITION BONDS


      The transition bonds will be issued under and secured pursuant to the
indenture between the issuer and the trustee, as supplemented for each
series of transition bonds.


      The series 2000-1 transition bonds will be issued in minimum
denominations of $1,000 and in integral multiples of $1.00 above that
amount, with an exception for one transition bond in each class which may
have a smaller denomination. The series 2000-1 transition bonds will
consist of eight classes, in the initial principal balances, bearing the
interest rates and having the expected final payment dates and final
maturity dates set forth below:


                                    TABLE 1

                Initial Class                     Expected Final      Final
   Class     Principal-Balance   Interest Rate     Payment-Date   Maturity Date
- -------------------------------------------------------------------------------
                                                    __________      _________
    A-1        $_________          [_______%]       (________)      (_______)

                                                    __________      _________
    A-2        $_________          [_______%]       (________)      (_______)

                                                    __________      _________
    A-3        $_________          [_______%]       (________)      (_______)

                                                    __________      _________
    A-4        $_________          [LIBOR+[]%]      (________)      (_______)

                                                    __________      _________
    A-5        $_________          [_______%]       (________)      (_______)

                                                    __________      _________
    A-6        $_________          [_______%]       (________)      (_______)

                                                    __________      _________
    A-7        $_________          [_______%]       (________)      (_______)

                                                    __________      _________
    A-8        $_________          [_______%]       (________)      (_______)



The expected final payment date for each class of the series 2000-1
transition bonds is the date on which there is expected to be no further
outstanding principal balance of that class in accordance with the expected
amortization schedule for that class. The final maturity date for each
class of the series 2000-1 transition bonds is the date on which the issuer
is required to pay any outstanding principal balance of that class. On each
payment date, payments will be made to the persons that were the holders of
record as of the business day before that payment date, which is referred
to as the record date.


PRINCIPAL PAYMENTS


      On each payment date, the issuer will distribute principal of the
series 2000-1 transition bonds to the series 2000-1 transition bondholders,
in accordance with the expected amortization schedule and to the extent
funds are available, in the following order:

      (1)   to the holders of the class A-1 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero;

      (2)   to the holders of the class A-2 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero;

      (3)   to the holders of the class A-3 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero;

      (4)   to the holders of the class A-4 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero;

      (5)   to the holders of the class A-5 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero;

      (6)   to the holders of the class A-6 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero;

      (7)   to the holders of the class A-7 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero; and

      (8)   to the holders of the class A-8 series 2000-1 transition bonds,
            until the principal balance of that class has been reduced to
            zero.

The issuer will not, however, pay principal on a payment date of any class
of series 2000-1 transition bonds if making that payment would reduce the
principal balance of a class to an amount lower than that specified in the
expected amortization schedule in Table 2 below, referred to as the
expected amortization schedule, for that class on that payment date. The
entire unpaid principal balance of each class of series 2000-1 transition
bonds will be due and payable on the final maturity date for the class. If
an event of default under the indenture has occurred and is continuing, the
trustee may declare the unpaid principal balance of all outstanding
transition bonds together with accrued interest to be due and payable.

      The following table sets forth the principal balance from the
issuance date to the expected final payment date that is scheduled to
remain outstanding for each class of the series 2000-1 transition bonds.
The table reflects the principal balance for each class at each payment
date after taking into account principal payments scheduled to be made on
that date. In establishing the expected amortization schedule, it has been
assumed, among other things, that:

      1.    the series 2000-1 transition bonds are issued on ________;

      2.    payments on the series 2000-1 transition bonds are made on each
            payment date, commencing on ________;

      3.    the total annual servicing fee for the series 2000-1 transition
            bonds equals 0.05% of the initial outstanding principal balance of
            the series 2000-1 transition bonds;


      4.    there are no net earnings on amounts on deposit in the collection
            account;

      5.    operating expenses, including all fees, costs and charges of the
            issuer and the trustee, are paid in the amount of $_____ in the
            aggregate for all series on or before each payment date and that
            these amounts are payable in arrears; and

      6.    all transition bond charge collections are received in accordance
            with PSE&G's forecasts and deposited in the collection account.


                                    TABLE 2

                        EXPECTED AMORTIZATION SCHEDULE
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------
            Class    Class     Class     Class    Class     Class     Class    Class
 Payment      A-1      A-2       A-3       A-4      A-5       A-6       A-7      A-8
   Date    Balance  Balance   Balance   Balance  Balance   Balance   Balance  Balance
- -------------------------------------------------------------------------------------
<S>        <C>      <C>       <C>       <C>      <C>       <C>       <C>      <C>


- -------------------------------------------------------------------------------------

- -------------------------------------------------------------------------------------
</TABLE>


      There can be no assurance that the principal balance of any class of
the series 2000-1 transition bonds will be reduced at the rate indicated in
the foregoing table. The actual rates of reduction in class principal
balances may be slower but, except in the case of optional redemption or
acceleration due to an event of default, not faster than those indicated in
Table 2. The series 2000-1 transition bonds will not be in default if not
paid as specified above in Table 2 unless the final outstanding principal
balance of any class is not paid in full on or before the final maturity
date of that class.


INTEREST PAYMENTS


      Holders of transition bonds in each class of series 2000-1 transition
bonds are expected to receive interest at the rate for that class as set
forth in Table 1 above.

      Interest on each class of series 2000-1 transition bonds will accrue
from the date of issuance until the first payment date, and thereafter from
payment date to payment date until the transition bonds have been paid in
full, at the interest rate indicated in Table 1. Each of those periods is
referred to as an interest accrual period. The issuer is required to pay
interest quarterly on September 15, December 15, March 15 and June 15 for
each year, beginning December 15, 2000, or, if that day is not a business
day, the following business day. Each such day is referred to as a payment
date.

      Interest on the series 2000-1, class A-4 transition bonds will be
paid, for all interest accrual periods other than the first interest
accrual period, at the rate equal to the three-month London interbank
offered rate, referred to as LIBOR, for three-month United States dollar
deposits, determined on the applicable class A-4 interest determination
date, as described below, plus [__]%, so long as payments are being
received under the interest rate swap agreement. The rate of LIBOR so
determined plus [___]% is referred to as the floating class A-4 rate. For
the first interest accrual period ending on December 15, 2000, interest on
the series 2000-1, class A-4 transition bonds will be paid at the rate
equal to (1) for the period from the date of issuance of the series 2000-1
transition bonds until September 14, 2000, the four month London interbank
offered rate, for four-month United States dollar deposits, determined on
the date of issuance of the series 2000-1, class A-4 transition bonds plus
[__]%, plus (2) for the period from September 15, 2000 until December 14,
2000, LIBOR, for three-month United States dollar deposits, determined on
September 13, 2000, plus [__]%.

      On or prior to each payment date, the servicer, using LIBOR as
determined by the swap counterparty, will calculate the amount of interest
payable on the series 2000-1, class A-4 transition bonds for the relevant
interest accrual period. Interest payments will be made in an amount equal
to the product of:

 (the actual number of days in the related interest accrual period / 360) x

  (LIBOR or the four month London interbank offered rate, for four-month
     United States dollar deposits, as applicable, as described below,
                               + 0.[___]%) x

     (the outstanding principal balance of the series 2000-1, class A-4
 transition bonds as of the close of business on the preceding payment date
   or, in the case of the first payment date, as of the date of issuance)

      There will be no minimum or maximum interest rate on the series
2000-1, class A-4 transition bonds.

      On each payment date, the issuer will pay interest on each class of
the series 2000-1 transition bonds as follows:

      o     if there has been a payment default, any interest payable but
            unpaid on any prior payment dates, together with any accrued
            interest on that unpaid interest; and

      o     accrued interest on the principal balance of each class of
            series 2000-1 transition bonds as of the close of business on
            the preceding payment date, or the date of issuance of the
            class of series 2000-1 transition bonds, as applicable, after
            giving effect to all payments of principal made on the
            preceding payment date.

The issuer will pay interest on the series 2000-1 transition bonds prior to
paying principal of the transition bonds. See "THE TRANSITION
BONDS--PAYMENTS OF INTEREST AND PRINCIPAL ON THE TRANSITION BONDS" in the
prospectus. If there is a shortfall in the amount necessary to make
interest payments that are due on the series 2000-1 transition bonds from
the amount available to pay interest on the series 2000-1 transition bonds,
the trustee will distribute interest to each class of the series 2000-1
transition bonds based on the proportion that the outstanding principal
balance of that class immediately prior to that payment date bears to the
outstanding principal balance of all classes of the series 2000-1
transition bonds immediately prior to that payment date.

      Interest on all classes of series 2000-1 transition bonds other than
the series 2000-1, class A-4 transition bonds will be calculated by the
servicer on the basis of a 360-day year of twelve 30-day months. Interest
on the series 2000-1, class A-4 transition bonds will be calculated on the
basis of the actual number of days from and including the preceding payment
date, or, for the first payment date, from and including the date of
issuance of the series 2000-1 transition bonds, to but excluding the next
payment date, divided by 360, for so long as payments are being received
under the interest rate swap agreement. The Luxembourg Stock Exchange will
be advised of the rate of interest and the amount of the interest payment
on the series 2000-1, class A-4 transition bonds for each payment date.

      With respect to the series 2000-1, class A-4 transition bonds, if the
swap counterparty fails to make any payment due under the interest rate
swap agreement, the holders of the series 2000-1, class A-4 transition
bonds will receive the fixed class A-4 rate, as described below, until the
swap counterparty pays that amount or alternate arrangements can be made to
pay the floating class A-4 rate. See "--DESCRIPTION OF INTEREST RATE SWAP
AGREEMENTS" below.

CLASS A-4 INTEREST DETERMINATION DATE

      The class A-4 interest determination date will be the day two London
banking days prior to the preceding payment date under the interest rate
swap agreement (or, in the case of the first payment date, the date of
issuance). A London banking day is a day on which dealings in United States
dollars are transacted in the London interbank market.

INTEREST RATE SWAP AGREEMENT

      The issuer will enter into the interest rate swap agreement with the
swap counterparty identified in this prospectus supplement. As of any
payment date, the notional amount under the interest rate swap agreement
will equal the principal balance of the series 2000-1, class A-4 transition
bonds as of the close of business on the preceding payment date. For the
first payment date, the notional amount under the interest rate swap
agreement will be equal to the initial outstanding principal balance of the
series 2000-1, class A-4 transition bonds.

      Under the interest rate swap agreement, any payments made to the
issuer by the swap counterparty, referred to as a net swap receipt, will be
deposited in the class A-4 subaccount, and any payments made to the swap
counterparty by the issuer, referred to as a net swap payment, will be paid
out of funds on deposit in the class A-4 subaccount. See "DESCRIPTION OF
INTEREST RATE SWAP AGREEMENTS" below and "CREDIT ENHANCEMENT--COLLECTION
ACCOUNT AND SUBACCOUNTS" in this prospectus supplement.

      The interest rate swap agreement will terminate automatically under
limited circumstances and in some other circumstances at the direction of
holders representing 662/3% of the aggregate outstanding principal amount
of the series 2000-1, class A-4 transition bonds. In the event the interest
rate swap agreement terminates, the interest on the series 2000-1, class
A-4 transition bonds will convert to a fixed rate equal to [__]%, which is
referred to as the fixed class A-4 rate and that rate will be used to
calculate interest payable on the series 2000-1, class A-4 transition bonds
for each interest accrual period starting on the payment date prior to that
termination.


DISTRIBUTION FOLLOWING ACCELERATION


      Upon an acceleration of the maturity of the transition bonds, the
total outstanding principal balance of and interest accrued on the series
2000-1 transition bonds will be payable without priority of interest over
principal or principal over interest and without regard to series or class,
in the proportion that the total outstanding principal balance of, and
accrued interest on, the series 2000-1 transition bonds bears to the total
outstanding principal balances of and interest accrued on all transition
bonds.


OPTIONAL REDEMPTION


      The issuer may redeem all of the outstanding series 2000-1 transition
bonds, at its option, on any payment date if (1) the outstanding principal
balance of the series 2000-1 transition bonds, after giving effect to
payments scheduled to be made on that payment date, is less than 5% of the
total initial principal balance of the series 2000-1 transition bonds, and
(2) the interest rate swap agreement is no longer in effect. In the case of
redemption, the issuer will pay the outstanding principal balance of the
series 2000-1 transition bonds and interest accrued and unpaid up to the
redemption date. The trustee will give notice of the redemption to
transition bondholders not less than five days nor more than 45 days prior
to the redemption date. For so long as any series 2000-1, class A-4
transition bonds are listed on the Luxembourg Stock Exchange and the rules
of that exchange so require, this notice also will be given by publication
in a daily newspaper in Luxembourg, which is expected to be the Luxemburger
Wort, at least 10 days prior to the redemption date.

      The series 2000-1 transition bonds will not be redeemed before the
expected final payment date in any other circumstances except in the case
of acceleration due to an event of default. No termination payment under
the interest rate swap agreement will be due to the swap counterparty or
the issuer in connection with such acceleration.

DESCRIPTION OF INTEREST RATE SWAP AGREEMENT

      On or before the date of issuance, the issuer will enter into the
interest rate swap agreement with the swap counterparty. Under the interest
rate swap agreement, a payment will be made on the business day prior to
each payment date, if the following is a positive number, by the issuer to
the swap counterparty, or if the following is a negative number, by the
swap counterparty to the issuer, of an amount equal to:

      1.    for all interest accrual periods after the first interest accrual
            period,

            (the number of days from and including the previous
            payment date / 360) x (the notional amount x [__]%)

                                   minus

 ((the actual number of days in the related interest accrual period / 360) x
                           the notional amount) x
         (three-month LIBOR for the related payment date + 0.[__]%)

or

      2.    for the first interest accrual period,

        (the number of days from and including the date of issuance
               of the series 2000-1 transition bonds / 360) x
                       (the notional amount x [__]%)

                                   minus

   [((the actual number of days from and including the date of issuance
         of the series 2000-1 transition bonds until September 14,
                               2000 / 360) x
                           the notional amount) x
          (four-month LIBOR calculated on the date of issuance of
               the series 2000-1 transition bonds + 0.[__]%)]
                                     +
                               [((90 / 360) x
                           the notional amount) x
      (three-month LIBOR calculated on September 13, 2000 + 0.[__]%)]

      If that amount is positive, it will be referred to in this prospectus
supplement as the net swap payment, and if that amount is negative, it will
be referred to as the net swap receipt.

      Any net swap receipt under the interest rate swap agreement will be
deposited in the class A-4 subaccount, and will be available, together with
allocations to this subaccount from the series subaccount described below,
to make distributions of interest due on the series 2000-1, class A-4
transition bonds on the next payment date. Any net swap payment will be
paid only out of funds on deposit in the class A-4 subaccount. The interest
rate swap agreement will automatically terminate upon an acceleration of
the series 2000-1, class A-4 transition bonds.

      Determination of LIBOR. From the date of issuance of the series
2000-1, transition bonds until September 14, 2000, interest on the series
2000-1, class A-4 transition bonds will be calculated at the rate equal to
the four-month London interbank offered rate, for four-month United States
dollar deposits, plus [___]%, as determined on the date of issuance of the
series 2000-1 transition bonds. From September 15, 2000 until the first
payment date, interest on the series 2000-1, class A-4 transition bonds
will be calculated at the rate equal to LIBOR plus [___]%, as determined on
September 13, 2000. Payment of the sum of those two calculations will be
made on December 15, 2000, the first payment date, so long as the
corresponding payment is received under the interest rate swap agreement.
After the first payment date, interest on the series 2000-1, class A-4
transition bonds will be paid at the rate equal to LIBOR, plus [___]%, for
so long as payments are being received under the interest rate swap
agreement. After the first payment date, the amount of interest payable on
the series 2000-1, class A-4 transition bonds from time to time will be
determined as follows:

            (1) The interest rate payable on the series 2000-1, class A-4
      transition bonds will be based on LIBOR as determined by the swap
      counterparty under the interest rate swap agreement for the
      calculation period corresponding to the interest accrual period. A
      calculation period under the interest rate swap agreement is each
      period from and including the preceding payment date under the
      interest rate swap agreement, or in the case of the first period,
      from and including the date of issuance, to and excluding the next
      payment date under the interest rate swap agreement. The class A-4
      interest determination date will be the day two London banking days
      prior to the preceding payment date under the interest rate swap
      agreement, or, in the case of the first payment date, the date of
      issuance. A London banking day is a day on which dealings in United
      States dollars are transacted in the London interbank market.

            (2) The swap counterparty will determine LIBOR under the
      interest rate swap agreement in accordance with the following
      provisions:

                  (a) On the interest determination date immediately
            preceding the first day of each calculation period, the swap
            counterparty will determine LIBOR based on the offered rate for
            deposits in United States dollars for the three-month period
            commencing on the first day of that calculation period that
            appears on the page, USD-LIBOR-BBA, of the Dow Jones Telerate
            Services as of 11:00 a.m., London time, on that interest
            determination date. That display page is referred to as the
            Telerate page. If no offered rate appears on the Telerate page,
            LIBOR for that calculation period will be determined as
            described in clause (b) below.

                  (b) With respect to an interest determination date on
            which no offered rate appears on the Telerate page, the swap
            counterparty will request the principal London office of each
            of four major banks in the London interbank market, selected by
            the swap counterparty, to provide the swap counterparty with
            its offered quotation for three-month deposits in United States
            dollars for the applicable calculation period, commencing on
            the second London banking day immediately following that
            interest determination date, to prime banks in the London
            interbank market at approximately 11:00 a.m., London time, on
            that interest determination date and in a principal amount that
            is representative for a single transaction in United States
            dollars in that market at that time. If at least two such
            quotations are provided, LIBOR for the relevant calculation
            period will be the arithmetic mean of those quotations. If
            fewer than two quotations are provided, LIBOR for that
            calculation period will be the arithmetic mean of the rates
            quoted at approximately 11:00 a.m. in the City of New York, on
            that interest determination date by major banks in the City of
            New York selected by the swap counterparty for loans in United
            States dollars to leading European banks, for the calculation
            period, commencing on the second London banking day immediately
            following that interest determination date and in a principal
            amount that is representative for a single transaction in
            United States dollars in that market at that time.

                  (c) If LIBOR cannot be determined in accordance with
            paragraphs (a) or (b) above, then LIBOR will be determined to
            be the same as the rate which applied during the previous
            calculation period.

            (3) On each interest determination date, the swap counterparty
      will notify the servicer, the issuer and the trustee of LIBOR as
      determined by the swap counterparty.

            (4) Nevertheless, in the event that the interest rate swap
      agreement has been terminated, or in any period when the swap
      counterparty fails to make any net swap payments due under the
      interest rate swap agreement, the interest rate for the series 2000-
      1, class A-4 transition bonds will be the fixed class A-4 rate, which
      is the rate ordinarily payable by the issuer to the swap counterparty
      under the interest rate swap agreement, calculated on the basis of a
      360-day year consisting of twelve 30-day months, effective as of the
      previous payment date. In the event of a termination, the fixed class
      A-4 rate will be used to calculate interest payable for the interest
      accrual period starting on the payment date prior to that termination.

      Swap Counterparty Ratings. The required long-term senior unsecured or
financial program ratings of the swap counterparty under the interest rate
swap agreement will be "Aa3" by Moody's Investors Service, Inc. and either
"AA" or, for short-term commercial paper, "A-1+" by Standard & Poor's
Ratings Services. These ratings are referred to as the swap counterparty
minimum rating.

      Swap Counterparty Downgrade Event. An event referred to as a swap
counterparty downgrade event will occur if the swap counterparty's rating
is withdrawn or reduced below the swap counterparty minimum rating or if
the swap counterparty fails to maintain any arrangement to cure a prior
swap counterparty downgrade event as described below. Within 30 days after
the occurrence of a swap counterparty downgrade event, the swap
counterparty will use its best efforts to:

            a.    post collateral or establish any other arrangement
                  satisfactory to the rating agencies, in each case so that
                  the ratings of the series 2000-1, class A-4 transition
                  bonds by the rating agencies prior to that swap
                  counterparty downgrade event will be restored or

            b.    assign its rights and obligations under the interest rate
                  swap agreement to a replacement swap counterparty meeting
                  the swap counterparty minimum rating or that has made
                  satisfactory arrangements to cure the prior swap
                  counterparty downgrade event.

A collateral posting and other arrangements as described in clauses
a. and b. above are referred to in this prospectus supplement as
satisfactory arrangements.

      At the end of that 30-day period, if the swap counterparty has failed
to comply with a. or b. above, or in the event of a swap counterparty
payment default under the interest rate swap agreement, regardless of
whether that payment default was preceded by a swap counterparty downgrade
event, the issuer will appoint a recognized swap dealer which is a member
of the International Swaps and Derivatives Association, Inc. with capital
and surplus of at least $50 million, referred to as the swap agent, to,
within 30 days, either:

                  (1) find a replacement swap counterparty who is not the
                      swap agent or an affiliate of the swap agent and who
                      meets the swap counterparty minimum rating or who has
                      made satisfactory arrangements to cure the prior swap
                      counterparty downgrade event or

                  (2) if a replacement swap counterparty satisfying clause
                      (1) above cannot be found, find the available
                      replacement swap counterparty with the highest
                      available long-term senior unsecured or financial
                      program credit rating and which is approved by the
                      holders of at least 66 2/3% of the aggregate
                      outstanding principal amount of the series 2000-1,
                      class A-4 transition bonds.

In case of clause (1) or (2), if there is more than one available
replacement swap counterparty with the same credit rating, the counterparty
offering the interest rate swap terms with the lowest overall cost to the
issuer will be selected by the issuer as the replacement swap counterparty.

      In the event of a swap counterparty downgrade event, that replacement
swap counterparty must be willing to intermediate between the issuer and
the swap counterparty. The replacement swap counterparty will intermediate
with the prior swap counterparty by entering into an interest rate swap
agreement with the prior swap counterparty that is substantially the same
as the prior interest rate swap agreement.

      At the end of the second 30-day period, if a replacement swap
counterparty satisfying the above criteria has been found, the swap
counterparty will be required to assign its rights and obligations under
the interest rate swap agreement to that replacement swap counterparty. If
a replacement swap counterparty satisfying the above criteria has not been
found, holders representing 662/3% of the aggregate outstanding principal
amount of the series 2000-1, class A-4 transition bonds may vote to either:

      o     continue the interest rate swap agreement with any replacement
            swap counterparty described under clause (2) of the preceding
            paragraph or, in the event no replacement swap counterparty was
            found, to continue the interest rate swap agreement with the
            existing swap counterparty or

     o      terminate the interest rate swap agreement.

      If the interest rate swap agreement is not terminated as described
above, the swap agent will be obligated then, and every three months
thereafter, to renew the search for a replacement swap counterparty

     o      meeting the swap counterparty minimum rating or who has made
            satisfactory arrangements to cure the prior swap counterparty
            downgrade event or

     o      if such a replacement swap counterparty cannot be found, a
            replacement swap counterparty that would satisfy clause (2)
            above,

provided that neither of these types of replacement swap counterparties
will be required to intermediate with the prior swap counterparty. At the
end of each such three-month period, holders representing 662/3% of the
aggregate outstanding principal amount of the series 2000-1, class A-4
transition bonds may terminate the interest rate swap agreement if a swap
counterparty meeting the swap counterparty minimum rating or that has made
satisfactory arrangements has not been found.

      All searches for replacement swap counterparties will be at the
reasonable cost of the original swap counterparty being replaced until a
replacement swap counterparty is in place meeting the swap counterparty
minimum rating or who has made satisfactory arrangements to cure the
downgrade event. After that time, the replacement swap counterparty will be
responsible for the costs of searching for any subsequent replacement.

      Interest Rate Swap Agreement Events of Default and Termination
Events. The events referred to as swap events of default under the interest
rate swap agreement are

      o     the failure of the issuer or the swap counterparty to pay any
            amount when due under the interest rate swap agreement if that
            failure is not remedied on or before the fifth business day
            after that failure,

      o     a breach of the interest rate swap agreement by the swap
            counterparty other than a failure to pay,

      o     a default by any credit support provider for the swap counterparty,

      o     certain events of insolvency or bankruptcy of the issuer or the
            swap counterparty or

      o     a merger of the issuer or the swap counterparty without an
            assumption of its obligations under the interest rate swap
            agreement.

      The events referred to as termination events under the interest rate
swap agreement are

      o     illegality, as described below,

      o     an acceleration of the series 2000-1, class A-4 transition bonds or

      o     a swap counterparty downgrade event, as described above, that
            is not cured within the applicable time periods.

      Either a swap event of default or a termination event can lead to a
termination of the interest rate swap agreement. Upon the occurrence of a
termination event or a swap event of default, the interest rate swap
agreement may be terminated after notice has been given by the party not
responsible for that event. However, the interest rate swap agreement will
terminate automatically upon an illegality, as described below, or a
failure by the swap counterparty to pay any amount when due under the
interest rate swap agreement, which failure is not cured within five
business days. Upon acceleration of the series 2000-1, class A-4 transition
bonds, either party may terminate. Unless termination is automatic, the
issuer may only terminate the interest rate swap agreement upon the
direction of holders representing 662/3% of the aggregate outstanding
principal amount of the series 2000-1, class A-4 transition bonds. Upon the
termination of the interest rate swap agreement, the interest rate for the
series 2000-1, class A-4 transition bonds will convert to a fixed rate
equal to the fixed class A-4 rate until a qualified replacement swap
counterparty is obtained. See "RISK FACTORS" in this prospectus supplement.

      Upon a termination of the interest rate swap agreement resulting from
a swap event of default, the swap counterparty may be liable to pay a
termination payment to the issuer, based on the market value of the
interest rate swap agreement determined in accordance with specified
procedures set forth therein. Any termination payment paid by the swap
counterparty, including interest thereon, determined in accordance with the
interest rate swap agreement, to the extent that the full amount of that
termination payment is not paid when due, will be distributed to the
issuer and deposited into the class A-4 subaccount and distributed to the
holders of the series 2000-1, class A-4 transition bonds as described under
"CREDIT ENHANCEMENT-COLLECTION ACCOUNT AND SUBACCOUNT--Class A-4
Subaccount" in this prospectus supplement.

      There will be no termination payment owed by the swap counterparty in
the event of a termination as a result of illegality. The issuer will not
be obligated to pay any termination payment or any other breakage amounts
to the swap counterparty under the interest rate swap agreement with the
swap counterparty, or any other interest rate swap agreement with a
replacement swap counterparty, as a result of illegality, any other
termination event, any interest rate swap agreement event of default or for
any other reason.

      Illegality means that due to the adoption of, or any change in, any
applicable law after the date on which a swap transaction is entered into,
or due to the promulgation of, or any change in, the interpretation by any
court, tribunal or regulatory authority with competent jurisdiction of any
applicable law after that date, it becomes unlawful for the issuer or the
swap counterparty:

      o     to perform any absolute or contingent obligation to make a
            payment or delivery or to receive a payment or delivery in
            respect of that swap transaction or to comply with any other
            material provision of the interest rate swap agreement; or

      o     to perform, or for any credit support provider of that party to
            perform any contingent or other obligation which the party or
            that credit support provider has under any credit support
            document relating to that swap transaction.

      ASSIGNMENT OF THE INTEREST RATE SWAP AGREEMENT. The swap counterparty
may assign its obligations under the interest rate swap agreement with the
prior written consent of the issuer or, without that consent, either

      o     in a consolidation or amalgamation with or merger with or into,
            or transfer of all or substantially all of its assets to
            another entity which expressly assumes in a written agreement
            the obligations of the swap counterparty under the interest
            rate swap agreement, so long as, upon that consolidation,
            amalgamation or merger, a swap counterparty downgrade event has
            not occurred, or

      o     to a replacement swap counterparty as described above.

SWAP COUNTERPARTIES

      The swap counterparty shall be required to have at least the swap
counterparty minimum rating and will be selected by the issuer upon the
pricing by the underwriters of the series 2000-1, class A-4 transition
bonds.


                                 RISK FACTORS

TERMINATION OF SWAP COULD CAUSE A LOSS

      Termination events or swap events of default under the interest rate
swap agreement may result in termination of the interest rate swap
agreement. SEE "THE SERIES 2000-1 TRANSITION BONDS --DESCRIPTION OF
INTEREST RATE SWAP AGREEMENT" in this prospectus supplement. If the
interest rate swap agreement is terminated, the holders of the series
2000-1, class A-4 transition bonds will receive a fixed rate of interest
equal to the fixed class A-4 rate, which takes effect from the previous
payment date. This rate could be substantially less than the floating class
A-4 rate at the time of the termination, which could adversely affect the
yield to maturity, and holders of the series 2000-1, class A-4 transition
bonds could suffer a loss on their investment.

RATINGS DOWNGRADE OF THE SERIES 2000-1, CLASS A-4 TRANSITION BONDS
COULD CAUSE A LOSS FOR HOLDERS OF THOSE TRANSITION BONDS

      If the swap counterparty's rating falls below the required ratings
specified in the interest rate swap agreement, and (1) the swap
counterparty fails to make satisfactory arrangements to cure the swap
counterparty downgrade event as described under the heading "THE SERIES
2000-1 BONDS--DESCRIPTION OF THE INTEREST RATE SWAP AGREEMENT" in this
prospectus supplement, (2) the swap agent is unable to find a suitable
replacement swap counterparty as described under the heading "THE SERIES
2000-1 BONDS--DESCRIPTION OF THE INTEREST RATE SWAP AGREEMENT" in this
prospectus supplement and (3) holders representing 66-2/3% of the aggregate
outstanding principal amount of the series 2000-1, class A-4 transition
bonds do not vote to terminate the interest rate swap agreement, the series
2000-1, class A-4 transition bonds may be downgraded by the rating
agencies. In that event, the trading price of these transition bonds may be
reduced, and holders of these transition bonds could suffer a loss on their
investment.

INTEREST PAYMENTS ON SERIES 2000-1, CLASS A-4 TRANSITION BONDS DEPENDENT ON
SWAP COUNTERPARTY

      If the swap counterparty defaults in its obligation to make any net
swap payment, the interest rate swap agreement will terminate and the
holders of the series 2000-1, class A-4 transition bonds will receive
interest at the fixed class A-4 rate until alternate arrangements can be
made to pay the floating class A-4 rate. There can be no assurance that any
alternate arrangements will be made to obtain a suitable replacement swap
counterparty or otherwise to obtain payment of the floating class A-4 rate.
The fixed class A-4 rate could be substantially less than the floating
class A-4 rate at the time of that failure to pay, and holders of the
series 2000-1, class A-4 transition bonds could suffer a loss on their
investment. See "THE SERIES 2000-1 BONDS--DESCRIPTION OF THE INTEREST RATE
SWAP AGREEMENT" in this prospectus supplement.



                              CREDIT ENHANCEMENT


      Credit enhancement for the series 2000-1 transition bonds is intended
to protect you against losses or delays in scheduled payments on your
transition bonds. See "RISK FACTORS --TRANSITION BONDHOLDERS MAY EXPERIENCE
PAYMENT DELAYS OR LOSSES AS A RESULT OF THE LIMITED SOURCES OF PAYMENT FOR
THE TRANSITION BONDS AND LIMITED CREDIT ENHANCEMENT" in the prospectus.


PERIODIC ADJUSTMENT OF THE TRANSITION BOND CHARGE


      Credit enhancement for the transition bonds includes mandatory
periodic adjustments by the BPU to the transition bond charge to be billed
to customers, upon petition by PSE&G, as servicer. Under the BPU financing
order, the servicer may petition the BPU for an adjustment to the
transition bond charge. PSE&G, as servicer, will petition for an adjustment
at least annually through December 1, 2013 and quarterly commencing on May
1, 2014. The periodic adjustments will be designed to provide, among other
things, sufficient funds for timely payments of interest and principal on
the transition bonds in accordance with the expected amortization schedule
set forth in Table 2 above. See "THE BPU FINANCING ORDER AND THE TRANSITION
BOND CHARGE--THE BPU'S TRANSITION BOND CHARGE ADJUSTMENT PROCESS" in the
prospectus. The adjustments will be made if there are excess collections or
if the transition bond charge does not produce sufficient collections:


      (1)   to pay transaction fees and expenses;


      (2)   to make scheduled payments including any gross amount of
            interest on the series 2000-1, class A-4 transition bonds at
            the fixed class A-4 rate on the transition bonds; and


      (3)   to fund any of the subaccounts, including the capital
            subaccount and the overcollateralization subaccount, to their
            required levels.

COLLECTION ACCOUNT AND SUBACCOUNTS

      The trustee will establish a collection account to hold the capital
contribution from PSE&G to the issuer and the amounts remitted by the
servicer from time to time. The collection account will contain the funds
securing the transition bonds. The collection account will consist of
subaccounts including the following:

     o      the general subaccount;

     o      one or more series subaccounts;


     o      the class A-4 subaccount;

     o      one or more series capital subaccounts, including the capital
            reserve subaccount with respect to the series 2000-1 transition
            bonds, as discussed below;


     o      one or more series overcollateralization subaccounts; and

     o      the reserve subaccount.

Withdrawals from and deposits to all of these subaccounts will be made as
described under "THE INDENTURE--THE COLLECTION ACCOUNT FOR THE TRANSITION
BONDS" and "--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED" in the
prospectus.

      The General Subaccount. Transition bond charge collections remitted
by the servicer to the trustee will be deposited into the general
subaccount. On each payment date, the trustee will allocate amounts in the
general subaccount to make the allocations described under "THE
INDENTURE--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED" in the
prospectus.


      The Series Subaccount. Upon the issuance of the series 2000-1
transition bonds, a series subaccount will be established with respect to
the series 2000-1 transition bonds. On each payment date, or the day before
the payment date, in the case of interest deposited into and payable to the
swap counterparty from the class A-4 subaccount, as described below, the
trustee will allocate from amounts on deposit in the general subaccount to
the series subaccount for each series an amount sufficient to pay, to the
extent available:

      o     interest payable on that series on that payment date to each
            class on a pro rata basis based on the amount of interest
            payable to that class, or in the case of the series 2000-1,
            class A-4 transition bonds, based on the gross amount due to
            the swap counterparty based on the fixed class A-4 rate;

      o     the principal of that series payable as a result of an
            acceleration following the occurrence of an event of default,
            the principal of that series payable on the final maturity date
            of that series, or the principal payable on a redemption date;
            and

      o     principal scheduled to be paid on that series on that payment
            date, as set forth in the expected amortization schedule,
            excluding amounts provided for in clause 2 above.


On each payment date, allocations will be made to each series subaccount as
described under "THE INDENTURE--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE
ALLOCATED" in the prospectus. On each payment date, the trustee will
withdraw funds from each series subaccount to make payments on the related
series of transition bonds.


      The Series Capital Subaccount. Upon the issuance of the series 2000-1
transition bonds, a capital subaccount will be established for the series
2000-1 transition bonds, into which PSE&G will deposit $________, which
represents the required capital amount for the series. Further, the trustee
will establish a subaccount within the capital subaccount, which will be
referred to as the capital reserve subaccount. The trustee will fund the
capital reserve subaccount with $100,000 from the required capital amount
for the series 2000-1 transition bonds. The capital reserve subaccount will
not be subject to the lien of the indenture or included in the collateral
securing any transition bonds. If amounts available in the general
subaccount, the series subaccount, the reserve subaccount and the series
overcollateralization subaccount are not sufficient on any payment date to
make scheduled payments of principal and interest to the series 2000-1
transition bondholders and to pay the expenses, fees and charges specified
in the indenture, the trustee will draw on amounts in the series capital
subaccount, other than the amounts in the capital reserve subaccount, to
make those payments. The required capital amount has been set at a level
sufficient to obtain the ratings on the series 2000-1 transition bonds
described below under "RATINGS FOR THE SERIES 2000-1 TRANSITION BONDS."

      The Class A-4 SubaccountUpon the issuance of the series 2000-1, class
A-4 transition bonds, a class subaccount, referred to as the class A-4
subaccount, will be established for the series 2000-1, class A-4 transition
bonds. On the business day preceding each payment date, amounts on deposit
in the series 2000-1 subaccount will be allocated to the class A-4
subaccount equal to the gross amount owed to the swap counterparty. On that
day, the applicable net swap payments will be paid from, or the applicable
net swap receipts will be deposited into, the class A-4 subaccount. On the
related payment date, amounts in the class A-4 subaccount will be paid as
interest to the holders of the series 2000-1, class A-4 transition bonds.
See "THE INDENTURE--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED"
in the prospectus. Any balance remaining in the class A-4 subaccount after
payments have been made to the holders of the series 2000-1, class A-4
transition bonds on a payment date will be transferred to the collection
account for allocation in connection with the next payment date.

      The Series Overcollateralization Subaccount. Upon the issuance of the
series 2000-1 transition bonds, an overcollateralization subaccount will be
established for the series 2000-1 transition bonds. The
overcollateralization amount for the series 2000-1 transition bonds is
$______ million, which represents [ ]% of the initial outstanding principal
balance of the series. On each payment date, the trustee will deposit in
the series overcollateralization subaccount the transition bond charge
collections, together with any earnings on investments in the collection
account, up to a specified amount for that payment date which is referred
to as the scheduled overcollateralization level for that date. The
scheduled overcollateralization level for each payment date is set forth
below. The overcollateralization amount and the scheduled
overcollateralization levels have been set at amounts sufficient to obtain
the ratings on the series 2000-1 transition bonds which are described below
under "RATINGS FOR THE SERIES 2000-1 TRANSITION BONDS." The required
overcollateralization amount will not be less than 0.5% of the initial
outstanding principal balance of the series 2000-1 transition bonds. See
also "THE TRANSITION BONDS--CREDIT ENHANCEMENT FOR THE TRANSITION BONDS" in
the prospectus.



<TABLE>
<CAPTION>

                                    TABLE 3

                    SCHEDULED OVERCOLLATERALIZATION LEVELS

- ----------------------------------------------------------------------------------
<S>                         <C>                  <C>                   <C>
                           Scheduled                              Scheduled
                     Overcollateralization                  Overcollateralization
    Payment Date             Level           Payment Date           Level
- ----------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------
</TABLE>




      If amounts available in the general subaccount, the series subaccount
and the reserve subaccount are not sufficient on any payment date to make
scheduled payments to the series 2000-1 transition bondholders and to pay
the expenses, fees and charges specified in the indenture, the trustee will
draw on amounts in the series 2000-1 overcollateralization subaccount to
make those payments.


      The Reserve Subaccount. The reserve subaccount will be funded with
any transition bond charge collections and earnings on amounts in the
collection account, other than the capital subaccount, in excess of the
amount necessary to pay on any payment date:

      1.    fees and expenses of the trustee and the servicer and other fees,
            expenses, costs and charges,


      2.    scheduled principal of and interest on the transition bonds,
            including the gross amount of interest deposited by the issuer
            into the class A-4 subaccount at the fixed class A-4 rate, of
            each series payable on that payment date,


      3.    any amount required to replenish the capital subaccount for each
            series, and

      4.    the amounts required to fund the overcollateralization subaccount
            for each series to the required levels for that payment date.

The transition bond charge will be adjusted periodically to eliminate any
amounts on deposit in the reserve subaccount. See also "THE TRANSITION
BONDS--CREDIT ENHANCEMENT FOR THE TRANSITION BONDS" and "THE BPU FINANCING
ORDER AND THE TRANSITION BOND CHARGE--THE BPU'S TRANSITION BOND CHARGE
ADJUSTMENT PROCESS" in the prospectus.


      On any payment date, if amounts available in the general subaccount
and the series subaccount are not sufficient to make scheduled payments to
the series 2000-1 transition bondholders, and to pay the expenses, fees and
charges specified in the indenture, the trustee will draw on any amounts in
the reserve subaccount to make those payments.



                  DESCRIPTION OF BONDABLE TRANSITION PROPERTY

      Bondable transition property is a property right created by New
Jersey state legislation. Bondable transition property represents the
irrevocable right of an electric public utility to charge, collect and
receive, and be paid from collections of, transition bond charges, in
amounts sufficient to recover the following, referred to as bondable
stranded costs:

      1.    the stranded costs of an electric utility approved by the BPU for
            recovery through the issuance of transition bonds;

      2.    the costs of retiring existing debt or equity capital of the
            electric utility, including accrued interest and premiums, and
            other related fees, costs and charges, approved by the BPU; and

      3.    the costs incurred to issue, service or refinance the
            transition bonds, including accrued interest and acquisition or
            redemption premium, and other financing costs and related fees,
            costs and charges, including but not limited to credit
            enhancements, service charges, overcollateralization, interest
            rate caps, swaps or collars, yield maintenance, maturity
            guarantees and other hedging agreements or to sell or transfer
            the bondable transition property, or to assign, sell or
            otherwise transfer bondable transition property, approved by
            the BPU.

Bondable transition property also includes the right of an electric public
utility to obtain periodic adjustments of the transition bond charge and
all revenues, collections, payments, money and proceeds with respect to the
above. Amounts in the reserve subaccount will not be available to cover any
shortfall in amounts available to pay interest at the floating class A-4
rate as a result of a failure of the swap counterparty to pay any amount
when due under the interest rate swap agreement, but will be available to
pay amounts due by the issuer under the interest rate swap agreement at the
fixed class A-4 rate.


                         THE TRANSITION BOND CHARGE


      The bondable stranded costs authorized in the BPU financing order are
to be recovered from customers of PSE&G through the transition bond charge.
PSE&G, in its capacity as servicer of the bondable transition property
under the servicing agreement, will bill or arrange for the billing of the
transition bond charge to each customer.

      PSE&G Will Assess the Transition Bond Charge on Customers. PSE&G, in
its capacity as servicer of the bondable transition property under the
servicing agreement, will assess the transition bond charge on the bills of
each customer. A customer is a person that is an end user of electricity,
is connected to any part of PSE&G's transmission and distribution system
and is located within PSE&G's service territory. Each customer who accesses
PSE&G's transmission and distribution system must pay the transition bond
charge, even if that customer elects to purchase electricity from another
supplier. See "THE COMPETITION ACT--PSE&G AND OTHER UTILITIES MAY
SECURITIZE STRANDED COSTS--Customers Cannot Avoid Paying the Transition
Bond Charge". In certain limited circumstances, customers who self-generate
may avoid the transition bond charge, as described under "THE COMPETITION
ACT--PSE&G AND OTHER UTILITIES MAY SECURITIZE STRANDED COSTS--Customers
Cannot Avoid Paying the Transition Bond Charge." The transition bond charge
is assessed as a uniform per kilowatt-hour charge against all customers of
all classes, the amount of the charge depending on the amount of
electricity delivered to the customer through PSE&G's distribution system.
Any third party supplier of electricity to PSE&G's customers must pay PSE&G
the transition bond charge billed by that third party supplier to PSE&G's
customers.

      PSE&G Will Calculate the Transition Bond Charge. PSE&G, as servicer,
will calculate the transition bond charge based on the total amount
required to be billed to customers to generate transition bond charge
collections sufficient to provide funds for the timely payment of scheduled
principal of and interest on the transition bonds and the other amounts
required to be paid by the issuer. The charge will be reflected in each
customer's bill. Transition bond charge collections will vary from
projections because total electricity consumption revenues are affected by
changes in usage, number of customers, rates of delinquencies and
write-offs or other factors. See Tables 1 through 9 under "THE SELLER AND
SERVICER OF THE BONDABLE TRANSITION PROPERTY" in the prospectus. PSE&G, as
servicer, is required to seek adjustments to the transition bond charge on
each calculation date as described under "THE BPU FINANCING ORDER AND THE
TRANSITION BOND CHARGE" in the prospectus, in order to adjust for these
variations on each calculation date.


      The initial transition bond charge will be calculated on the basis
of:


     o      the issuance of $2.525 billion of series 2000-1 transition bonds,

     o      the projected total payments required in relation to the
            transition bonds during the period commencing on the date of
            issuance of the series 2000-1 transition bonds and ending
            December 31, 2000, and

     o      the estimated amount of kilowatt-hours of electricity
            delivered, and for which PSE&G bills and collects during that
            period.

      The BPU's Transition Bond Charge Adjustment Process. Transition bond
charge collections are intended to be neither more nor less than the amount
necessary to pay the principal balance of the transition bonds of each
series in accordance with the expected amortization schedule, to pay
interest on each series, to pay related fees, costs and expenses and to
fund or replenish the subaccounts. The BPU financing order does not limit
the number of transition bond charge adjustments except to provide that
adjustments may not occur more frequently than quarterly. Furthermore, the
BPU is obliged to continue to approve transition bond charge adjustments
calculated in accordance with the formula until there are no transition
bonds outstanding and all fees, costs, and expenses of the issuer have been
paid. In order to enhance the likelihood of a proper amount of transition
bond charge collections, the servicing agreement requires the servicer to
petition the BPU to approve adjustments to the transition bond charge.
Those petitions will be filed annually through December 1, 2013, and
quarterly commencing on May 1, 2014 for so long as the series 2000-1
transition bonds are outstanding. The adjustments will adjust the
transition bond charge so that the charge will be sufficient to pay
scheduled principal of and interest on the series 2000-1 transition bonds
and will be in an amount required to provide revenues sufficient to provide
for the full recovery of bondable stranded costs. Each periodic adjustment
will become effective on an interim basis 30 days after filing, and final
after 60 days, in each case, absent a determination by the BPU of manifest
error.

      There will be a single per kilowatt-hour transition bond charge for
all customers of all classes. Initially, PSE&G estimates that the
transition bond charge will be approximately $[  ] per kilowatt-hour for all
customers of all classes, beginning on the issuance date of the series 2000-1
transition bonds. See "THE COMPETITION ACT" and "THE BPU FINANCING ORDER AND
THE TRANSMISSION BOND CHARGE" in the prospectus.

       INFORMATION REGARDING PUBLIC SERVICE ELECTRIC AND GAS COMPANY

      For the year ended December 31, 1999, PSE&G reported a net loss of
$160 million on revenue of $5.890 billion as compared with earnings of $593
million on revenue of $5.568 billion for the year ended December 31, 1998.
The loss was attributable to an extraordinary charge of $804 million
primarily resulting from the write down by PSE&G of its nuclear and fossil
generating stations and related assets in accordance with generally
accepted accounting principles as a result of the BPU's decision directing
PSE&G to transfer these stations and assets to a non-utility affiliate.
Without this extraordinary charge, PSE&G would have had net income of $644
million during this period. For the year ended December 31, 1999,
approximately 71% and 29% of revenues were derived from electricity and
gas, respectively.

      PSE&G is a wholly owned subsidiary of Public Service Enterprise Group
Incorporated. As of December 31, 1999, PSE&G's assets comprised
approximately 77% of Enterprise's consolidated assets.

              UNDERWRITING THE SERIES 2000-1 TRANSITION BONDS

      Subject to the terms and conditions set forth in the underwriting
agreement among the issuer, PSE&G and the underwriters for whom Lehman
Brothers Inc. is acting as the representative, the issuer has agreed to
sell to the underwriters, and the underwriters have severally agreed to
purchase, the principal balance of series 2000-1 transition bonds set forth
opposite each underwriter's name below:


NAME                                      CLASS OR CLASSES          TOTAL

Lehman Brothers Inc.                    Class A-1            $
                                        Class A-2
                                        Class A-3
                                        Class A-4
                                        Class A-5
                                        Class A-6
                                        Class A-7
                                        Class A-8            _____________
Total
[other Underwriters]
Total
                                                             $
                                                             $

      Under the underwriting agreement, the underwriters will take and pay
for all of the series 2000-1 transition bonds offered hereby, if any are
taken.

THE UNDERWRITERS' SALES PRICE FOR THE SERIES 2000-1 TRANSITION BONDS

      Series 2000-1 transition bonds sold by the underwriters to the public
will be initially offered at the initial public offering prices set forth
on the cover of this prospectus supplement. The underwriters propose
initially to offer the transition bonds to dealers at the initial public
offering prices, less a selling concession not to exceed the percentage set
forth below, and the underwriters may allow and dealers may reallow a
discount not to exceed the percentage set forth below.

                                                 SELLING         REALLOWANCE
CLASS                                           CONCESSION         DISCOUNT
- -----                                           ----------         --------
Class A-1...................................
Class A-2...................................
Class A-3...................................
Class A-4...................................
Class A-5...................................
Class A-6...................................
Class A-7...................................
Class A-8...................................


      After the initial public offering, the public offering prices,
selling concessions and reallowance discounts may change.

NO ASSURANCE AS TO RESALE PRICE OR RESALE LIQUIDITY FOR THE TRANSITION BONDS


      The series 2000-1 transition bonds are a new issue of securities with
no established trading market. They will not be listed on any securities
exchange. The issuer has been advised by the underwriters that they intend
to make a market in the transition bonds but they are not obligated to do
so and may discontinue market making at any time without notice. No
assurance can be given as to the liquidity of the trading market for the
transition bonds.

UNITED KINGDOM OFFERING

      Each underwriter has represented and agreed that (a) it only issued
or passed on and will only issue or pass on in the United Kingdom any
document received by it in connection with the issue of the series 2000-1,
class A-4 transition bonds to a person who is of a kind described in
Article 11(3) of the Financial Services Act 1986 (Investment
Advertisements) (Exemptions) Order 1996 or who is a person to whom the
document may otherwise lawfully be issued or passed on, (b) it has complied
and will comply with all applicable provisions of the Financial Services
Act 1986 of Great Britain with respect to anything done by it in relation
to the series 2000-1, class A-4 transition bonds in, from or otherwise
involving the United Kingdom and (c) if that underwriter is an authorized
person under the Financial Services Act 1986, it has only promoted and will
only promote (as that term is defined in Regulation 1.02 of the Financial
Services (Promotion of Unregulated Schemes) Regulations 1991) to any person
in the United Kingdom the scheme described herein if that person is of a
kind described either in Section 76(2) of the Financial Services Act 1986
or in Regulation 1.04 of the Financial Services (Promotion of Unregulated
Schemes) Regulations 1991.


VARIOUS TYPES OF UNDERWRITER TRANSACTIONS WHICH MAY AFFECT THE PRICE OF THE
TRANSITION BONDS

      The underwriters may engage in overallotment transactions,
stabilizing transactions, syndicate covering transactions and penalty bids
with respect to the transition bonds in accordance with Regulation M under
the Securities Exchange Act of 1934. Overallotment transactions involve
syndicate sales in excess of the offering size, which create a syndicate
short position. Stabilizing transactions are bids to purchase the
transition bonds which are permitted, so long as the stabilizing bids do
not exceed a specified maximum price. Syndicate covering transactions
involve purchases of the transition bonds in the open market after the
distribution has been completed in order to cover syndicate short
positions. Penalty bids permit the underwriters to reclaim a selling
concession from a syndicate member when the transition bonds originally
sold by the syndicate member are purchased in a syndicate covering
transaction. These overallotment transactions, stabilizing transactions,
syndicate covering transactions and penalty bids may cause the prices of
the transition bonds to be higher than they would otherwise be. None of the
seller, the issuer or the trustee or any of the underwriters represent that
the underwriters will engage in any of these transactions or that these
transactions, once commenced, will not be discontinued without notice at
any time.

      In the ordinary course of business, each underwriter and its
affiliates have engaged and may engage in transactions with the issuer and
its affiliates, including PSE&G. In addition, each underwriter may from
time to time take positions in the transition bonds.

      Under the terms of the underwriting agreement, the issuer and PSE&G
have agreed to reimburse the underwriters for some expenses. The issuer and
the seller have agreed to indemnify the underwriters against some
liabilities, including liabilities under the Securities Act of 1933.



               RATINGS FOR THE SERIES 2000-1 TRANSITION BONDS

      It is a condition of any underwriter's obligation to purchase the
series 2000-1 transition bonds that each class of the series 2000-1
transition bonds be rated "___" by Standard & Poor's Ratings Services,
"___" by Moody's Investors Service and "___" by Fitch IBCA, Inc.


      A security rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
rating agency. No person is obligated to maintain the rating on the
transition bonds, and, accordingly, there can be no assurance that the
ratings assigned to any class of the transition bonds upon initial issuance
will not be revised or withdrawn by a rating agency at any time thereafter.
If a rating of any class of the transition bonds is revised or withdrawn,
the liquidity of that class may be adversely affected. In general, ratings
address credit risk and do not represent any assessment of any particular
rate of principal payments on the transition bonds other than payment in
full of each class of the transition bonds by the applicable final maturity
date, as well as the timely payment of interest.


      For so long as any series 2000-1, class A-4 transition bonds are
listed on the Luxembourg Stock Exchange and the rules of that exchange so
require, the issuer will notify the Luxembourg Stock Exchange if any rating
assigned to those transition bonds is reduced or withdrawn and will cause
this notice to be published in a daily newspaper published in Luxembourg,
which is expected to be the Luxemburger Wort.


                       LISTING AND GENERAL INFORMATION

      Application will be made to list the series 2000-1, class A-4
transition bonds on the Luxembourg Stock Exchange. There can be no
assurance that the series 2000-1, class A-4 transition bonds will be listed
on the Luxembourg Stock Exchange or any other stock exchange. Purchasers of
the series 2000-1, class A-4 transition bonds should not rely on the series
2000-1, class A-4 transition bonds being listed on the Luxembourg Stock
Exchange or any other stock exchange. You should consult with [ ], the
Luxembourg listing agent for the series 2000-1, class A-4 transition bonds,
[ ], Luxembourg, phone number [ ], referred to as the listing agent, to
determine whether or not the series 2000-1, class A-4 transition bonds are
listed on the Luxembourg Stock Exchange.

      In connection with the listing application, the certificate of
incorporation and by-laws of PSE&G, the certificate of formation and
amended and restated limited liability company agreement of the issuer, as
well as legal notice relating to the issuance of the series 2000-1, class
A-4 transition bonds, will be deposited prior to listing with the Chief
Registrar of the District Court of Luxembourg, where copies thereof may be
obtained, free of charge, upon request. Once the series 2000-1, class A-4
transition bonds have been so listed, trading of the series 2000-1,
class A-4 transition bonds may be effected on the Luxembourg Stock
Exchange. The series 2000-1, class A-4 securities will be submitted for
clearing through the facilities of DTC, Clearstream and Euroclear. The
International Securities Identification Number (ISIN) for the series
2000-1, class A-4 transition bonds is [________], the Common Code number
for the series 2000-1, class A-4 transition bonds is [________], and the
CUSIP number for the series 2000-1, class A-4 transition bonds is
[________].

      The issuer represents that, as of the date of this prospectus
supplement, there has been no material adverse change in its financial
position since the date of its creation. The issuer is not involved in
litigation or arbitration proceedings relating to claims on amounts which
are material in relation to the issuance of the series 2000-1, class A-4
transition bonds, nor, so far as the issuer is aware, is any litigation or
arbitration of this type involving it pending or threatened. Except as
disclosed in this prospectus supplement or the prospectus, as of the date
of this prospectus supplement, the issuer has no outstanding loan capital,
borrowings, indebtedness or contingent liabilities, nor has the issuer
created any mortgages, charges or guarantees.

      The transactions contemplated in this prospectus supplement will be
authorized by resolutions adopted by PSE&G's Board of Directors on or about
[_______ __], 2000 and by the issuer's managers on or about [______ __],
2000.

      If the series 2000-1, class A-4 transition bonds are listed on the
Luxembourg Stock Exchange, copies of the indenture, the series 2000-1
supplemental indenture, the sale agreement, the servicing agreement, the
administration agreement, the reports of independent certified public
accountants described in "THE SERVICING AGREEMENT--PSE&G, AS SERVICER, WILL
PROVIDE STATEMENTS TO THE ISSUER AND TO THE TRUSTEE" and "--PSE&G TO
PROVIDE COMPLIANCE REPORTS GOVERNING THE SERVICING AGREEMENT" in the
prospectus, the documents listed under "PUBLIC SERVICE ELECTRIC AND GAS
COMPANY" and "INFORMATION AVAILABLE TO THE TRANSITION BONDHOLDERS" and the
reports to transition bondholders referred to under "REPORTS TO TRANSITION
BONDHOLDERS" and "THE INDENTURE--REPORTS TO HOLDERS OF THE TRANSITION
BONDS" and "--THE TRUSTEE MUST PROVIDE A REPORT TO ALL TRANSITION
BONDHOLDERS" and in the prospectus, will be available free of charge at the
offices of the trustee in the City of New York and the listing agent in
Luxembourg. Financial information regarding PSE&G is included in its annual
report on Form 10-K for the fiscal year ended December 31, 1999, and is
also available at the offices of the trustee in the City of New York and
the listing agent in Luxembourg. For so long as any series 2000-1, class
A-4 transition bonds are outstanding and are listed on the Luxembourg Stock
Exchange, copies of each annual report on Form 10-K for subsequent fiscal
years will also be available at the offices of the trustee in the City of
New York and the listing agent in Luxembourg.

      In the event that the series 2000-1, class A-4 transition bonds are
listed on the Luxembourg Stock Exchange, certificated transition bonds are
issued and the rules of the Luxembourg Stock Exchange require a Luxembourg
transfer agent, the Luxembourg paying agent will be appointed as a transfer
agent.

      The indenture provides that the trustee and the paying agent shall
pay to PSE&G upon request any monies held by them for the payment of
principal and interest related to the series 2000-1, class A-4 transition
bonds which remains unclaimed for two years. After payment to PSE&G,
holders of the series 2000-1, class A-4 transition bonds entitled to these
funds must look to PSE&G for payment as general creditors unless an
abandoned property law designates otherwise.

      According to Chapter VI, Article 3, point A/II/2 of the Rules and
Regulations of the Luxembourg Stock Exchange, the series 2000-1, class A-4
transition bonds will be freely transferable and therefore no transaction
made on the Luxembourg Stock Exchange will be cancelled.

      The indenture, the series 2000-1 supplemental indenture, the sale
agreement, the servicing agreement and the administration agreement are
governed by the laws of the State of New Jersey.


The information in this prospectus is not complete and may be changed. We
may not sell these securities until the registration statement filed with
the Securities and Exchange Commission is effective. This prospectus is not
an offer to sell these securities and it is not soliciting an offer to buy
these securities in any state where the offer or sale is not permitted.


PROSPECTUS


                 SUBJECT TO COMPLETION, DATED [           ], 2000.


                        PSE&G TRANSITION FUNDING LLC
                       Issuer of the Transition Bonds

                              TRANSITION BONDS

                  PUBLIC SERVICE ELECTRIC AND GAS COMPANY
                            Seller and Servicer

           Consider carefully the risk factors beginning on page
                  13 of this prospectus before buying the
                             transition bonds.

The transition bonds represent obligations of PSE&G Transition Funding LLC
only, which is the issuer, and are backed only by the assets of the issuer.
Neither PSE&G, its parent, Public Service Enterprise Group Incorporated,
nor any of their respective affiliates, other than the issuer, are liable
for payments on the transition bonds.

There currently is no secondary market for the transition bonds, and there
is no assurance that one will develop.

This prospectus, together with the applicable prospectus supplement,
constitutes a summary of material terms of the offering of a series of
transition bonds. Prospective investors are urged to read both this
prospectus and the prospectus supplement in full. Sales of the transition
bonds may not be consummated unless the purchaser has received both this
prospectus and the prospectus supplement.


Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved these securities or passed on the
adequacy or accuracy of this prospectus. Any representation to the contrary
is a criminal offense.






                            [         ], 2000



                             TABLE OF CONTENTS



IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS...........1

SUMMARY OF TERMS..........................................................2


PARTIES TO THE TRANSACTION................................................5
     The Collateral.......................................................6
     Payment Sources......................................................6
     Priority of Distributions............................................7
     Floating Rate Transition Bonds.......................................8
     Credit Enhancement and Accounts......................................8
     State Pledge........................................................10
     Payments of Interest and Principal..................................13
     Optional Redemption.................................................13
     Payment Dates and Record Dates......................................13
     Material Income Tax Considerations..................................13
     ERISA Considerations................................................13

REPORTS TO TRANSITION BONDHOLDERS........................................14

RISK FACTORS.............................................................15
     Transition Bondholders May Experience Payment Delays or Losses as
      a Result of the Limited Sources of Payment for the Transition
      Bonds and Limited Credit Enhancement...............................15

Judicial, Legislative or Regulatory Action That May Adversely Affect
      Your Investment....................................................15
     The Law Which Underpins the Transition Bonds May Be Invalidated.....15
     The Competition Act May Be Overturned by the Federal Government
      Without Full Compensation..........................................17
     Future State Legislative Action May Invalidate the Transition
      Bonds or Their Underlying Assets...................................18
     The BPU May Take Action Which Reduces the Value of the Transition
      Bonds..............................................................19

Servicing Risks..........................................................20
     Inaccurate Forecasting or Unanticipated Delinquencies Could Result
      in Insufficient Funds to Make Scheduled Payments on the
      Transition Bonds...................................................20
     Initially, the Calculation of the Transition Bond Charge May Be
      Affected By Limited Experience with the Transition Bond Charge.....21
     PSE&G May Encounter Unexpected Problems in the Initial
      Administration of the Transition Bond Charge.......................22
     If the Servicer Defaults or Becomes Bankrupt, It May Be Difficult
      to Find a Successor Servicer and Payments on the Bonds May Be
      Suspended..........................................................22
     Billing and Collection Practices May Reduce the Amount of Funds
      Available for Payments on the Transition Bonds.....................22
     It May Be Difficult to Collect the Transition Bond Charge From
      Third Parties Who Provide Electricity to PSE&G's Customers.........23
     PSE&G's Customer Payments May Decline Due to Confusion..............23
     Inability to Terminate Service to Certain Delinquent Customers
      During the Heating Season May Temporarily Reduce Amounts Available
      for Payments on the Transition Bonds...............................24
     The Risks Associated With Potential Bankruptcy Proceedings..........24
     PSE&G Will Commingle the Transition Bond Charge with Other
      Revenues Which May Obstruct Access to the Issuer's Funds in
      Case of Bankruptcy of PSE&G........................................24
     Bankruptcy of PSE&G Could Result in Losses or Delays in Payments
      on the Transition Bonds............................................25
     The Sale of the Bondable Transition Property Could be Construed
      as a Financing and Not a Sale in a Case of PSE&G's Bankruptcy......26
     A BPU Sequestration Order for Bondable Transition Property in
      Case of Default Might Not Be Enforceable in Bankruptcy.............27
     Other Risks Associated With An Investment In The Transition Bonds...27

Risks Associated with the Use of Swap Transactions.......................27
     Absence of Secondary Market for Transition Bonds Could Limit Your
      Ability to Resell Transition Bonds.................................27
     The Issuer May Issue Additional Series of Transition Bonds Whose
      Holders Have Conflicting Interests.................................27
     The Ratings Have a Limited Function and They Are No Indication of
      the Expected Rate of Payment of Principal on the Transition Bonds..28
     PSE&G's Obligation to Indemnify the Issuer For a Breach of a
      Representation or Warranty May Not Be Sufficient to Protect Your
      Investment.........................................................28

FORWARD-LOOKING STATEMENTS...............................................29

PUBLIC SERVICE ELECTRIC AND GAS COMPANY..................................30

USE OF PROCEEDS..........................................................31

THE COMPETITION ACT......................................................31
     Recovery of Stranded Costs is Allowed for PSE&G and Other New
      Jersey Utilities...................................................32
     PSE&G and Other Utilities May Securitize Stranded Costs.............33

PSE&G'S RESTRUCTURING....................................................37

THE BPU FINANCING ORDER AND THE TRANSITION BOND CHARGE...................38
     The BPU Financing Order.............................................38
     The BPU's Transition Bond Charge Adjustment Process.................41

THE SELLER AND SERVICER OF THE BONDABLE TRANSITION PROPERTY..............42
     PSE&G...............................................................42
     PSE&G's Customer Classes............................................43
     Electric Revenue, Number of Customers and Consumption...............44
     Percentage Concentration Within PSE&G's Large Commercial and
      Industrial Customers...............................................46
     How PSE&G Forecasts the Number of Customers and the Amount of
      Electricity Usage..................................................46
     Forecast Variances..................................................47
     Credit Policy; Billing; Collections and Write-Offs; Termination
      of Service.........................................................47
     Loss and Delinquency Experience.....................................49
     How PSE&G Will Apply Partial Payments by its Customers..............52

PSE&G TRANSITION FUNDING LLC, THE ISSUER.................................53

INFORMATION AVAILABLE TO THE TRANSITION BONDHOLDERS......................57

THE TRANSITION BONDS.....................................................58
     General Terms of the Transition Bonds...............................58
     Payments of Interest and Principal on the Transition Bonds..........59

Floating Rate Transition Bonds...........................................60
     Redemption of the Transition Bonds..................................60
     Credit Enhancement for the Transition Bonds.........................61
     Transition Bonds Will Be Issued in Book-Entry Form..................62
     Certificated Transition Bonds.......................................65

WEIGHTED AVERAGE LIFE AND YIELD CONSIDERATIONS
FOR THE TRANSITION BONDS.................................................67

THE SALE AGREEMENT.......................................................68
     PSE&G's Sale and Assignment of Bondable Transition Property.........68
     PSE&G's Representations and Warranties..............................69
     PSE&G's Obligation to Indemnify the Issuer and the Trustee and
      to Take Legal Action...............................................73
     Successors to PSE&G.................................................74

THE SERVICING AGREEMENT..................................................76
     PSE&G's Servicing Procedures........................................76
     The BPU's Transition Bond Charge Adjustment Process.................79
     PSE&G's Transition Bond Charge Collections..........................79
     PSE&G's Compensation for Its Role as Servicer and Its Release of
      Other Parties......................................................79
     PSE&G's Duties as Servicer..........................................80
     PSE&G's Representations and Warranties as Servicer..................80
     PSE&G, as Servicer, Will Indemnify the Issuer and Other Related
      Entities...........................................................81
     PSE&G, as Servicer, Will Provide Statements to the Issuer and
      to the Trustee.....................................................82
     PSE&G to Provide Compliance Reports Concerning the Servicing
      Agreement..........................................................83
     Matters Regarding PSEGG as Servicer.................................83
     Events Constituting a Default by PSE&G in Its Role as Servicer......84
     The Trustee's Rights if PSE&G Defaults as Servicer..................85
     The Obligations of a Servicer That Succeeds PSE&G...................86

THE INDENTURE............................................................86
     The Security for the Transition Bonds...............................86
     Transition Bonds May Be Issued in Various Series or Classes.........87
     The Collection Account for the Transition Bonds.....................89
     How Funds in the Collection Account Will Be Allocated...............94
     Reports to Holders of the Transition Bonds..........................97
     The Issuer and the Trustee May Modify the Indenture.................98
     What Constitutes an Event of Default on the Transition Bonds.......102
     Covenants of the Issuer............................................106
     Access to the List of Holders of the Transition Bonds..............108
     The Issuer Must File an Annual Compliance Statement................108
     The Trustee Must Provide a Report to All Transition Bondholders....108
     What Will Trigger Satisfaction and Discharge of the Indenture......109
     The Issuer's Legal Defeasance and Covenant Defeasance Options......109
     The Trustee........................................................111
     Governing Law......................................................111

HOW A BANKRUPTCY OF THE SELLER OR
SERVICER MAY AFFECT YOUR INVESTMENT.....................................111
     Sale or Financing..................................................111
     Consolidation of the Issuer and PSE&G..............................113
     Claims in Bankruptcy; Challenge to Indemnity Claims................113
     Status of Bondable Transition Property as Current Property.........114
     Enforcement of Rights by Trustee...................................114
     Bankruptcy of Servicer.............................................115

MATERIAL INCOME TAX MATTERS FOR THE TRANSITION BONDS....................116
     Material Federal Income Tax Matters................................116
         Income Tax Status of the Transition Bonds......................116
         General........................................................116
         Tax Consequences To U.S. Holders...............................117
         Tax Consequences to Non-U.S. Holders...........................118
         Backup Withholding.............................................119
     Material State of New Jersey Tax Matters...........................120

ERISA CONSIDERATIONS....................................................120
     Plan Asset Issues For an Investment in the Transition Bonds........121
     Prohibited Transaction Exemptions..................................122
     General Investment Considerations For Prospective Plan Investors
      in the Transition Bonds...........................................123

PLAN OF DISTRIBUTION FOR THE TRANSITION BONDS...........................124

RATINGS FOR THE TRANSITION BONDS........................................125

VARIOUS LEGAL MATTERS RELATING TO THE TRANSITION BONDS..................126

Notes to Balance Sheet..................................................F-4



                              IMPORTANT NOTICE
               ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS

      You should rely only on information related to the transition bonds
provided in this prospectus and in the related prospectus supplement. No
dealer, salesperson or other person has been authorized to give any
information or to make any representations other than those contained in
this prospectus and the prospectus supplement and, if given or made, the
information or representations must not be relied upon as having been
authorized by the issuer, PSE&G, the underwriters or any dealer,
salesperson or other person. This prospectus and the related prospectus
supplement do not constitute an offer to sell, or a solicitation of an
offer to buy, any security in any jurisdiction in which it is unlawful to
make any similar offer or solicitation.

      We include cross-references to sections where you can find additional
information. Check the Table of Contents to locate these sections.



                              SUMMARY OF TERMS

      This summary contains a brief description of the transition bonds
that applies to all series of transition bonds issued under this
prospectus. Information that relates to a specific series of transition
bonds can be found in the prospectus supplement related to that series. You
will find a detailed description of the terms of the offering of the
transition bonds in "THE TRANSITION BONDS" in this prospectus.

CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 13 OF THIS
PROSPECTUS.


THE ISSUER:                 PSE&G Transition Funding LLC, a Delaware limited
                            liability company, wholly owned by PSE&G. The
                            issuer was formed solely to purchase bondable
                            transition property and to issue one or more series
                            of transition bonds secured by the bondable
                            transition property.


ISSUER'S ADDRESS:           80 Park Plaza, T-4D, Newark, New Jersey 07102

ISSUER'S TELEPHONE NUMBER:  (973) 297-2227


SELLER OF THE BONDABLE
TRANSITION PROPERTY TO
THE ISSUER:                 Public Service Electric and Gas Company, referred
                            to as PSE&G, an operating electric and gas
                            utility, incorporated under the laws of the
                            State of New Jersey in 1924. As of December 31,
                            1999, PSE&G served approximately 1.9 million
                            electric customers and 1.6 million gas
                            customers, covering areas in which
                            approximately 5.5 million people reside.
                            Approximately 70% of the State's population
                            resides in PSE&G's service territory which
                            encompasses approximately 2,600 square miles,
                            including New Jersey's six largest cities.


SELLER'S ADDRESS:           80 Park Plaza, T-8E, Newark, New Jersey 07102


SELLER'S TELEPHONE NUMBER:  (973) 430-7000

SERVICER OF THE BONDABLE
TRANSITION PROPERTY:        PSE&G, acting as servicer, and any successor
                            servicer, will service the bondable transition
                            property pursuant to a servicing agreement with
                            the issuer.

                            PSE&G will be entitled to a monthly servicing
                            fee, in an amount specified in the prospectus
                            supplement, which the servicer will be entitled
                            to withhold on a monthly basis from the
                            transition bond charge collections.

TRUSTEE:                    The Bank of New York


THE ASSETS OF THE ISSUER:   The issuer will own:
                            o   the bondable transition property
                                transferred to the issuer (see "THE SALE
                                AGREEMENT--PSE&G'S SALE AND ASSIGNMENT OF
                                BONDABLE TRANSITION PROPERTY" in this
                                prospectus);
                            o   trust accounts held by the trustee;
                            o   other credit enhancement acquired or held to
                                provide for the payment of the transition
                                bonds; and
                            o   rights under any interest rate swap agreements.

TRANSACTION OVERVIEW:       The Electric Discount and Energy Competition Act,
                            enacted in State of New Jersey in February
                            1999, which is referred to as the Competition
                            Act, authorizes public utilities, such as
                            PSE&G, to recover stranded costs. Stranded
                            costs are the costs of generation-related
                            investments and other obligations that cannot
                            be recouped through market-based rates in a
                            competitive electricity generation retail
                            market. A public utility may recover stranded
                            costs through an irrevocable non- bypassable
                            charge called a transition bond charge that is
                            assessed on all retail electric customers. The
                            Competition Act permits special purpose
                            entities formed by electric public utilities to
                            issue debt securities secured by the right to
                            receive revenues arising from the transition
                            bond charge. The bondable transition property
                            includes this right. See "THE TRANSITION BONDS"
                            in this prospectus.


                            The following sets forth the primary steps of
                            the transaction underlying the offering of the
                            transition bonds:

                            o    PSE&G will sell the bondable transition
                                 property to the issuer in exchange for the
                                 net proceeds from the sale of the
                                 transition bonds.

                            o    The issuer, whose primary asset is the
                                 bondable transition property, will sell
                                 the transition bonds to the underwriters
                                 named in the prospectus supplement.

                            o    PSE&G will act as the servicer of the
                                 bondable transition property and as the
                                 administrator of the issuer.

                            The transition bonds and the bondable
                            transition property securing the transition
                            bonds are not an obligation of PSE&G or any of
                            its affiliates, other than the issuer. The
                            transition bonds and the bondable transition
                            property are also not an obligation of the
                            State of New Jersey or any governmental agency,
                            authority or instrumentality of the State.



                         PARTIES TO THE TRANSACTION


[GRAPHIC OMITTED]



THE COLLATERAL


      The transition bonds will be secured by bondable transition property,
a property right created under the Competition Act and the BPU financing
order. The State of New Jersey Board of Public Utilities, referred to as
the BPU, issued to PSE&G on September 17, 1999 an order providing, among
other things, for the issuance of transition bonds. This order is referred
to as the BPU financing order. In general terms, the bondable transition
property represents the irrevocable right to recover, through a
non-bypassable transition bond charge payable by all of PSE&G's retail
electric customers within its service territory who access PSE&G's
transmission and distribution system, referred to as customers, an amount
sufficient to pay:


     o      the principal balance of and interest on the transition bonds, and

     o      the expenses, fees, charges and credit enhancement associated
            with the transition bonds.

      PSE&G will sell bondable transition property to the issuer. The
bondable transition property is described in more detail under "THE SALE
AGREEMENT--PSE&G'S SALE AND ASSIGNMENT OF BONDABLE TRANSITION PROPERTY" in
this prospectus. PSE&G, as servicer of the bondable transition property,
will collect the transition bond charge from customers within its service
territory on behalf of the issuer. Third party suppliers of electricity to
PSE&G's customers may be allowed to collect the transition bond charge from
customers within PSE&G's service territory. The third party suppliers will
be required to pay the billed amounts to the servicer. See "THE SELLER AND
SERVICER OF THE BONDABLE TRANSITION PROPERTY" in this prospectus.

      The net proceeds from the sale of the transition bonds will be used
to repay to PSE&G a portion of its stranded costs. Stranded costs are the
amount, determined by the BPU, by which an electric utility's net electric
generation related costs which traditionally would be recoverable under a
regulated electric generation retail market exceed those costs recoverable
in a competitive electric generation retail market.

PAYMENT SOURCES

      On each payment date, the trustee will pay amounts due on the
transition bonds from:

     o      transition bond charge collections remitted by the servicer to
            the issuer during the prior three months;

     o      any third party credit enhancement;


     o      investment earnings on amounts held under the indenture;

     o      amounts payable under any interest rate swap agreement;

     o      amounts received as payment of any indemnity obligation by PSE&G
            under the sale agreement or the servicing agreement; and

      o     other amounts available in the trust accounts held by the
            trustee. These accounts are described in greater detail under
            "THE INDENTURE--THE COLLECTION ACCOUNT FOR THE TRANSITION
            BONDS" in this prospectus.


PRIORITY OF DISTRIBUTIONS

      The trustee will apply transition bond charge collections remitted by
the servicer together with all investment earnings on the trust accounts,
to the extent funds are available in the collection account, in the
following order of priority:


      (a)   Monthly, to the payment of the trustee fee, together with any
            expenses (including any legal fees and expenses) and, so long
            as payment of any indemnity amounts will not cause an event of
            default, any indemnity amounts owed to the trustee. So long as
            The Bank of New York is the trustee, the monthly trustee fee
            will be $1,250.

      (b)   Monthly, to the payment of the servicing fee and any unpaid
            monthly servicing fees, if these fees have not been withheld by
            the servicer from transition bond charge collections for that
            purpose. So long as PSE&G is the servicer, the monthly
            servicing fee will be a fixed fee equal to one-twelfth of 0.05%
            of the initial principal balance of each series of transition
            bonds.


      (c)   On each payment date specified in the related prospectus
            supplement, to


            (1)   payment of the administration fee in an amount specified in
                  the administration agreement, and payment of the fees of the
                  independent managers of the issuer;

            (2)   so long as no event of default has occurred and is
                  continuing or would be caused by this payment, payment of
                  any current operating expenses of the issuer, excluding
                  items (a), (b) and (c)(1) above, up to a total of
                  $100,000 for that payment date for all series;


            (3)   payment of the interest then due on the transition bonds
                  or payment to the counterparty on any interest rate swap
                  any amounts then due, excluding any termination or
                  similar non-recurring payments;

            (4)   payment of the principal balance of the transition bonds
                  then due as follows:

                 o     the outstanding principal balance of all series of the
                       transition bonds upon an acceleration following an event
                       of default; plus

                 o     on the final maturity date of any transition bonds, the
                       outstanding principal balance of those transition bonds;
                       plus

                 o     on the redemption date of any transition bonds, the
                       outstanding principal balance of those transition bonds
                       called for redemption;

            (5)   payment of the principal then scheduled to be paid on the
                  transition bonds according to the expected amortization
                  schedule other than principal paid under item (c)(4)
                  above;


            (6)   payment of any remaining unpaid operating expenses,
                  including indemnity amounts;

            (7)   replenishment of each series capital subaccount, pro rata,
                  up to the required capital amount for each series;

            (8)   replenishment and funding of each series
                  overcollateralization subaccount, pro rata, up to the
                  scheduled overcollateralization level for each series as
                  of that payment date;

            (9)   payment of any amounts payable by the issuer under any
                  hedging arrangement other than any amounts paid under
                  item (c)(3) above;


            (10)  so long as no event of default has occurred and is
                  continuing, release to the issuer of an amount equal to
                  investment earnings since the previous payment date on
                  amounts in each series capital subaccount; and

            (11)  allocation of the remainder, if any, to the reserve
                  subaccount.

See also "THE INDENTURE--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE
ALLOCATED" in this prospectus. A diagram depicting how the transition bond
charge collections will be allocated may be found on page 11 of this
prospectus.


FLOATING RATE TRANSITION BONDS

      If, in connection with the issuance of any floating rate transition
bonds, the issuer arranges for any swap transactions, the material terms of
those transactions will be described in the related prospectus supplement.


CREDIT ENHANCEMENT AND ACCOUNTS

      Unless otherwise specified in any prospectus supplement, the primary
form of credit enhancement for the transition bonds will be mandatory
periodic adjustments to the transition bond charge. The BPU is required to
make periodic adjustments to the transition bond charge upon petition by
PSE&G, as servicer, on behalf of the issuer, to provide revenues sufficient
to cover all ongoing transaction costs, including:

      o    interest on the transition bonds;

      o    for each series of transition bonds, payment of the principal
           balance of each class of that series according to the expected
           amortization schedule;


      o    other ongoing transaction costs and expenses as specified in
           items (a) through (c)(6) and (c)(9) above;


      o    for each payment date, for each series of transition bonds, the
           amount to be deposited in the capital subaccount for that series
           such that the amount in that subaccount equals the required
           capital amount for that series; and

      o    for each payment date, for each series of transition bonds, the
           amount to be deposited in the overcollateralization subaccount
           for that series such that the amount in that subaccount equals
           the required overcollateralization amount for that series as of
           that payment date;

and for the reserve subaccount to equal zero, all by the earlier of (1) the
payment date immediately preceding the next adjustment and (2) the expected
final payment date.


      Transition bond charge adjustments are required to include an amount
sufficient to fully compensate for delays or losses that would otherwise
result from either the delinquent payment or non-payment of the transition
bond charge. The servicer will petition the BPU to approve these
adjustments to make up for any shortfall or excess in transition bond
charge collections. Under the BPU financing order, PSE&G, as servicer, is
permitted to petition the BPU for adjustments at least annually but not
more frequently than quarterly. Under the servicing agreement, the servicer
is required to petition for adjustments at least annually through December
1, 2013, and quarterly commencing on May 1, 2014. Those adjustments will
become effective on an interim basis 30 days after filing and final after
60 days, in each case absent a determination by the BPU of manifest error.
Expressed generally, the most likely causes of a shortfall or excess in
transition bond charge collections include the following situations:


     o      the actual electric consumption by PSE&G's customers varies from
            PSE&G's forecasts; and

      o     the actual rate of collection of the transition bond charge
            varies from PSE&G's expected rate of collection.

See "RISK FACTORS--SERVICING RISKS" in this prospectus. The transition bond
charge collections will fund the collection account and various subaccounts
as set forth below.

      Collection Account. Under the indenture, the trustee will hold a
single collection account, divided into various subaccounts, some of which
may be series specific and some of which may be held for all series of
transition bonds. The primary subaccounts for credit enhancement purposes
are:


      o     Capital Subaccount -- An amount specified in the prospectus
            supplement for each series of transition bonds will be
            deposited into that series' capital subaccount on the date of
            issuance of that series. Any shortfall in the capital
            subaccount for an existing series not made up through
            subsequent collections will be replenished by adjustments to
            the transition bond charge.

      o     Overcollateralization Subaccount -- The prospectus supplement
            for each series of transition bonds will specify a funding
            level for that series' overcollateralization subaccount. That
            amount will be funded over the term of the transition bonds.

      o     Reserve Subaccount -- Any excess amount of transition bond
            charge collections and investment earnings, other than earnings
            on any series capital subaccount, after payments have been made
            on a payment date, will be held in the reserve subaccount for
            all series of transition bonds.

      Each of the capital subaccount and the overcollateralization
subaccount for that series will be available to make payments for that
series on each payment date and other amounts allocable to that series as
described in items (a) through (c)(5) above under "Priority of
Distributions" for that series. The reserve subaccount will be available to
make payments for all series on each payment date and other amounts as
described in items (a) through (c)(5) and in (c)(7) and (c)(8) above for
all series. To the extent that amounts on deposit in the reserve subaccount
are required to be applied to make payments in relation to more than one
series, but are insufficient, the amounts on deposit will be allocated to
each series, in proportion to the outstanding principal balance of that
series.


      Additional forms of credit enhancement, if any, for each series will
be specified in the related prospectus supplement. Nevertheless, it is not
anticipated that there will be any additional third party credit
enhancement, such as letters of credit or insurance, for any series.
However, the servicer may, but is not obligated to, obtain insurance or a
letter of credit in support of its obligation to remit transition bond
charge collections to the trustee. Credit enhancement for the transition
bonds is intended to protect you against losses or delays in scheduled
payments on your transition bonds.

STATE PLEDGE


      Under the Competition Act, the State of New Jersey pledges and agrees
with the holders of the transition bonds and with the issuer not to limit,
alter or impair the bondable transition property or the other rights vested
in an electric public utility or any assignee or pledgee of the utility or
any financing entity, such as the issuer, or vested in the holders of any
transition bonds pursuant to a bondable stranded cost rate order until the
transition bonds are fully paid and discharged. In addition, the State
pledges and agrees not in any way to limit, alter, impair or reduce the
value or amount of the bondable transition property approved by a bondable
stranded cost rate order except as contemplated by the periodic adjustments
to the transition bond charge. The BPU financing order is a bondable
stranded cost rate order of this type.


      The State of New Jersey may not be required to adhere to its pledge
and agreement if its actions to the contrary are a reasonable exercise of
the State of New Jersey's sovereign powers and of a character reasonable
and appropriate to the public purpose justifying such action. However,
there is no existing case law addressing such exercise of the State of New
Jersey's sovereign powers with respect to transition bonds. Alternatively,
the State of New Jersey may not be required to adhere to its pledge and
agreement if it pays just compensation to transition bondholders. There is
also no existing case law addressing the issue of just compensation in the
context of transition bonds.



                       ALLOCATIONS AND DISTRIBUTIONS

[GRAPHIC OMITTED]




PAYMENTS OF INTEREST AND PRINCIPAL


      Interest on each class of transition bonds will accrue at the
interest rate specified in the related prospectus supplement. On each
payment date, the trustee will distribute interest accrued on each class of
transition bonds and the scheduled principal payment for that class, if
any, to the extent funds are available therefor, until the outstanding
principal balance of that class has been reduced to zero.


      Failure to pay the entire outstanding balance of the transition bonds
of any class or series by the expected final payment date will not result
in a default with respect to that class or series until the final maturity
date for that class or series. The expected final payment date and the
final maturity date of each series and class of transition bonds are
specified in the related prospectus supplement.

OPTIONAL REDEMPTION

      Provisions for optional redemption of the transition bonds, if any,
are specified in the related prospectus supplement.

PAYMENT DATES AND RECORD DATES

      The payment dates and record dates for each series of transition
bonds are specified in the related prospectus supplement.

MATERIAL INCOME TAX CONSIDERATIONS

      In the opinion of Skadden, Arps, Slate, Meagher & Flom LLP, for
federal income tax purposes, and in the opinion of Wilentz, Goldman &
Spitzer, P.C., for New Jersey state income tax purposes, the transition
bonds will constitute debt of PSE&G.

      The issuer and PSE&G have received a private letter ruling from the
Internal Revenue Service regarding the federal income tax aspects of the
transactions described above. Tax counsel have relied on that ruling in
rendering their opinion that transition bonds will be treated as debt of
PSE&G. If you purchase a transition bond, you agree to treat it as debt of
PSE&G for tax purposes.

ERISA CONSIDERATIONS

      Pension plans and other investors subject to ERISA may acquire the
transition bonds subject to specified conditions. The acquisition and
holding of the transition bonds could be treated as an indirect prohibited
transaction under ERISA. Accordingly, by purchasing the transition bonds,
each investor purchasing on behalf of a pension plan will be deemed to
certify that the purchase and subsequent holding of the transition bonds by
the investor would be exempt from the prohibited transaction rules of
ERISA. For further information regarding the application of ERISA, see
"ERISA CONSIDERATIONS" in this prospectus.


                     REPORTS TO TRANSITION BONDHOLDERS


      With respect to each series and class of transition bonds, on or
prior to each payment date, the trustee will deliver a statement prepared
by the trustee to each transition bondholder of that series. This statement
will include, to the extent applicable, the following information, as well
as any other information so specified in the related supplemental
indenture, as to the transition bonds of that series and class with respect
to that payment date or the period since the previous payment date:


      1.    the amount to be paid to transition bondholders of that series
            and class as principal;

      2.    the amount to be paid to transition bondholders of that series
            and class as interest;

      3.    the projected transition bond balance and the actual transition
            bond balance for that series and class as of that payment date;

      4.    the amount on deposit in the overcollateralization subaccount for
            that series and the scheduled overcollateralization level for that
            series as of that payment date;

      5.    the amount on deposit in the capital subaccount for that series
            as of that payment date; and

      6.    the amount, if any, on deposit in the reserve subaccount as of
            that payment date.


If any transition bonds are listed on the Luxembourg Stock Exchange, and
the rules of that exchange so require, notice that this report is available
with the listing agent in Luxembourg will be given to holders of those
listed transition bonds by publication in a daily newspaper in Luxembourg
(expected to be the Luxemburger Wort).




                                RISK FACTORS

      You should consider the following risk factors in deciding whether to
purchase transition bonds.

TRANSITION BONDHOLDERS MAY EXPERIENCE PAYMENT DELAYS OR LOSSES AS A
RESULT OF THE LIMITED SOURCES OF PAYMENT FOR THE TRANSITION BONDS AND
LIMITED CREDIT ENHANCEMENT

      You may suffer payment delays or losses on your transition bonds if
the assets of the issuer are insufficient to pay the principal amount of
the transition bonds in full. The only source of funds for payments on the
transition bonds will be the assets of the issuer. These assets are limited
to:

     o      the bondable transition property, including the right to collect
            the transition bond charge and to adjust the transition bond
            charge at least annually;

     o      the funds on deposit in the trust accounts held by the trustee; and

     o      contractual rights under various contracts.

      The transition bonds will not be insured or guaranteed by PSE&G,
including in its capacity as servicer, or by its parent, Public Service
Enterprise Group Incorporated, any of its affiliates, the trustee or any
other person or entity. Furthermore, it is not anticipated that the
transition bonds will have the benefit of any liquidity facility or of any
third party credit enhancement, such as letters of credit or insurance. The
servicer may, however, obtain insurance or a letter of credit in support of
its obligation to remit transition bond charge collections to the trustee.
Thus, you must rely for payment of the transition bonds solely upon
collections of the transition bond charge, funds on deposit in the trust
accounts held by the trustee and any other credit enhancement described in
the related prospectus supplement. See "PSE&G TRANSITION FUNDING LLC, THE
ISSUER" in this prospectus.

      JUDICIAL, LEGISLATIVE OR REGULATORY ACTION THAT MAY ADVERSELY AFFECT
YOUR INVESTMENT

THE LAW WHICH UNDERPINS THE TRANSITION BONDS MAY BE INVALIDATED


      The bondable transition property is the creation of the Competition
Act and a financing order issued by the BPU pursuant to the Competition
Act. The Competition Act was adopted in February 1999. PSE&G is the first
utility to issue transition bonds pursuant to the Competition Act. A court
decision or a federal or state law might seek to overturn or otherwise
invalidate either the Competition Act or the BPU financing order. If this
occurs, you may lose some or all of your investment or you may experience
delays in recovering your investment. Because the bondable transition
property is a creation of statute, any event affecting the validity of the
relevant legislative provisions would have an adverse effect on the
transition bonds because the transition bonds are secured primarily by the
bondable transition property. For example, if the provisions of the
Competition Act which create bondable transition property as existing
property were invalidated, PSE&G, as servicer, could lose the right to
collect the transition bond charge. As another example, if the provisions
of the Competition Act which allow for periodic adjustment of the
transition bond charge were invalidated, PSE&G, as servicer, could be
prevented from requesting the adjustments required to provide sufficient
funds for the scheduled payments on the transition bonds.

      There is uncertainty associated with investing in bonds payable from
an asset which depends for its existence on recently enacted legislation
because of an absence of any judicial or regulatory experience implementing
and interpreting the legislation. See "THE BPU FINANCING ORDER AND THE
TRANSITION BOND CHARGE" in this prospectus. Appeals were filed challenging
the validity of the BPU financing order and the BPU order authorizing
PSE&G's related restructuring which were issued pursuant to the Competition
Act. On April 13, 2000, the Appellate Division of the New Jersey Superior
Court rejected the arguments made by appellants and affirmed the decisions
of the BPU. Under New Jersey Court rules, the appellants have no right to
appeal to the New Jersey Supreme Court, but may, until May 3, 2000, request
the New Jersey Supreme Court to exercise its discretion to review the
matter.


      If a court were to determine that the relevant provisions of the
Competition Act or the BPU financing order are unlawful, invalid or
unenforceable in whole or in part, it could adversely affect the validity
of the transition bonds, the bondable transition property or the issuer's
ability to make distributions on the transition bonds. Although a judicial
determination of that kind may trigger a requirement for PSE&G to indemnify
you, the amount of any indemnification may not be sufficient for you to
recover all of your loss on the transition bonds.


      Electricity generation deregulation laws similar to the Competition
Act have been enacted in other states, including Arkansas, California,
Connecticut, Illinois, Massachusetts, Montana, Pennsylvania and Texas. The
validity of similar legislation in other states has been upheld in those
states where court challenges have been made and the judicial process has
been completed. A court might yet overturn a similar statute in another
state in response to a pending or future claim. Such a decision would not
automatically invalidate the Competition Act or the related BPU financing
order, but it might give rise to a challenge to the Competition Act.
Therefore, legal activity in other states may indirectly affect the value
of your investment.


      In Pennsylvania, three lawsuits have challenged the validity of state
legislation similar to the Competition Act. Two of these alleged that the
legislation was not validly enacted by the Pennsylvania legislature. A
Pennsylvania court has rejected these claims. The court's decisions in
those cases have not been appealed, and the period for filing appeals has
lapsed. The third lawsuit asserted that the legislative provisions that
allowed for the recovery of the transition bond charge violated the
commerce clause of the United States Constitution. The Pennsylvania courts
rejected that claim, and the United States Supreme Court denied a petition
to review the case.

      In California, a consumer advocacy group and others filed a petition
to the California Supreme Court asking that the court suspend the
implementation of the state's Public Utility Commission's decision, which,
among other items, allowed for the recovery of a utility's stranded
costs. The California Supreme Court denied this petition. Various consumer
groups then filed a voter initiative which, among other items, would have
prohibited the collection of customer charges to pay for interest and
principal for debt instruments similar to the transition bonds which were
backed by the recovery of stranded costs. In November 1998, approximately
73% of the total votes cast were voted against the proposition. Although
consumer groups have issued press releases threatening legal action, no
other legal action has taken place which threatens the recovery of stranded
costs in California.

      In Massachusetts, a consumer advocacy group filed a voter initiative
which would have repealed Massachusetts' electricity deregulation law. That
law includes a provision allowing utilities to recover stranded costs from
consumers. In November 1998, approximately 65% of the total votes cast were
voted to keep the deregulation law. No other legal action has taken place
which threatens the recovery of stranded costs in Massachusetts.


      In Connecticut, various parties have filed law suits with respect to
certain decisions relating to the recovery of stranded costs. None of these
actions challenges the validity of Connecticut's electric deregulation law.

      In Texas, appeals have been filed to a financing order of the Public
Utility Commission of Texas authorizing the recovery of stranded costs. The
appeals challenge, among other things, the allocation of the transition
bond charge among customer groups, the amount of stranded costs which may
be recovered and the authority of the Public Utility Commission to
authorize their recovery under the Texas public utility regulatory act and
the Texas Constitution, as well as the constitutionality of the Texas
public utility regulatory act under the Texas Constitution.

      In Arkansas, Illinois and Montana, there have been no court
challenges to the recovery of stranded costs.


THE COMPETITION ACT MAY BE OVERTURNED BY THE FEDERAL GOVERNMENT WITHOUT FULL
COMPENSATION


      At least one bill was introduced in the 105th Congress prohibiting
the recovery of stranded costs, and this prohibition could negate the
existence of bondable transition property. The 105th Congress adjourned
without taking any further action on that bill. As of the date of this
prospectus, no member of Congress had introduced a bill in the 106th
Congress that would affect the existence or value of PSE&G's bondable
transition property or the imposition of the transition bond charge. No
prediction can be made as to whether any future bills, that prohibit the
recovery of stranded costs, or securitized financing for the recovery of
these costs, will become law or, if they become law, what their final form
or effect will be. There is no assurance that the courts would consider
this preemption a "taking" from the transition bondholders. Moreover, even
if this preemption of the Competition Act and/or the BPU financing order by
the federal government were considered a "taking" under the U.S.
Constitution for which the government had to pay just compensation to
transition bondholders, there is no assurance that this compensation would
be sufficient to pay the full amount of principal of and interest on the
transition bonds or to pay these amounts on a timely basis.


      Neither the issuer nor PSE&G will indemnify you for any changes in
federal law that may affect the value of your transition bonds.

FUTURE STATE LEGISLATIVE ACTION MAY INVALIDATE THE TRANSITION BONDS
OR THEIR UNDERLYING ASSETS

      Unlike the citizens of the States of California, Massachusetts and
some other states, the citizens of the State of New Jersey do not have the
constitutional right to adopt or revise laws by initiative or referendum.
Thus, the Competition Act cannot be amended or repealed by the electorate.

      Under the Competition Act, the State of New Jersey has pledged not to
diminish the value of the bondable transition property. For a description
of this pledge, see "THE COMPETITION ACT--PSE&G AND OTHER UTILITIES MAY
SECURITIZE STRANDED COSTS" in this prospectus. Despite this pledge, the
legislature of the State of New Jersey may attempt in the future to repeal
or amend the Competition Act in a manner which might limit or alter the
bondable transition property so as to reduce its value or the value of the
transition bonds.

       To date, no cases addressing these issues in the context of
transition bonds have been decided. There have been cases in which courts
have applied the contract clause of the United States Constitution and
parallel state constitutional provisions to strike down legislation
reducing or eliminating taxes, public charges or other sources of revenues
servicing bonds issued by public instrumentalities or private issuers, or
otherwise reducing or eliminating the security for bonds. Based upon this
case law, in the opinion of Skadden, Arps, Slate, Meagher & Flom LLP,
counsel to PSE&G, under the contract clauses of the United States and New
Jersey Constitutions, the State of New Jersey could not (1) repeal the
Competition Act or take any other action, including by amending the
Competition Act, that substantially limits, alters or impairs the bondable
transition property or other rights vested in the transition bondholders
pursuant to the BPU financing order, or (2) substantially limit, alter,
impair or reduce the value or amount of the bondable transition property,
unless this action is a reasonable exercise of the State of New Jersey's
sovereign powers and of a character reasonable and appropriate to the
public purpose justifying this action.

      Moreover, in the opinion of Skadden, Arps, Slate, Meagher & Flom LLP,
under the taking clauses of the United States and New Jersey Constitutions,
the State of New Jersey could not repeal or amend the Competition Act, or
take any other action in contravention of its pledge and agreement
described above, without paying just compensation to the transition
bondholders, as determined by a court of competent jurisdiction, if this
action would constitute a permanent appropriation of a substantial property
interest of transition bondholders in the bondable transition property and
deprive the transition bondholders of their reasonable expectations arising
from their investments in the transition bonds. There is no assurance,
however, that, even if a court were to award just compensation, it would be
sufficient to pay the full amount of the principal of and interest on the
transition bonds.

      There can be no assurance that a repeal of or amendment to the
Competition Act will not be sought or adopted or that any action by the
State of New Jersey may not occur, any of which might constitute a
violation of the State of New Jersey's pledge and agreement with the
transition bondholders. In any event, costly and time-consuming litigation
might ensue. Any litigation might adversely affect the price and liquidity
of the transition bonds and the dates of payments of interest on and
principal of and, accordingly, the weighted average lives of the transition
bonds. Moreover, given the lack of judicial precedent directly on point,
and the novelty of the security for the transition bondholders, the outcome
of any litigation cannot be predicted with certainty, and accordingly,
transition bondholders could incur a loss of their investment.

      Neither the issuer nor PSE&G will indemnify you for any changes in
the law that may affect the value of your transition bonds.

THE BPU MAY TAKE ACTION WHICH REDUCES THE VALUE OF THE TRANSITION BONDS

      Pursuant to the Competition Act, the BPU financing order issued to
PSE&G is irrevocable upon issuance and effectiveness of the order, and the
BPU may not directly or indirectly, by any subsequent action, rescind or
amend the BPU financing order or reduce or impair the amount of bondable
stranded costs authorized under the BPU financing order. The BPU
nevertheless might attempt to revise or rescind any of its regulations or
orders in ways that ultimately have an adverse impact upon the bondable
transition property or the transition bond charge. Apart from the terms of
the BPU financing order, the BPU retains the power to adopt, revise or
rescind rules or regulations affecting PSE&G or a successor electric public
utility. Any new or amended regulations or orders by the BPU, for example,
could affect the ability of the servicer to collect the transition bond
charge on a full and timely basis. PSE&G has agreed to take legal or
administrative actions, including instituting and provoking legal actions,
as may be reasonably necessary to block or overturn any attempts to cause a
repeal, modification or supplement to the Competition Act, the BPU
financing order, the letter to be delivered by PSE&G to the BPU within five
business days following issuance of each series of transition bonds
specifying the terms of that series (referred to as an issuance advice
letter), the BPU restructuring order (to the extent it affects the rights
of transition bondholders or the validity or value of the bondable
transition property) or the rights of transition bondholders.

      PSE&G has also agreed to resist proceedings of third parties, which,
if successful, would result in a breach of its representations concerning
the bondable transition property, the BPU financing order or the
Competition Act. See "THE SALE AGREEMENT" in this prospectus. However,
there is no assurance that PSE&G would be able to take this action or that
any action PSE&G is able to take would be successful. Future BPU
regulations or orders may affect the rating of the transition bonds, their
price or the rate of transition bond charge collections and, accordingly,
the amortization of transition bonds and their weighted average lives, and
may not trigger any obligation of PSE&G to indemnify you. As a result, you
could suffer a loss of your investment.

      PSE&G, as servicer, is required to file with the BPU, on behalf of
the issuer, periodic adjustments of the transition bond charge. These
adjustments are intended to provide, among other things, for timely payment
of the transition bonds. The BPU may challenge PSE&G's calculation of a
proposed adjustment, which may cause delay, or refuse to permit an
adjustment to take effect, on the ground that the adjustment contains a
manifest error. Under the BPU financing order, manifest error means an
arithmetic error evident on the face of the filing. Any such delay in the
implementation of the adjustment could cause a delay in the payments on the
transition bonds.

                              SERVICING RISKS

INACCURATE FORECASTING OR UNANTICIPATED DELINQUENCIES COULD RESULT IN
INSUFFICIENT FUNDS TO MAKE SCHEDULED PAYMENTS ON THE TRANSITION BONDS


      Because the transition bond charge is assessed based on estimates
which are projected from historical consumption of kilowatt-hours of
electricity by PSE&G's customers, a shortfall of payments arising from the
transition bond charge could result if the servicer inaccurately forecasts
electricity consumption or underestimates customer delinquencies or
charge-offs when setting the transition bond charge. A shortfall in
transition bond charge collections could result in shortfalls in payments
of interest on the transition bonds and of principal of the transition
bonds not being paid according to the expected amortization schedule,
lengthening the weighted average lives of the transition bonds, or payments
of principal and interest not being made at all.


      Inaccurate forecasting of electricity consumption by the servicer
could result from, among other things:

     o      warmer winters or cooler summers, resulting in less electricity
            consumption than forecasted;

      o     general economic conditions being worse than expected, causing
            customers to migrate from PSE&G's service territory or reduce
            their electricity consumption;

      o     the occurrence of a natural disaster, such as a hurricane or
            blizzard, unexpectedly disrupting electrical service and reducing
            consumption;

      o     problems with energy generation, transmission or distribution
            resulting from a change in the market structure of the electric
            industry;

      o     customers ceasing business or departing PSE&G's service territory;

      o     customers consuming less electricity because of increased
            conservation efforts; or

      o     customers switching to self-generation of electric power
            without being required to pay transition bond charges under the
            Competition Act. See "THE COMPETITION ACT" in this prospectus.

      Inaccurate forecasting of delinquencies or charge-offs by the
servicer could result from, among other things:

      o     unexpected deterioration of the economy or the occurrence of a
            natural disaster, causing greater charge-offs than expected or
            forcing PSE&G or a successor electric public utility to grant
            additional payment relief to more customers;

      o     a change in law, rules or regulations that makes it more
            difficult for PSE&G or a successor electric public utility to
            disconnect nonpaying customers, or that requires PSE&G or a
            successor distribution company to apply more lenient credit
            standards in accepting customers; or

      o     the introduction into the energy markets of less creditworthy
            third party energy suppliers who collect payments arising from
            the transition bond charge, but who fail to remit customer
            charges in a timely manner. See "--IT MAY BE MORE DIFFICULT TO
            COLLECT THE TRANSITION BOND CHARGE FROM THIRD PARTIES WHO
            PROVIDE ELECTRICITY TO PSE&G'S RETAIL CUSTOMERS" below.

INITIALLY, THE CALCULATION OF THE TRANSITION BOND CHARGE MAY BE AFFECTED BY
LIMITED EXPERIENCE WITH THE TRANSITION BOND CHARGE

      PSE&G had not previously calculated a transition bond charge for
customers, nor made all of the associated calculations and projections
which are inherent in the calculations, before the calculations required in
connection with the BPU financing order and the initial issuance of
transition bonds. The projections are based on forecasts of customer energy
usage and historical customer payment patterns. These usage and collection
records, however, do not reflect customers' payment patterns or energy
usage in a competitive market as competition is being introduced now in New
Jersey for the first time. These records also do not reflect any experience
with consolidated billing by third party suppliers. Because that kind of
billing is new in New Jersey, there are potentially unforeseen factors in
that billing which may have an impact on collection of payments. Therefore,
the records which PSE&G has to date may have limited value in calculating
the initial transition bond charge and transaction bond charge adjustments.

PSE&G MAY ENCOUNTER UNEXPECTED PROBLEMS IN THE INITIAL ADMINISTRATION OF THE
TRANSITION BOND CHARGE

      The servicer has not previously administered the transition bond
charge on behalf of a third party such as the issuer. As a result, the
servicer may encounter unexpected problems in billing and collecting the
transition bond charge and in managing customer payments on behalf of the
issuer.

IF THE SERVICER DEFAULTS OR BECOMES BANKRUPT, IT MAY BE DIFFICULT TO FIND A
SUCCESSOR SERVICER AND PAYMENTS ON THE BONDS MAY BE SUSPENDED

      PSE&G, as servicer, will be responsible for billing and collecting
the transition bond charge and for filing with the BPU to adjust this
charge. If PSE&G ceased servicing the bondable transition property, it
might be difficult to find a successor servicer. Upon a servicer default
based upon the commencement of a case by or against the servicer under the
United States Bankruptcy Code, referred to as the Bankruptcy Code, or
similar laws, the trustee and the issuer may be prevented from effecting a
transfer of servicing. Upon a servicer default because of a failure to make
required remittances, the issuer or the trustee would have the right to
apply to the BPU for sequestration and payment of revenues arising from the
bondable transition property. However, federal bankruptcy law may prevent
the BPU from issuing or enforcing this order. In either case of a servicer
default, payments on the transition bonds may be suspended. See "--THE
RISKS ASSOCIATED WITH POTENTIAL BANKRUPTCY PROCEEDINGS" below.

BILLING AND COLLECTION PRACTICES MAY REDUCE THE AMOUNT OF FUNDS AVAILABLE FOR
PAYMENTS ON THE TRANSITION BONDS

      The methodology of determining the amount of the transition bond
charge the issuer may impose on each customer is specified in the BPU
financing order. Thus, PSE&G cannot change this methodology. However,
PSE&G, as servicer, may set its own billing and collection arrangements
with each customer. For example, to recover part of an outstanding
electricity bill, PSE&G may agree to extend a customer's payment schedule
or to write off the remaining portion of the bill. Also, PSE&G, or a
successor to PSE&G as servicer, in its discretion, may change billing and
collection practices. Any change to billing and collection practices may
have an adverse or unforeseen impact on the timing and amount of customer
payments and may reduce the amount of transition bond charge collections.
This could limit the issuer's ability to make scheduled payments on the
transition bonds. See "THE SELLER AND SERVICER OF THE BONDABLE TRANSITION
PROPERTY--HOW PSE&G FORECASTS THE NUMBER OF CUSTOMERS AND THE AMOUNT OF
ELECTRICITY USAGE" in this prospectus. Similarly, the BPU may require
changes to these practices. Any changes in billing and collection
regulation might adversely affect the billing terms and the terms of
remittances by third party suppliers to the servicer or make it more
difficult for the servicer to collect the transition bond charge. These
changes may adversely affect the value of the transition bonds and their
amortization and, accordingly, their weighted average lives. See "THE BPU
FINANCING ORDER AND THE TRANSITION BOND CHARGE" in this prospectus.

IT MAY BE DIFFICULT TO COLLECT THE TRANSITION BOND CHARGE FROM THIRD PARTIES
WHO PROVIDE ELECTRICITY TO PSE&G'S CUSTOMERS


      In the future, customers may pay the transition bond charge to third
parties who supply them with electric power. These third parties are
obliged to forward the charge to PSE&G, as servicer. These entities must
pay PSE&G the transition bond charge even if they do not collect the charge
from retail electric customers. PSE&G will have limited rights to collect
the transition bond charge directly from those customers who receive their
electricity bills from a third party. If many customers within PSE&G's
service territory elect to receive their electricity bills from third
parties, the issuer may have to rely on a relatively small number of
entities for the collection of the bulk of the transition bond charge.
Third parties might use more permissive standards in bill collection and
credit appraisal than PSE&G uses towards its retail customers or might be
less effective in billing and collecting. As a result, those entities may
not be as successful in collecting the transition bond charge as PSE&G
anticipated when setting the transition bond charge. A default by a third
party which collects from a large number of retail customers would have a
greater impact than a default by a single retail customer and therefore
have a greater impact on transition bond charge collections and, in turn,
on the issuer's ability to make timely payments on the transition bonds.

      Neither the seller nor the servicer will pay any shortfalls resulting
from the failure of any third party supplier to forward transition bond
charge collections to PSE&G, as servicer. There can be no assurance that
third party suppliers will use the same customer credit standards as the
servicer. It is possible that third party suppliers may have a higher rate
of delinquencies and write-offs than PSE&G. There can be no assurance that
the servicer will be able to mitigate credit risks relating to these third
party suppliers to the same extent to which it mitigates the risks relating
to its customers. The adjustment mechanism, the deposits which may be
required from third party suppliers and any other credit enhancement will
be available to compensate for a failure by a third party supplier to pay
the transition bond charge over to the issuer. However, the amount of
credit enhancement funds may not be sufficient to prevent a delay in
payments on the transition bonds.


PSE&G'S CUSTOMER PAYMENTS MAY DECLINE DUE TO CONFUSION

      The transition bond charge is being introduced to customers for the
first time. Any change in customer billing and payment arrangements may
result in customer confusion and the misdirection or delay of payments,
which could have the effect of causing delays in transition bond charge
collections. Any problems arising from new and untested systems or any lack
of experience on the part of the third party suppliers or other third
parties with customer billing and collections could also cause delays in
billing and collecting the transition bond charge. These delays could
result in shortfalls in transition bond charge collections and, therefore,
reduce the ability of the issuer to make timely payments on the transition
bonds.

INABILITY TO TERMINATE SERVICE TO CERTAIN DELINQUENT CUSTOMERS DURING
THE HEATING SEASON MAY TEMPORARILY REDUCE AMOUNTS AVAILABLE FOR PAYMENTS ON
THE TRANSITION BONDS


      A winter moratorium prevents PSE&G from terminating service to
certain delinquent residential customers without special approval from the
BPU during the heating season, currently from November 15 of each year
until at least March 15 of the following year. As a result, PSE&G must
provide service to those residential customers during this period without
recouping the transition bond charge from those customers. This reduces the
amount of transition bond charge collections available for payments on the
transition bonds, although the expected associated reduction in payments
would be factored into the transition bond charge adjustment.
See "THE SELLER AND SERVICER OF THE BONDABLE TRANSITION
PROPERTY--CREDIT POLICY; BILLING; COLLECTIONS AND WRITE-OFFS; TERMINATION
OF SERVICE" in this prospectus.


         THE RISKS ASSOCIATED WITH POTENTIAL BANKRUPTCY PROCEEDINGS

PSE&G WILL COMMINGLE THE TRANSITION BOND CHARGE WITH OTHER REVENUES WHICH MAY
OBSTRUCT ACCESS TO THE ISSUER'S FUNDS IN CASE OF BANKRUPTCY OF PSE&G

      PSE&G will not segregate the transition bond charge collections from
the other funds it collects from its customers. The transition bond charge
will be segregated only after PSE&G pays them to the trustee. PSE&G will be
permitted to remit collections on a monthly basis only if:

     o      at any time PSE&G has the requisite credit ratings from the rating
            agencies, or

     o      PSE&G provides credit enhancement satisfactory to the rating
            agencies to assure remittance by PSE&G to the trustee of the
            transition bond charge collections it collects.


      Otherwise, PSE&G will be required to remit transition bond charge
collections within two business days of the estimated collection date.
Despite these requirements, PSE&G might fail to pay the full amount of the
transition bond charges to the trustee or might fail to do so on a timely
basis. This failure could materially reduce the value of your investment.


      The Competition Act provides that the rights of the issuer to the
bondable transition property are not affected by the commingling of these
funds with PSE&G's other funds. In a bankruptcy of PSE&G, however, a
bankruptcy court might rule that federal bankruptcy law takes precedence
over the Competition Act and does not recognize the right of the issuer to
collections of the transition bond charge that are commingled with other
funds of PSE&G as of the date of bankruptcy. If so, the collections of the
transition bond charge held by PSE&G as of the date of bankruptcy would not
be available to pay amounts owing on the transition bonds. In this case,
the issuer would have a general unsecured claim against PSE&G for those
amounts. This scenario could cause material delays in payment or an
inability of the issuer to gain access to the funds required for scheduled
payments on the transition bonds.

BANKRUPTCY OF PSE&G COULD RESULT IN LOSSES OR DELAYS IN PAYMENTS ON THE
TRANSITION BONDS

      The Competition Act and the BPU financing order provide that as a
matter of New Jersey state law:

     o      bondable transition property constitutes presently existing
            property of PSE&G for all purposes;

     o      PSE&G may sell, assign and otherwise transfer that property and
            PSE&G or the issuer may pledge or grant a security interest in
            the property as collateral for transition bonds; and

     o      a transfer of the bondable transition property from PSE&G to
            the issuer is a sale or other absolute transfer of the bondable
            transition property, not a pledge of the bondable transition
            property to secure a financing by PSE&G.

See "THE COMPETITION ACT" in this prospectus. These three provisions are
important to maintaining payments on the transition bonds in accordance
with their terms during any bankruptcy of PSE&G. In addition, the
transaction has been structured with the objective of keeping the issuer
separate from PSE&G in the event of a bankruptcy of PSE&G.

      A bankruptcy court generally follows state property law on issues
such as those addressed by the three provisions described above. However, a
bankruptcy court has authority not to follow state law if it determines
that the state law is contrary to a paramount federal bankruptcy policy or
interest. If a bankruptcy court in a PSE&G bankruptcy refused to enforce
one or more of the state property law provisions described above for this
reason, the effect of this decision on you as a transition bondholder would
be similar to the treatment you would receive in a PSE&G bankruptcy if the
transition bonds had been issued directly by PSE&G. A decision by the
bankruptcy court that, despite the separateness of PSE&G and the issuer,
the two companies should be consolidated, would have a similar effect on
you as a transition bondholder. That treatment could cause material delays
in payment of, or losses on, your transition bonds and could materially
reduce the value of your investment. For example:

      o     the trustee could be prevented from exercising any remedies
            against PSE&G on your behalf, from recovering funds to repay
            the transition bonds or from replacing PSE&G as servicer,
            without permission from the bankruptcy court;

      o     the bankruptcy court could order the trustee to exchange the
            bondable transition property for other property, which might be
            of lower value;

      o     tax or other government liens on PSE&G's property that arose
            after the transfer of the bondable transition property to the
            issuer might nevertheless have priority over the trustee's lien
            and might be paid from transition bond charge collections
            before payments on the transition bonds;

      o     the trustee's lien might not be properly perfected in bondable
            transition property collections that were commingled with other
            funds PSE&G collects from its customers as of the date of
            PSE&G's bankruptcy, or might not be properly perfected in all
            of the bondable transition property, and the lien could
            therefore be set aside in the bankruptcy, with the result that
            the transition bonds would represent only general unsecured
            claims against PSE&G;

      o     the bankruptcy court might rule that the transition bond charge
            collected by the issuer should be used to pay a portion of the
            cost of providing electric service; or

      o     the bankruptcy court might rule that the remedy provisions of
            the bondable transition property sale agreement are
            unenforceable, leaving the issuer with a claim of actual
            damages against PSE&G, which may be difficult to prove.

THE SALE OF THE BONDABLE TRANSITION PROPERTY COULD BE CONSTRUED AS A
FINANCING AND NOT A SALE IN A CASE OF PSE&G'S BANKRUPTCY

      The Competition Act provides that the characterization of a transfer
of bondable transition property as a sale or other absolute transfer will
not be affected or impaired in any manner by treatment of the transfer as a
financing for federal or state tax purposes or financial accounting
purposes. PSE&G and the issuer will treat the transaction as a sale under
applicable law, although for financial reporting and federal and state
income and franchise tax purposes the transition bonds will be treated as a
financing and not a sale. In the event of a bankruptcy of PSE&G, a party in
interest in the bankruptcy may assert that the sale of the bondable
transition property to the issuer was a financing transaction and not a
"sale or other absolute transfer" and that the treatment of the transaction
for financial reporting and tax purposes as a financing and not a sale
lends weight to that position. If a court were to characterize the
transaction as a financing, the issuer would be treated as a secured
creditor of PSE&G in the bankruptcy proceedings. Although the issuer would
in that case have a security interest in the bondable transition property,
it would not likely be entitled to access to the transition bond charge
collections during the bankruptcy. As a result, repayment on the transition
bonds could be significantly delayed and a plan of reorganization in the
bankruptcy might permanently modify the amount and timing of payments to
the issuer of transition bond charge collections and therefore the amount
and timing of funds available to the issuer to pay transition bondholders.

A BPU SEQUESTRATION ORDER FOR BONDABLE TRANSITION PROPERTY IN CASE OF DEFAULT
MIGHT NOT BE ENFORCEABLE IN BANKRUPTCY

      If PSE&G defaults on its obligations as servicer, the Competition Act
allows the BPU or any court of competent jurisdiction to order the
sequestration and payment of all transition bond charge collections to the
transition bondholders. The Competition Act states that this BPU or court
order would be effective even if made while PSE&G or its successor is in
bankruptcy. However, federal bankruptcy law may prevent the BPU from
issuing or enforcing this order. The indenture requires the trustee to
request an order from the bankruptcy court to permit the BPU to issue and
enforce the order. However, the bankruptcy court may deny the request. In
this scenario, the issuer would lose access to the transition bond charge
collections and thereby lose its source of funds for scheduled payments on
the transition bonds.

     OTHER RISKS ASSOCIATED WITH AN INVESTMENT IN THE TRANSITION BONDS


RISKS ASSOCIATED WITH THE USE OF SWAP TRANSACTIONS

      The related prospectus supplement will contain the risk factors, if
any, associated with any interest rate swap that may be entered into by the
issuer with respect to a series or class of floating rate transition bonds.


ABSENCE OF SECONDARY MARKET FOR TRANSITION BONDS COULD LIMIT YOUR ABILITY TO
RESELL TRANSITION BONDS

      The underwriters for the transition bonds may assist in resales of
the transition bonds but they are not required to do so. A secondary market
for the transition bonds may not develop. If it does develop, it may not
continue or it may not be sufficiently liquid to allow you to resell any of
your transition bonds.

THE ISSUER MAY ISSUE ADDITIONAL SERIES OF TRANSITION BONDS WHOSE HOLDERS HAVE
CONFLICTING INTERESTS

      The issuer may issue other series of transition bonds without your
prior review or approval. These series may include terms and provisions
which would be unique to that particular series. A new series of transition
bonds may not be issued if it would result in the credit ratings on any
outstanding series of transition bonds being reduced or withdrawn. There
can be no assurance, however, that the issuance of additional series of
transition bonds would not cause reductions or delays in payments on your
transition bonds. Any additional series of transition bonds issued by the
issuer will have an equal right with the outstanding transition bonds to
share in all of the bondable transition property owned by the issuer.
Moreover, PSE&G may sell bondable transition property to one or more
entities other than the issuer in connection with the issuance of a new
series of transition bonds. In that case, PSE&G will need to obtain a
separate financing order from the BPU. That separate financing order will
specify an additional amount of bondable transition charges to be collected
from customers for the additional series of transition bonds. Any
additional series of transition bonds issued by another entity will have an
equal right to share in transition bond charge collections with the issuer.
See "THE TRANSITION BONDS" and "THE INDENTURE" in this prospectus. In
addition, some matters may require the vote of the holders of all series
and classes of transition bonds. Your interests in these votes may conflict
with the interests of the transition bondholders of another series or of
another class. Thus, these votes could result in an outcome that is
materially unfavorable to you.

THE RATINGS HAVE A LIMITED FUNCTION AND THEY ARE NO INDICATION OF THE EXPECTED
RATE OF PAYMENT OF PRINCIPAL ON THE TRANSITION BONDS

      The transition bonds will be rated by one or more established rating
agencies. The ratings merely analyze the probability that the issuer will
repay the total principal balance of the transition bonds at final maturity
and will make timely interest payments. The ratings do not assess the speed
at which the issuer will repay the principal of the transition bonds. Thus,
the issuer may repay the principal of your transition bonds earlier or
later than you expect, which may materially reduce the value of your
investment. A rating is not a recommendation to buy, sell or hold
transition bonds. The rating may change at any time. A rating agency has
the authority to revise or withdraw its bond rating based solely upon its
own judgment. See "RATINGS FOR THE TRANSITION BONDS" in this prospectus.

PSE&G'S OBLIGATION TO INDEMNIFY THE ISSUER FOR A BREACH OF A REPRESENTATION OR
WARRANTY MAY NOT BE SUFFICIENT TO PROTECT YOUR INVESTMENT

      If PSE&G breaches a representation or warranty in the sale agreement,
it is obligated to indemnify the issuer and the trustee for any
liabilities, obligations, claims, actions, suits or payments resulting from
that breach, as well as any reasonable costs and expenses incurred. In
addition, PSE&G is obligated to indemnify the issuer and the trustee, for
itself and on behalf of the transition bondholders, for (1) required
payments of principal of and interest on the transition bonds in accordance
with their terms and (2) required deposits of amounts to the issuer, in
each case, required to have been made, which are not made when so required
as a result of a breach of a representation or warranty. However, the
amount of any indemnification paid by the servicer or the seller may not be
sufficient for you to recover all of your loss on the transition bonds. See
"THE SALE AGREEMENT--PSE&G'S OBLIGATION TO INDEMNIFY THE ISSUER AND THE
TRUSTEE AND TO TAKE LEGAL ACTION" in this prospectus. PSE&G will not be
obligated to indemnify any party for any changes of law. In addition, PSE&G
will not be obligated to repurchase the collateral in the event of a breach
of any of its representations and warranties, and neither the trustee nor
the transition bondholders will have the right to accelerate payments on
the transition bonds as a result of a breach of any of PSE&G's
representations and warranties, absent an event of default under the
indenture. If PSE&G becomes obligated to indemnify transition bondholders,
the ratings on the transition bonds will likely be downgraded as a result
of the circumstances causing the breach and the fact that the transition
bondholders will be unsecured creditors of PSE&G with respect to any of
those indemnification amounts.


                         FORWARD-LOOKING STATEMENTS

      Some statements contained in this prospectus and the related
prospectus supplement concerning expectations, beliefs, plans, objectives,
goals, strategies, future events or performance and underlying assumptions
and other statements which are other than statements of historical facts,
are forward-looking statements within the meaning of the federal securities
laws. Although PSE&G and the issuer believe that the expectations and the
underlying assumptions reflected in these statements are reasonable, there
can be no assurance that these expectations will prove to have been
correct. The forward-looking statements involve a number of risks and
uncertainties and actual results may differ materially from the results
discussed in the forward- looking statements. The following are among the
important factors that could cause actual results to differ materially from
the forward-looking statements:

     o      state and federal legal or regulatory developments;

     o      national or regional economic conditions;

     o      market demand and prices for energy;

     o      weather variations affecting customer energy usage;

     o      the effect of continued electric industry restructuring;

     o      operating performance of PSE&G's facilities; and

     o      the payment patterns of customers including the rate of
            delinquencies and the accuracy of the collections curve.

Any forward-looking statements should be considered in light of these
important factors and in conjunction with PSE&G's other documents on file
with the SEC.

      New factors that could cause actual results to differ materially from
those described in forward-looking statements emerge from time to time. It
is not possible for PSE&G or the issuer to predict all of these factors, or
the extent to which any factor or combination of factors may cause actual
results to differ from those contained in any forward-looking statement.
Any forward-looking statement speaks only as of the date on which the
statement is made and neither PSE&G nor the issuer undertakes any
obligation to update the information contained in the statement to reflect
subsequent developments or information.


                  PUBLIC SERVICE ELECTRIC AND GAS COMPANY


      PSE&G, a wholly owned subsidiary of Public Service Enterprise Group
Incorporated, referred to as Enterprise, is an operating electric and gas
public utility incorporated under the laws of the State of New Jersey in
1924. Enterprise is an exempt public utility holding company under the
Public Utility Holding Company Act of 1935. PSE&G is engaged principally in
the generation, transmission, distribution and sale of electric energy
service and in the transmission, distribution and sale of gas service in
New Jersey. PSE&G supplies electric and gas service in areas of New Jersey,
including its principal cities, where approximately 5.5 million people or
about 70% of the State's population reside. PSE&G's electric and gas
service area is a corridor of approximately 2,600 square miles running
diagonally across New Jersey from Bergen County in the northeast to an area
below the City of Camden in the southwest. The greater portion of this area
is served with both electricity and gas, but some parts are served with
electricity only and other parts with gas only. This heavily populated,
commercialized and industrialized territory encompasses most of New
Jersey's largest municipalities, including its six largest cities, Newark,
Jersey City, Paterson, Elizabeth, Trenton and Camden, in addition to
approximately 300 suburban and rural communities. This service territory
contains residential areas and a diversified mix of commerce and industry,
including major facilities of many corporations of national prominence.
While PSE&G believes that it has all the franchises and consents necessary
for its electric and gas transmission and distribution operations in the
territory it serves, such franchises are not exclusive.

      Enterprise, a holding company formed in 1985, has two principal,
direct, wholly owned subsidiaries, PSE&G and PSEG Energy Holdings Inc. The
financial condition and results of operation of PSE&G are principal factors
affecting the financial condition and results of operations of Enterprise.
PSEG Energy Holdings Inc., formerly Enterprise Diversified Holdings
Incorporated, is the parent of Enterprise's non-utility businesses.

      In compliance with the Competition Act, later in 2000, PSE&G expects
to sell all of its generation-related assets and transfer all of its
electric trading and wholesale electric marketing business to PSEG Power
LLC, a Delaware limited liability company formed in 1999 as a wholly owned
direct subsidiary of Enterprise. See "THE COMPETITION ACT" in this
prospectus.

      Where to Find Information About PSE&G. PSE&G files periodic reports
with the SEC as required by the Exchange Act. Reports filed with the SEC
are available for inspection without charge at the public reference
facilities maintained by the SEC at 450 Fifth Street, N.W., Washington,
D.C. 20549, and at its regional offices located as follows: Chicago
Regional Office, Citicorp Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511; and New York Regional Office, 7 World Trade
Center, 13th Floor, New York, New York 10048. Copies of periodic reports
and exhibits thereto may be obtained at the above locations at prescribed
rates and, for so long as any transition bonds are listed on the Luxembourg
Stock Exchange and the rules of that exchange so require, will be available
for inspection by the holders of any listed transition bonds at the office
of the listing agent in Luxembourg. Information as to the operation of the
public reference facilities is available by calling the SEC at
1-800-SEC-0330. Information filed with the SEC can also be inspected at the
SEC site on the World Wide Web at http://www.sec.gov. PSE&G also provides
information through its website at http://www.pseg.com.


                              USE OF PROCEEDS

      How the Issuer Will Use the Proceeds of the Transition Bonds. The
issuer will use the entire net proceeds from the sale of the transition
bonds to purchase bondable transition property from PSE&G as described
under "THE SALE AGREEMENT" in this prospectus. As required by the
Competition Act, the BPU financing order and a restructuring order which
was issued by the BPU on August 24, 1999 and is referred to as the BPU
restructuring order, PSE&G will apply the proceeds from the sale of the
bondable transition property to the retirement of outstanding debt and
equity securities in a manner which will not substantially alter PSE&G's
overall capital structure. PSE&G will make the final decisions with respect
to the use of proceeds on the basis of market conditions and other factors
existing at the relevant time.


                            THE COMPETITION ACT


      The Electric Discount and Energy Competition Act, referred to as the
Competition Act, signed into law in February 1999, provides, among other
things, for the restructuring of the electric utility industry in New
Jersey. The electric utility industry is undergoing a fundamental
restructuring. Through the enactment of the Competition Act, the New Jersey
Legislature endeavors to lower energy costs and to allow New Jersey
electricity customers to choose their electric power supplier. The
Competition Act deregulates the electric power generation market
in order to promote efficient energy service to consumers and to diversify
the sources of supply of electricity in the State. Therefore, the
traditional retail monopoly for electric power generation will be
eliminated and competition will be introduced to the electricity generation
retail market. To this end, the Competition Act authorized the BPU to order
electric utilities to separate their generation facilities into separate
competitive business segments or to sell such facilities to a separate
company, in order for the generation of electricity to be subject to
competition in a separate retail market. Customers' bills will be unbundled
into separate line items for electric distribution, transmission and
generation services, among others. In a competitive electric generation
retail market, the traditional electric utility rate regulation will be
replaced by a combination of modified regulation and some competition.

      To maintain the financial integrity of electric utilities during the
transition to a competitive electric generation retail market, the
Competition Act provides each electric utility the opportunity to recover
certain stranded costs associated with generation-related assets through a
transition bond charge and other limited charges. In general, stranded
costs are an amount, determined by the BPU, by which an electric utility's
net electric generation related costs which traditionally would be
recoverable under a regulated electric generation retail market exceed
those costs recoverable in a competitive electric generation retail market.
Stranded costs result from the necessity to lower rates in order to compete
in a competitive electricity generation retail market. PSE&G will recover
the stranded costs related to the newly introduced competitive retail
market in electric power generation and other reasonably incurred costs
which are non-recoverable in competitive retail markets, to the extent
permitted by the BPU. These stranded costs are, in PSE&G's case, primarily
related to generation-related facilities.

      PSE&G's fossil and nuclear fueled electric generation plants which
produce electric power and current are referred to as generation-related
facilities. The high voltage electric lines and related step up and step
down transformers and substations which transmit electric power and current
at higher voltages and usually over longer distances than distribution
facilities are referred to as transmission facilities. The lower voltage
electric lines, transformers and substations which interconnect with the
high voltage transmission lines and distribute the power and current to the
end-use customers at lower voltage levels consistent with the customers'
use are referred to as distribution facilities.


      The Competition Act requires the unbundling of electric services into
separate generation, transmission and distribution services with open
retail competition for generation services. While electric utilities will
continue to provide transmission and distribution services, the Competition
Act authorizes third party electric power suppliers licensed by the BPU,
referred to as third party suppliers, to provide electric generation
services to retail customers. Under the Competition Act, third party
suppliers are subject to some limited financial and other requirements and
some customer protection requirements, but are generally not regulated by
the BPU. Electric distribution and transmission services will remain
regulated.

      Even with the enactment of the Competition Act, the BPU will continue
to regulate aspects of the electric utility industry in New Jersey with
respect to electric distribution companies. The BPU will also establish
guidelines governing customer billing and collection and metering and
disclosure requirements applicable to third party suppliers participating
in the new market in New Jersey.

RECOVERY OF STRANDED COSTS IS ALLOWED FOR PSE&G AND OTHER NEW JERSEY UTILITIES

      The Competition Act allows utilities an opportunity to recover their
stranded costs. Stranded costs means the amount by which the net cost of
the electric public utility's electric generating assets or electric power
purchase contracts, as determined by the BPU, exceeds the market value of
those assets or contracts in a competitive electric generation retail
marketplace and the costs of buydowns or buyouts of power purchase
contracts. The Competition Act also permits the recovery of restructuring
related costs which the BPU approves as appropriate for recovery. As a
mechanism to recover these stranded costs, the Competition Act provides for
the imposition and collection of a transition bond charge on customers'
bills. Because the transition bond charge is a usage-based charge based on
access to the utility's transmission and distribution system, the customers
will be assessed regardless of whether the customers purchase electricity
from the utility or a third party supplier. Also, if on-site generation
facilities that are connected to the utility's transmission and
distribution system produce power that is delivered to off-site retail
customers in New Jersey, the transition bond charge will apply to the sale
or delivery of that power.


      The BPU restructuring order authorizes PSE&G to recover $2.940
billion of its net of tax stranded costs, of which $2.4 billion may be
recovered through securitization pursuant to the BPU financing order, and
an additional $540 million net of tax of generation-related stranded costs
may not be securitized. In addition to this $2.940 billion in stranded
costs, the BPU final restructuring order also authorizes PSE&G to recover
up to $125 million of additional related costs through securitization. The
stranded costs which will not be securitized will be recovered through a
non-bypassable market transition charge imposed by PSE&G as of August 1,
1999 on the same customer base from which PSE&G will collect the transition
bond charge. The Competition Act permits the BPU to authorize PSE&G to
recover additional stranded costs through either an additional market
transition charge or an additional securitized transition bond charge.
PSE&G does not, however, anticipate applying for recovery of additional
stranded costs at this time. See "PSE&G'S RESTRUCTURING" in this
prospectus. Moreover, the Competition Act requires the BPU to review
periodically any market transition charge used to recover stranded costs to
ensure that the utility imposing the charge will not collect charges which
exceed its actual stranded costs. Any periodic review of market transition
charges will not affect transition bond charges servicing transition bonds.


PSE&G AND OTHER UTILITIES MAY SECURITIZE STRANDED COSTS

      The Recovery of Stranded Costs May be Facilitated by the Issuance of
Transition Bonds. The Competition Act authorizes the BPU to issue "bondable
stranded cost rate orders," such as the BPU financing order, approving,
among other things, the issuance of transition bonds to recover bondable
stranded costs and related expenses of an electric public utility. A
utility, a finance subsidiary of a utility or a third party assignee of a
utility may issue transition bonds. Under the Competition Act, proceeds of
transition bonds are required to be used to reduce the utility's stranded
costs through the retirement of its debt or equity, or both. Transition
bonds are secured by and payable from bondable transition property and may
have a scheduled amortization upon issuance of up to 15 years. The BPU
financing order allows the final legal maturity of the transition bonds
issued by the issuer to extend to 17 years from date of issuance of the
transition bonds.

      The Competition Act contains a number of provisions designed to
facilitate the securitization of stranded costs and related expenses.

      A Bondable Stranded Cost Rate Order is Irrevocable. Under the
Competition Act, bondable transition property is created by the issuance by
the BPU of a bondable stranded cost rate order, such as the BPU financing
order. The Competition Act provides that each bondable stranded cost rate
order, including the BPU financing order, will become irrevocable upon
issuance and effectiveness of the order. Upon the transfer of the bondable
transition property to an assignee, such as the issuer, and the receipt of
consideration for the sale of the transition bonds, the bondable stranded
cost rate order, the transition bond charge and the bondable transition
property become a vested, presently existing property right, vested ab
initio in the assignee.

      Under the Competition Act, neither the BPU nor any other governmental
entity has the authority, directly or indirectly, legally or equitably, to
rescind, alter, repeal, modify or amend a bondable stranded cost rate
order, to revalue, re-evaluate or revise the amount of bondable stranded
costs, to determine that the transition bond charge or the revenues
required to recover bondable stranded costs are unjust or unreasonable, or
in any way to reduce or impair the value of bondable transition property,
neither will the amount of revenues from the transition bond charge be
subject to reduction, impairment, postponement or termination. In addition,
under the Competition Act, the State of New Jersey pledges and agrees with
the holders of the transition bonds, and with any assignee or financing
entity, such as the issuer, not to limit, alter or impair the bondable
transition property or the other rights vested in an electric public
utility or any assignee or pledgee of the utility or any financing entity
or vested in the holders of any transition bonds pursuant to a bondable
stranded cost rate order until the transition bonds are fully paid and
discharged. In addition, the State pledges and agrees in the Competition
Act that it will not in any way limit, alter, impair or reduce the value or
amount of the bondable transition property approved by a bondable stranded
cost rate order except as contemplated by the periodic adjustments to the
transition bond charge authorized by the Competition Act. The BPU financing
order is a bondable stranded cost rate order. See "--The Transition Bond
Charge is Adjusted Periodically" below. See also "RISK FACTORS--JUDICIAL,
LEGISLATIVE OR REGULATORY ACTION THAT MAY ADVERSELY AFFECT YOUR INVESTMENT"
in this prospectus. A bondable stranded cost rate order does not constitute
a debt or liability of the State, nor does it constitute a pledge of the
full faith and credit of the State. The issuance of transition bonds does
not, directly, indirectly or contingently, obligate the State to levy or
pledge any form of taxation or make any appropriation for their payment.

      The Transition Bond Charge is Adjusted Periodically. The Competition
Act requires each bondable stranded cost rate order to provide for
mandatory adjustment of the transition bond charge, at least once a year,
upon petition of the electric public utility or its assignee or financing
entity. The BPU financing order permits PSE&G, as servicer, to petition the
BPU for adjustments at least annually but not more frequently than
quarterly. These adjustments are formula-based to provide revenues
sufficient to provide for the full recovery of bondable stranded costs,
including, without limitation, the timely payment of the principal of, and
interest and acquisition or redemption premium on, the transition bonds in
accordance with the expected amortization schedule. PSE&G agrees in the
servicing agreement to file with the BPU each proposed adjustment
calculated in accordance with the formula. See "THE SERVICING AGREEMENTS"
in this prospectus.


      Customers Cannot Avoid Paying the Transition Bond Charge. The
Competition Act provides that the transition bond charge is
"non-bypassable" which means that the charge will be payable by retail
consumers of electricity within the utility's service territory who access
a utility's transmission and distribution system, even if those customers
elect to purchase electricity from a third party supplier. A sole exception
to this is a single industrial customer with whom PSE&G has a
wholesale-based contract expiring in 2005 and providing an exemption from
paying the transition bond charge until the expiration of the contract.
Also, if on-site generation facilities that are connected to the utility's
transmission and distribution system produce power that is delivered to
off-site retail customers in New Jersey, the transition bond charge will
apply to the sale or delivery of that power. However, if consumers
self-generate and are not connected to the utility's transmission and
distribution system, they will not be obligated to pay the transition bond
charge. If power from on-site facilities is consumed by on-site consumers
that are connected to the utility's transmission and distribution system,
the transition bond charge also will not apply to that power unless the new
on-site generation facilities in the aggregate reduce the utility's energy
distribution to 92.5% or below of its 1999 energy distribution. In that
case, the transition bond charge will be imposed on those on-site
customers.


      The Competition Act Provides Procedures for Perfecting the Transfer
and Pledge of Bondable Transition Property. The Competition Act provides
procedures for assuring that the transfer of the bondable transition
property from PSE&G to the issuer will be perfected under New Jersey law
and that the security interest granted by the issuer to the trustee in the
bondable transition property will be perfected under New Jersey law. The
Competition Act provides that a transfer of bondable transition property
will be perfected against any third party when:

     o      the BPU has issued its bondable stranded cost rate order with
            respect to that bondable transition property,

     o      the agreement to transfer the bondable transition property has
            been executed and delivered by the electric public utility or
            its assignee, and

     o      a financing statement with respect to the transfer has been
            filed in accordance with the New Jersey Uniform Commercial
            Code, referred to as the Uniform Commercial Code.

The Competition Act provides that security interests in the bondable
transition property are perfected by means of a separate filing under the
Uniform Commercial Code. Upon perfection, a security interest under the
Uniform Commercial Code attaches to bondable transition property, whether
or not the revenues or proceeds thereof have accrued. Perfection of the
trustee's security interest in the bondable transition property is
necessary in order to establish the priority of the trustee's security
interest over claims of other parties to the bondable transition property.
The Competition Act provides that priority of security interests in
bondable transition property will not be defeated or adversely affected by:

     o      commingling of revenues received from transition bond charge
            collections with other funds of the utility or its assignee, or

     o      the periodic adjustment of the transition bond charge under the
            Competition Act.

      The Competition Act Characterizes the Transfer of Bondable Transition
Property as a Sale or Other Absolute Transfer. The Competition Act provides
that a transfer by the utility or an assignee of bondable transition
property will be treated as a sale or other absolute transfer of the
transferor's right, title and interest and not as a borrowing secured by
the bondable transition property, if the parties expressly state in
governing documents that a transfer is to be a sale or other absolute
transfer. The characterization of the transfer as a sale is not affected or
impaired by the fact that:

      o     the assignor retains or acquires an equity interest of equal
            priority in the bondable transition property or the fact that
            only a portion of the bondable transition property is
            transferred;

     o      the assignor retains or acquires a subordinated equity interest
            or other credit enhancement provisions on terms commensurate with
            market practices;

     o      the electric public utility acts as collector or servicer of the
            related transition bond charge;

      o     the assignor retains mere legal title to the bondable
            transition property for servicing or supervising services and
            collections relating to the bondable transition property; or

     o      the transfer is treated as a financing for federal, state or local
            tax purposes or financial accounting purposes.

See "RISK FACTORS--THE RISKS ASSOCIATED WITH POTENTIAL BANKRUPTCY
PROCEEDINGS" in this prospectus.


                           PSE&G'S RESTRUCTURING

      The BPU Restructuring Order. The BPU final restructuring order issued
on August 24, 1999, referred to as the BPU restructuring order, authorizes
PSE&G to recover a total of $2.940 billion of its net of tax stranded
costs. That amount includes $2.4 billion to recover PSE&G's bondable
stranded costs through the issuance of transition bonds, plus an additional
$540 million of unsecuritized generation-related net of tax stranded costs
on a present-value basis through a separate market transition charge. The
BPU further authorized the recovery through the issuance of transition
bonds of an additional $125 million in transaction costs and related
expenses of the financing from transition bond proceeds, for a total of
$2.525 billion in authorized transition bonds. In addition, the BPU
authorized the recovery of federal and state taxes associated with the
collection of the transition bond charge through a separate market
transition charge.

      PSE&G Unbundled its Electric Rates. PSE&G unbundled its retail
electric rates on August 1, 1999. As a result, customers' bills were
divided into separate line items for distribution charges, transmission
charges, generation services, the market transition charge, the transition
bond charge and the societal benefits charge. If a customer chooses a third
party supplier for generation services, the customer may receive separate
billings for those services directly from the third party supplier or it
may receive combined billings for all charges, either from PSE&G or, if
permitted by the BPU, from the third party supplier, in either case
pursuant to an agreement between PSE&G and the third party supplier. If the
third party supplier bills the combined charges, it must remit to PSE&G the
amount it bills to customers on behalf of PSE&G. See "THE BPU FINANCING
ORDER AND THE TRANSITION BOND CHARGE--THE BPU FINANCING ORDER--PSE&G Must
Allow Other Entities to Provide Metering and Billing Services" in this
prospectus. PSE&G has not as yet entered into any arrangements with third
party suppliers for billings and collections.

      PSE&G May Collect a Societal Benefits Charge. Under the Competition
Act, an electric public utility is permitted, with BPU approval, to collect
a non-bypassable societal benefits charge from all of its retail customers
to recover:

     o      nuclear plant decommissioning costs,

     o      demand side management program costs,

     o      customer education program costs,

     o      certain environmental remediation costs, and

     o      previously approved social program costs such as costs for
            programs to assist customers unable to pay their utility bills
            in full and on time.

The BPU restructuring order provided that PSE&G may impose a societal
benefits charge commencing August 1, 1999.


      PSE&G Must Reduce its Electric Rates. Pursuant to the stipulation and
the BPU restructuring order, PSE&G's rates for generating, transmitting and
distributing electric power to its customers were reduced on August 1, 1999
by 5% from prior rates, which includes a 1% reduction due to the
anticipated savings from securitization. The second rate reduction, which
will take place upon the sale of the transition bonds, will provide an
additional reduction of at least 2%, so that customers receive the full
benefit of the securitization. A further rate reduction of up to an
additional 2% will take place on August 1, 2001, bringing the total
estimated reduction to 9% from rates in effect prior to August 1, 1999. In
the event that the securitization has not occurred by August 1, 2001, this
additional reduction will not occur. The final rate reduction of 4.9% will
take place on August 1, 2002 and will result in an overall rate reduction
from the rates in effect prior to August 1, 1999 of 13.9% (10% from the
rates as of April 30, 1997), regardless of the amount of reduction achieved
from securitization. PSE&G's rates will not be subject to any legislative
cap after July 31, 2003, although PSE&G's rates for transmission and
distribution services will continue to be subject to BPU approval.


      Pursuant to the Competition Act and the BPU restructuring order,
customers may choose to purchase power from alternative third party
suppliers and later return to PSE&G as their supplier of basic generation
service until July 31, 2002. Pursuant to the BPU restructuring order, PSE&G
is also authorized to transfer its generation assets to a separate
corporate entity as a "related competitive business segment of a common
public utility holding company." Any third party supplier will be required
to provide the servicer with total monthly kilowatt-hour usage information
for each customer in a timely manner for the servicer to fulfill the
obligations of the servicer.


           THE BPU FINANCING ORDER AND THE TRANSITION BOND CHARGE

THE BPU FINANCING ORDER

      PSE&G's Petition and the BPU Financing Order. On June 8, 1999, PSE&G
filed a petition with the BPU requesting the issuance by the BPU of a
bondable stranded cost rate order under the Competition Act to allow PSE&G
to recover up to $2.4 billion of its bondable stranded costs, plus $125
million of associated transaction costs and the cost of retiring equity and
debt securities of PSE&G. These costs are recoverable through the issuance
of up to $2.525 billion of transition bonds and the imposition of a
transition bond charge. In response to the petition the BPU issued its
financing order on September 17, 1999, referred to as the BPU financing
order.


      The BPU Authorizes PSE&G to Issue Transition Bonds. Consistent with
the BPU restructuring order, the BPU financing order authorizes the
issuance of transition bonds with an initial total principal balance not to
exceed $2.525 billion, secured by bondable transition property. The
transition bonds may have a final legal maturity not later than 17 years
from the date of issuance.


      The final structure, pricing and other terms of the transition bonds
will be subject to approval of the BPU or its designee. This approval will
be obtained prior to the issuance of the transition bonds.


      The BPU Authorizes PSE&G to Enter into Hedging Arrangements. The BPU
financing order authorizes the issuer to enter into hedging arrangements
with one or more third party counterparties, including PSE&G, to protect
against interest rate movements prior to the pricing of the transition
bonds. The BPU financing order also authorizes payments required to be made
by the issuer under any hedging arrangement to be paid from proceeds of the
transition bonds, or to be paid over the term of the transition bonds,
together with interest, and for such on-going payments to be included in
the transition bond charge adjustment process and recovered through the
transition bond charge. The issuer may enter into a hedging arrangement as
permitted by the BPU financing order prior to the pricing of the transition
bonds. Any on-going payments required to be made by the issuer under any
hedging arrangement on any payment date will be made after all payments of
principal of and interest on the transition bonds scheduled to made on that
payment date and after any required funding or replenishment of each series
capital subaccount and each series overcollateralization subaccount on that
payment date. See "THE INDENTURE----HOW FUNDS IN THE COLLECTION ACCOUNT
WILL BE ALLOCATED" in this prospectus.

      The BPU Authorizes PSE&G to Impose the Transition Bond Charge. Under
the BPU financing order, the BPU authorized PSE&G to impose, meter, charge,
bill, collect and receive from customers, the transition bond charge in an
amount sufficient to recover the principal amount of transition bonds in
accordance with an expected amortization schedule and interest on the
transition bonds, plus an amount sufficient to provide for any credit
enhancement, to fund any reserves, and to pay acquisition or redemption
premiums, if any, servicing fees and other expenses relating to the
transition bonds.


      The BPU financing order also grants PSE&G, as servicer, the authority
to make "non- routine" filings for adjustments. This authority would permit
filings to be made to accommodate changes in the formula specified in the
BPU financing order for the mandatory periodic adjustments which PSE&G
deems appropriate to remedy a significant and recurring variance between
actual and expected transition bond charge collections. Any such filing is
required to be made at least 90 days prior to the proposed effective date
and would be subject to BPU approval.

      The transition bond charge will be a single per kilowatt-hour charge
assessed against all customers, regardless of customer class, on a monthly
basis as part of each customer's regular monthly billings. PSE&G will set
the initial per kilowatt-hour transition bond charge, based upon the
formula approved in the BPU financing order. The transition bond charge and
the charge for related federal and state taxes associated with the
collection of the transition bond charge are intended to provide an
approximately level combined charge throughout the term of the transition
bonds. The transition bond charge and the related charge for taxes will be
reflected in each customer's bill in a single line item with an explanation
in the bill that the line item includes the transition bond charge.


      The transition bond charge for each series of transition bonds will
be assessed on all customer bills, with the exception of a single
industrial customer with whom PSE&G has a wholesale-based contract expiring
in 2005 and providing an exemption from paying the transition bond charge
until the expiration of the contract. The transition bond charge will be
pro- rated in the case of the first bill after issuance of a series of
transition bonds to account for any partial month since the date of
issuance. For instance, if a particular series issuance date is August 15,
bills that include current charges for services provided before August 15
will not be assessed the transition bond charge with respect to that series
for the period prior to August 15. Upon each adjustment of the transition
bond charge or issuance of additional series of transition bonds, the
adjusted transition bond charge will be assessed in the same manner.


      The initial transition bond charge will be calculated on the basis
of:

      o     the issuance of $2.525 billion of transition bonds,

      o     the projected total payments required in relation to the
            transition bonds during the period commencing on the date of
            issuance of the transition bonds and ending December 31, 2000,
            and

      o     the estimated amount of kilowatt-hours of electricity to be
            delivered, billed and collected during that period.

      The periodic adjustments to the transition bond charge are designed
to ensure that transition bond charge collections are not more or less than
the amount necessary to meet all of the required payments in relation to
the transition bonds and related costs and expenses and to maintain the
required balances in each series overcollateralization subaccount and each
series capital subaccount. In requesting periodic adjustments, the servicer
is required to take into account updated projections of consumption levels
and timing of collections and any amounts held in the reserve subaccount.

      PSE&G Must Allow Other Entities to Provide Metering and Billing
Services. Under the Competition Act, the BPU may establish specific
standards for metering, billing and other activities by third party
suppliers participating in the competitive electric generation retail
market in New Jersey. In order to qualify to serve as a third party
supplier, an electric supplier must maintain at least a "BBB" or the
equivalent long-term unsecured credit rating from Moody's Investors
Service, referred to as Moody's, or Standard & Poor's Ratings Services,
referred to as S&P, or lodge with the servicer a cash deposit or comparable
security equal to two months' maximum estimated collections of all charges
payable to PSE&G. The BPU financing order allows qualified third party
suppliers, approved by the BPU, to bill and collect the transition bond
charge on behalf of the issuer. In doing so, third party suppliers must
comply with all applicable BPU billing and collection requirements. Each
third party supplier must also agree to remit the full amount of all
charges it bills to customers for the electric generation, transmission and
distribution services PSE&G or its successor provides, together with the
transition bond charge, regardless of whether these payments are received
from the customers, within 15 days of PSE&G's or its successor's bill for
these charges. If a third party supplier fails to remit charges within a
further seven days, PSE&G, as servicer, or its successor may assume
responsibility for billing or transfer responsibility to another qualified
third party supplier. While a third party supplier collecting the
transition bond charge may request termination of service to delinquent
customers, only PSE&G or a successor electric public utility may disconnect
or reconnect a customer's distribution service.


      The BPU May Designate a Replacement Servicer. The Competition Act
provides that in the event of a default by the electric public utility in
respect of charging, collecting and receiving revenues derived from the
transition bond charge and upon the application of the secured party, such
as the trustee, or an assignee, such as the issuer, the BPU or any court of
competent jurisdiction will by order designate a trustee or other entity to
act in place of the electric public utility to impose, meter, charge, bill,
collect and receive the transition bond charge. The BPU may, in its
discretion, establish criteria for the selection of any entity that may
become a servicer of bondable transition property upon the default or other
material adverse change in the financial condition of the electric public
utility. The appointment of a successor servicer must not result in the
downgrade or withdrawal of a rating on any outstanding transition bonds.
See "RISK FACTORS--SERVICING RISKS--IF THE SERVICER DEFAULTS OR BECOMES
BANKRUPT, IT MAY BE DIFFICULT TO FIND A SUCCESSOR SERVICER AND PAYMENTS MAY
BE SUSPENDED" in this prospectus.


THE BPU'S TRANSITION BOND CHARGE ADJUSTMENT PROCESS


      The servicing agreement requires the servicer to seek adjustments to
the transition bond charge in order to enhance the likelihood that actual
transition bond charge collections, including any amounts on deposit in the
reserve subaccount, are neither more nor less than the amount necessary to
amortize the transition bonds of each series in accordance with the related
expected amortization schedule, to pay interest, to fund the series
overcollateralization subaccounts to the amount required to be on deposit
in the series overcollateralization subaccounts, to replenish any
shortfalls in the series capital subaccounts, and to pay the trustee's fee,
the servicing fee and the other expenses and costs included in bondable
stranded costs. These adjustments are formula- based, incorporating actual
transition bond charge collections, as well as updated assumptions by the
servicer as to projected future usage of electricity by customers, expected
delinquencies and write-offs and future expenses relating to bondable
transition property and the transition bonds, and the issuance of any
additional series of transition bonds. They are designed to achieve each of
the above goals by the payment date immediately preceding the next date on
which the transition bond charge is adjusted or the expected final payment
date, as applicable, taking into account any amounts on deposit in the
reserve subaccount. If at the time of issuance of a series, the servicer
determines any additional adjustments are required, the dates for these
adjustments will be specified in the prospectus supplement for the series.

      The Schedule for Making Adjustments to the Transition Bond Charge.
Under the Competition Act, the servicer must file an adjustment request at
least annually. Under the BPU financing order, adjustments may not be made
more frequently than quarterly. Under the servicing agreement, the servicer
will file a request for an adjustment to the transition bond charge with
the BPU on December 1 of each year and on any additional date or dates
specified in the prospectus supplement for any series of transition bonds.
Each proposed adjustment will become effective on an interim basis 30 days
after filing, and final after 60 days after filing, in each case, absent a
determination by the BPU of manifest error. In the case of a finding of
manifest error by the BPU, the proposed adjustment will not become
effective until the error is corrected to the satisfaction of the BPU.
Manifest error means an arithmetic error evident on the face of the filing.
The date on which an adjustment request is filed is referred to as a
calculation date.


      The BPU Authorized PSE&G to Sell Bondable Transition Property to the
Issuer. Under the BPU financing order, the BPU authorized PSE&G to assign,
sell, transfer or pledge bondable transition property to the issuer.


      Appeals from the BPU Restructuring Order and the BPU Financing Order
Are Pending. In October and November 1999, two appeals of the BPU financing
order and the BPU restructuring order were filed in the Appellate Division
of the New Jersey Superior Court on behalf of several customers, who were
joined in some respects by the New Jersey Division of the Ratepayers'
Advocate. This court granted PSE&G's requests to accelerate these appeals
and ordered that the matters be consolidated. The parties filed briefs with
the court and the court held oral argument on the consolidated matters on
March 8, 2000. On April 13, 2000, a three-judge panel of the Appellate
Division of the New Jersey Superior Court hearing these matters unanimously
rejected the arguments made by appellants and affirmed the decisions of the
BPU. As a result of the unanimous decision, the appellants have no right to
appeal to the New Jersey Supreme Court, but may, until May 3, 2000, request
the New Jersey Supreme Court to exercise its discretion to review the
matter.



        THE SELLER AND SERVICER OF THE BONDABLE TRANSITION PROPERTY

PSE&G


      PSE&G is both the seller and the servicer of the bondable transition
property. See "PUBLIC SERVICE ELECTRIC AND GAS COMPANY" in this prospectus.


PSE&G'S CUSTOMER CLASSES

      PSE&G's customer base is divided into three classes of business:
residential, commercial and industrial. Several rate classes are included
within each category differentiated by type and level of service.

ELECTRIC REVENUE, NUMBER OF CUSTOMERS AND CONSUMPTION


      The following table shows the amount of PSE&G's billed electric
revenue per customer class for the past six years and the percentage of
each customer class of the total billed revenue.


<TABLE>
<CAPTION>

                                                          TABLE 1
                                                      BILLED REVENUE ($000)
                 1994        %       1995       %       1996        %        1997       %       1998       %        1999       %

<S>          <C>          <C>     <C>         <C>     <C>         <C>     <C>         <C>    <C>         <C>    <C>         <C>
Residential  $1,198,007   32.50%  $1,258,773  32.70%  $1,255,691  32.80%  $1,228,098  32.90% $1,266,509  33.40% $1,323,520  34.10%

Commercial   $1,796,557   48.80%  $1,892,093  49.20%  $1,904,274  49.70%  $1,856,899  49.80% $1,904,794  50.20% $1,944,838  50.10%

Industrial     $689,600   18.70%    $696,947  18.10%    $670,884  17.50%    $643,650  17.30%   $625,974  16.50%   $611,090  15.80%
             ----------  -------  ---------- -------  ---------- -------  ---------- ------- ---------- ------- ---------- -------
Total        $3,684,164  100.00%  $3,847,813 100.00%  $3,830,849 100.00%  $3,728,647 100.00% $3,797,277 100.00% $3,879,448 100.00%
             ==========  =======  ========== =======  ========== =======  ========== ======= ========== ======= ========== =======
</TABLE>



      The following table shows the average number of PSE&G's customers in
each customer class for the past six years and the percentage each customer
class bears to the total number of customers.



<TABLE>
<CAPTION>
                                                           TABLE 2
                                           AVERAGE NUMBER OF CUSTOMERS (CUSTOMER BILLS)
               1994        %       1995        %       1996        %       1997       %       1998       %        1999       %

<S>          <C>          <C>    <C>          <C>    <C>          <C>    <C>         <C>     <C>        <C>     <C>        <C>
Residential  1,666,598    86.50% 1,677,780    86.50% 1,683,208    86.50% 1,686,444   86.40%  1,701,066  86.30%  1,714,335  86.30%

Commercial     250,312    13.00%   252,574    13.00%   253,611    13.00%   257,013   13.20%    260,957  13.20%    262,805  13.20%

Industrial       9,630     0.50%     9,522     0.50%     9,300     0.50%     9,170    0.50%      9,101   0.50%      8,986   0.50%
                 -----     -----     -----     -----     -----     -----     -----    -----      -----   -----      -----   -----
Total        1,926,540   100.00% 1,939,876   100.00% 1,946,119   100.00% 1,952,627  100.00%  1,971,124 100.00%  1,986,126 100.00%
             =========   ======= =========   ======= =========   ======= =========  =======  ========= =======  ========= =======
</TABLE>



      The following table shows the total billed electric consumption of
PSE&G's customers in megawatt-hours (referred to as MWh) for the past six
years for each customer class and the percentage each customer class bears
to the total consumption.


<TABLE>
<CAPTION>
                                                           TABLE 3
                                                BILLED ELECTRIC CONSUMPTION (MWH)
                 1994       %        1995       %        1996      %        1997      %        1998       %       1999       %

<S>           <C>         <C>    <C>          <C>    <C>         <C>    <C>         <C>    <C>          <C>    <C>         <C>

Residential   10,708,914  27.50% 10,755,485   27.80% 10,736,855  28.00% 10,710,735  28.10% 11,091,537   28.40% 11,759,956  29.20%

Commercial    19,007,330  48.80% 18,968,792   49.10% 18,990,242  49.50% 18,923,234  49.70% 19,509,283   50.00% 20,281,529  50.36%

Industrial     9,243,537  23.70%  8,934,958   23.10%  8,625,133  22.50%  8,444,973  22.20%  8,440,088   21.60%  8,233,917  20.44%
               ---------  ------  ---------   ------  ---------  ------  ---------  ------  ---------   ------  ---------  ------
Total         38,959,781 100.00% 38,659,235  100.00% 38,352,230 100.00% 38,078,942 100.00% 39,040,908  100.00% 40,275,402 100.00%
              ========== ======= ==========  ======= ========== ======= ========== ======= ==========  ======= ========== =======
</TABLE>



PERCENTAGE CONCENTRATION WITHIN PSE&G'S LARGE COMMERCIAL AND INDUSTRIAL
CUSTOMERS


      For the period ended December 31, 1999, the ten largest single site
electric customers represented approximately 5.5% of PSE&G's kilowatt-hour
sales and the ten largest multi-site electric customers represented
approximately 7.0% of PSE&G's kilowatt-hour sales. In both cases, the
customers are in the large commercial and industrial customer class. There
are no material concentrations in the residential class.


HOW PSE&G FORECASTS THE NUMBER OF CUSTOMERS AND THE AMOUNT OF ELECTRICITY USAGE

      Accurate projections of the number of customers, usage and retail
electric revenue are important in setting, maintaining and adjusting the
transition bond charge. The transition bond charge must be sufficient to
recover interest on and principal of the transition bonds, to maintain the
scheduled series overcollateralization levels, to replenish any withdrawals
from any series capital subaccounts and to pay the trustee's fee, the
servicing fee and the other expenses and costs included in bondable
stranded costs. See "THE BPU FINANCING ORDER AND THE TRANSITION BOND
CHARGE--THE BPU'S TRANSITION BOND CHARGE ADJUSTMENT PROCESS" AND "RISK
FACTORS--SERVICING RISKS" in this prospectus.

      The energy forecast process starts with a set of assumptions,
including economic, demographic, price, marketing, major customers,
demand-side management, private plant/co-generation and technology impact
assumptions.

      The residential energy forecast is primarily based on a forecast of
New Jersey household growth. The use per customer forecast is developed
using variables representing growth in the number of air conditioners, New
Jersey income per household, energy efficiency improvements and PSE&G
average electric price.

      The commercial energy forecast is developed by reference to total
personal income and non-manufacturing employment, PSE&G's average electric
price, a forecast of floor space and the total number of buildings in
PSE&G's service territory.


      The specific economic and demographic variables on which the
industrial energy forecast is based include manufacturing employment, the
industrial production index and employee productivity for New Jersey, the
average PSE&G electric and gas prices and industrial fuel oil prices.
Natural gas and fuel oil prices are used as a proxy for competitive energy
prices. The largest industrial customers are forecasted individually. The
industrial forecast is further adjusted to account for major known
activities in the industrial market such as maintenance shutdowns,
co-generation and private plant installations and significant changes in
operating characteristics.


      The short-term and long-term forecasting models have been reviewed by
the BPU and by BPU-hired auditors. All classes of business forecasts assume
normal weather and include the effects of demand side management programs.

FORECAST VARIANCES

      The table below compares actual usage in gigawatt-hours (referred to
as GWh) for a particular year to the related forecast prepared during the
previous year. For example, the annual 1994 variance is based on a forecast
prepared in 1993. There can be no assurance that the future variance
between actual and expected consumption will be similar to the historical
experience set forth below.

                                    TABLE 4
             VARIANCE FOR THE AMOUNT OF ELECTRICITY CONSUMED (GWH)


                  1994       1995      1996       1997      1998       1999


FORECAST         37,570     38,201    37,804     38,217    38,716     39,500
ACTUAL           38,960     38,659    38,352     38,079    39,041     40,275
VARIANCE-%       3.699%     1.200%    1.450%    (0.361%)   0.992%     1.963%


      If actual consumption of electricity is higher than the forecast,
there will most likely be an excess of transition bond charge collections.
Similarly, if actual consumption of electricity is lower than the forecast,
there will most likely be insufficient transition bond charge collections.

CREDIT POLICY; BILLING; COLLECTIONS AND WRITE-OFFS; TERMINATION OF SERVICE


      Credit Policy. PSE&G is required under New Jersey law to provide
service to all customers. PSE&G relies on the information provided by the
customer and its customer information system to determine whether PSE&G has
previously served a customer. Certain accounts are secured with deposits or
guarantees as a precautionary measure. The amount of the deposit reflects
the estimated use over a two-month period, which is the average time period
required to take collection action on past-due billings. Since the vast
majority of customers pay their bills within the allotted time, PSE&G does
not require deposits from all new customers.

      PSE&G has developed certain criteria for establishing credit. PSE&G
uses a positive identification and credit scoring system to determine
creditworthiness of its new customers. This system has proven to be an
effective method for reducing PSE&G's delinquencies. If a deposit is
required to establish credit, industrial and commercial customers must
deposit cash equal to twice their maximum monthly bill. In addition,
industrial and commercial customers may obtain a guaranty from a
satisfactory guarantor, or otherwise establish credit to the satisfaction
of PSE&G. In general, residential customers may establish credit by
depositing cash equal to twice the average monthly bill. Deposits may not
be required if the applicant has previously been a customer of PSE&G and
has paid all bills for service for a period of 12 consecutive months ending
immediately before the applicant ceased PSE&G service, or if the customer
provides a letter of credit from its previous utility showing no
delinquencies in the past 12 months.

      Billing Process. PSE&G bills its customers once every 27 to 33 days
and distributes approximately an equal number of bills each business day.
For the year ended December 31, 1999, PSE&G mailed out an average of
105,000 bills on each business day to its customers. For accounts with
potential billing error exceptions, reports are generated for manual
review. This review examines accounts that have abnormally high or low
bills, potential meter-reading errors and possible meter malfunctions.

      Collection and Write-Off Policy. PSE&G receives approximately 84% of
its total bill payments via U.S. mail. Approximately 12% of bill payments
are received at local offices and other third party pay offices. PSE&G
receives the remainder of payments via electronic payment and field
collection. Bills are due on presentation and are considered delinquent 19
days after billing. Customers are notified of a delinquent account in the
following monthly bill. The same delinquency policy will apply to the
transition bond charge. Timing and collection follow-up is based on
customer type.


      For residential customers, a past due reminder notice is sent with
the monthly bill if payment of the previous month's bill has not been
received. If payment is not received by the time of the third month's bill,
a shut-off notice is included in that monthly bill. A telephone contact is
attempted ten business days after the shut-off notice is issued. Service is
terminated if payment is not made by the due date of the third bill. Once
service is terminated, the customer may be required to pay an amount up to
the total amount past due and to come to a deferred arrangement on any
balance not paid in order to resume service.

      For industrial and commercial customers, a shut-off notice is sent
with the monthly bill if payment of the previous month's bill has not been
received. A telephone contact is attempted ten business days after the
shut-off notice is issued. Service is terminated if payment is not made by
the due date on the second bill. Once service is terminated, the customer
may be required to pay an amount up to the total amount past due and to
come to a deferred arrangement on any balance not paid in order to resume
service.

      If service is terminated for a customer of any class, a charge of $20
for gas service and $15 for electric service is required for service
restoration. For both industrial and commercial customers, a final bill
including all unpaid amounts is issued after service termination. Unpaid
final bills are written off approximately 80 days after the final bill is
issued. The approximate number of days between the first bill that is
unpaid and the final bill due to a discontinuance of service for
non-payment is 150 days for a residential customer and 120 days for an
industrial or commercial customer.

      PSE&G may change its credit, billing, collections and
termination/restoration of service policies and procedures from time to
time. It is expected that any such changes would be designed to enhance
PSE&G's ability to bill and collect customer charges on a timely basis.
Under the servicing agreement, any changes to customary billing and
practices instituted by PSE&G will apply to collections of the transition
bond charge so long as PSE&G is the servicer.

      Termination of Service for Certain Residential Customers in the
Winter. The winter termination program is part of the New Jersey
Administrative Code and prevents discontinuance of electric and gas service
to qualified residential customers from November 15 through March 15. The
BPU has reserved the option of extending the program to the end of March,
if abnormally bad weather is forecasted.

      The program provides for the requirement of good-faith payments
according to a 12- month system budget plan. The regulation also provides
for restoration of service for customers eligible to participate in the
program whose service has been shut off for non-payment prior to November
15, if up to 25% of the outstanding balance is paid. Residential customers
who qualify for the program and who do not meet the requirement for
good-faith payments may have service discontinued if PSE&G successfully
petitions the BPU for non-restoration. The program requires that a
BPU-approved fact sheet accompany each discontinuance notice to residential
customers during the program period. The fact sheet is distributed as a
bill insert since discontinuance notices are issued on the customer's bill.


      See "RISK FACTORS --SERVICING RISKS --BILLING AND COLLECTION
PRACTICES MAY REDUCE THE AMOUNT OF FUNDS AVAILABLE FOR PAYMENTS ON THE
TRANSITION BONDS" in this prospectus.


LOSS AND DELINQUENCY EXPERIENCE

      The following tables set forth information relating to the total
billed revenues and write- off experience for the past several years. Such
historical information is presented because PSE&G's actual experience with
respect to write-offs and delinquencies may affect the timing of transition
bond charge collections. PSE&G does not expect, but cannot assure, that the
delinquency or write-off experience with respect to transition bond charge
collections will differ substantially from the rates indicated. Write-off
and delinquency data is affected by factors such as the overall economy,
weather and changes in collection practices. The net write-offs and
delinquency experience is expected, but cannot be assured, to be similar to
PSE&G's previous experience. For example, changes in the retail electric
market, including but not limited to the introduction of third party
suppliers who may be permitted to provide consolidated billing to PSE&G's
customers, could mean that delinquency and write-off ratios will vary from
those presented in the tables below.


      The following table shows total PSE&G electric and gas billed revenue
for the past six years for each customer class.


<TABLE>
<CAPTION>

                                    TABLE 5

                        TOTAL ELECTRIC AND GAS BILLED REVENUES
                                    (IN THOUSANDS)
                 1994         1995         1996         1997        1998        1999
<S>           <C>          <C>          <C>          <C>         <C>         <C>

Residential   $2,104,795   $2,098,138   $2,206,281   $2,193,120  $2,102,803  $2,244,893

Commercial    $2,342,261   $2,387,105   $2,439,707   $2,358,069  $2,306,227  $2,385,341

Industrial    $1,028,396   $  997,149   $1,013,170   $  982,258  $  912,081  $  903,767
              ----------   ----------   ----------   ----------  ----------  ----------
Total         $5,475,452   $5,482,392   $5,659,158   $5,533,447  $5,321,111  $5,534,001
</TABLE>


      Gross write-offs for electricity and gas have been tracked by class
of business since February 20, 1996. The following table shows gross
write-offs for electricity and gas for the past four years for each
customer class, except for 1996 which calculates gross write-offs from
February 20 only.


                                    TABLE 6


            GROSS WRITE-OFFS PER CUSTOMER CLASS (IN THOUSANDS)

                 RESIDENTIAL             COMMERCIAL             INDUSTRIAL

1999               $30,532                 $8,288                   $649

1998               $31,701                 $9,281                   $702

1997               $39,919                 $8,777                   $562

1996               $27,170                 $6,199                   $522


      The following table shows PSE&G gross write-offs as a percentage of
total electric and gas billed revenue for the past four years for each
customer class, except for 1996 which calculates gross PSE&G write-offs on
this basis from February 20 only.


                                    TABLE 7

   GROSS WRITE-OFFS AS A PERCENTAGE OF BILLED REVENUE PER CUSTOMER CLASS

             RESIDENTIAL           COMMERCIAL             INDUSTRIAL

1999           1.36%                 0.35%                  0.07%

1998           1.51%                 0.40%                  0.08%

1997           1.82%                 0.37%                  0.06%

1996           1.23%                 0.25%                  0.05%


      The following table shows PSE&G total net write-offs and the
corresponding percentage of total billed revenues for the past six years
for all customers for electricity and gas.


                                  TABLE 8

                  TOTAL NET WRITE-OFFS (IN THOUSANDS) AND
              NET WRITE-OFFS AS A PERCENTAGE OF BILLED REVENUE

                                                         NET WRITE-OFFS AS A
                                 NET WRITE-OFFS          % OF BILLED REVENUE

           1999                     $34,852                     0.63%

           1998                     $37,793                     0.71%

           1997                     $50,058                     0.90%

           1996                     $35,807                     0.63%

           1995                     $35,038                     0.64%

           1994                     $37,157                     0.68%


Net write-offs include amounts recovered by PSE&G from deposits, bankruptcy
proceedings and payments received after an account has been either
written-off by PSE&G or transferred to one of its external collection
agencies.

      The following table sets forth information relating to PSE&G's rate
of delinquencies, as a percent of accounts receivable of all customers for
electricity and gas for the past six years:


<TABLE>
<CAPTION>
                                    TABLE 9

                           ELECTRIC AND GAS DELINQUENCIES

          1-30      31-60       61-90      91-120     121-150    151-180    OVER 180
       DAYS PAST  DAYS PAST   DAYS PAST  DAYS PAST   DAYS PAST  DAYS PAST  DAYS PAST
 YEAR     DUE        DUE         DUE        DUE         DUE        DUE        DUE

<S>      <C>        <C>         <C>        <C>         <C>        <C>        <C>
 1999    66.88%     16.57%      5.81%      3.10%       1.98%      1.27%      4.39%

 1998    68.76%     14.97%      5.59%      3.67%       1.93%      1.13%      3.95%

 1997    72.95%     13.89%      4.53%      2.49%       1.55%      1.00%      3.59%

 1996    72.83%     13.36%      4.20%      2.41%       1.58%      1.02%      4.60%

 1995    75.67%     13.09%      3.86%      2.02%       1.32%      0.75%      3.29%

 1994    76.00%     11.58%      3.85%      2.36%       1.39%      0.96%      3.86%

</TABLE>

      While accounts are considered delinquent if they are unpaid 19 days
after billing, customers are not notified of any delinquency in their
account until the next billing. The delinquency data above represents only
active customer accounts as opposed to the write-off data which reflects
only customer accounts where service is no longer being provided. PSE&G has
not traced the rate of delinquencies by customer class.


      See "RISK FACTORS --BILLING AND COLLECTION PRACTICES MAY REDUCE THE
AMOUNT OF FUNDS AVAILABLE FOR PAYMENTS ON THE TRANSITION BONDS" in this
prospectus.


HOW PSE&G WILL APPLY PARTIAL PAYMENTS BY ITS CUSTOMERS

      The BPU financing order requires that PSE&G allocate partial payments
of electricity bills for any period in the following order:

      o     to sales taxes (which PSE&G collects as trustee for the State of
            New Jersey and not for its own account or for that of the issuer);

      o     pro rata to the transition bond charge and PSE&G's other
            charges and taxes, where any of such charges are in arrears,
            based on their proportion to PSE&G's total charges assessed for
            that period; and

      o     pro rata to the transition bond charge and PSE&G's other
            charges and taxes, where any of such charges are current
            charges, based on their proportion to PSE&G's total charges
            assessed for that period.

PSE&G's other charges include gas charges which are often billed together
with electric charges. Partial payments will also be allocated among
different series of transition bonds, pro rata, based on their respective
outstanding principal balances.


                   PSE&G TRANSITION FUNDING LLC, THE ISSUER


      PSE&G Transition Funding LLC, the issuer of the transition bonds, was
formed as a Delaware limited liability company on July 21, 1999 pursuant to
a limited liability company agreement of PSE&G as sole member of the
issuer. The assets of the issuer are limited to the bondable transition
property which was sold to the issuer, the trust funds held by the trustee,
the rights of the issuer under the transaction documents, any third party
credit enhancement and any money distributed to the issuer from the
collection account in accordance with the indenture and not distributed to
PSE&G. The BPU financing order and the indenture provide that the bondable
transition property, as well as the other collateral described in the BPU
financing order and the indenture, will be pledged by the issuer to the
trustee. Pursuant to the indenture, the transition bond charge collections
remitted to the trustee by the servicer must be used to pay the transition
bonds and other obligations of the issuer specified in the indenture. As of
the date of this prospectus, the issuer has not carried on any business
activities and has no operating history. Audited financial statements of
the issuer as of December 31, 1999 are included in this prospectus.

      The Issuer's Purpose.  The issuer has been created solely for the
purposes of:


      o     purchasing and owning the bondable transition property;

      o     issuing one or more series of transition bonds, each of which may
            be comprised of  one or more classes, from time to time;

      o     pledging its interest in the bondable transition property and
            other collateral to the trustee under the indenture in order to
            secure the transition bonds; and


      o     performing activities that are necessary, suitable or
            convenient to accomplish these purposes, including the
            execution of any swap agreement or hedging arrangement incident
            to the issuance of transition bonds.


      The Interaction Between PSE&G and the Issuer. On the issue date for
each series, except in the event of a refunding of outstanding transition
bonds, PSE&G will sell bondable transition property to the issuer pursuant
to the sale agreement between the issuer as buyer and PSE&G as seller.
PSE&G will service the bondable transition property pursuant to a servicing
agreement with the issuer. PSE&G and any successor in the capacity of
servicer are referred to as the servicer.

      The Issuer's Management. The issuer's business will be managed by
five managers, referred to as the managers, appointed from time to time by
PSE&G or, in the event that PSE&G transfers its interest in the issuer, by
the new owner or owners. The issuer will have at all times following the
initial issuance of the transition bonds at least two independent managers
who, among other things, are not and have not been for at least three years
from the date of their appointment:

     o      a direct or indirect legal or beneficial owner of the issuer or
            PSE&G or any of their respective affiliates,

     o      a relative, supplier, employee, officer, director, manager,
            contractor or material creditor of the issuer or PSE&G or any of
            their respective affiliates, or

     o      a person who controls PSE&G or its affiliates.

The remaining managers will be employees or officers of PSE&G. The managers
will devote the time necessary to conduct the affairs of the issuer.

      The following are the managers as of the date of this prospectus:

NAME                         AGE     POSITION AT PSE&G
Robert E. Busch              53      Senior Vice President and Chief Financial
                                     Officer

                                     Mr. Busch is currently serving as the
                                     Senior Vice President and Chief
                                     Financial Officer of PSE&G. Prior to
                                     joining PSE&G in 1998, Mr. Busch was
                                     the National Director of the Hay Group
                                     Utility Consulting Practice and prior
                                     to joining the Hay Group, he held
                                     various positions at Northeast
                                     Utilities.

Robert C. Murray             54      Executive Vice President--Finance

                                     Mr. Murray is currently Executive Vice
                                     President of PSE&G and Vice President
                                     and Chief Financial Officer of PSEG.
                                     Prior to his current position, Mr.
                                     Murray was Chief Financial Officer of
                                     PSE&G.

R. Edwin Selover             54      Senior Vice President and General Counsel

                                     Mr. Selover is currently Senior Vice
                                     President and General Counsel of
                                     PSE&G, as well as Vice President and
                                     General Counsel of PSEG. Mr. Selover
                                     has served in these positions since
                                     1988.

PSE&G, as the sole member of the issuer, will appoint two independent
managers prior to the issuance of the initial series of transition bonds.

      None of the managers has been involved in any legal proceedings which
are specified in Item 401(f) of the SEC's Regulation S-K.

      The Managers' Compensation and Limitation on Liabilities. The issuer
has not paid any compensation to any manager since the issuer was formed.
The managers other than the independent managers will not be compensated by
the issuer for their services on behalf of the issuer. The independent
managers will be paid quarterly fees from the revenues of the issuer and
will be reimbursed for their reasonable expenses. These expenses include,
without limitation, the reasonable compensation, expenses and disbursements
of such agents, representatives, experts and counsel as the independent
managers may employ in connection with the exercise and performance of
their rights and duties under the issuer's limited liability company
agreement, the indenture, the sale agreement and the servicing agreement.
The limited liability company agreement provides that the managers will not
be personally liable under any circumstances except for:

     o      liabilities arising from their own willful misconduct or gross
            negligence,

     o      liabilities arising from the failure by any of the managers to
            perform obligations expressly undertaken in the issuer's limited
            liability company agreement, or

      o     taxes, fees or other charges, based on or measured by any fees,
            commissions or compensation received by the managers in
            connection with the transactions described in this prospectus.

The limited liability company agreement further provides that, to the
fullest extent permitted by law, the issuer shall indemnify the managers
against any liability incurred in connection with their services as
managers for the issuer except in the cases described above.

      The Issuer is a Separate and Distinct Legal Entity. Under the
issuer's limited liability company agreement, the issuer may not file a
voluntary petition for relief under the Bankruptcy Code without the
unanimous vote of its managers, including the independent managers. PSE&G
has agreed that it will not cause the issuer to file a voluntary petition
for relief under the Bankruptcy Code. The limited liability company
agreement requires the issuer:

     o      to take all reasonable steps to continue its identity as a separate
            legal entity;

      o     to make it apparent to third persons that it is an entity with
            assets and liabilities distinct from those of PSE&G, other
            affiliates of PSE&G, the managers or any other person; and

      o     to make it apparent to third persons that, except for federal
            and state tax purposes, it is not a division of PSE&G or any of
            its affiliated entities or any other person.


      The principal place of business of the issuer is 80 Park Plaza, T-4D,
Newark, New Jersey 07102, and its telephone number is (973) 297-2227.


      Administration Agreement. PSE&G will provide administrative services
for the issuer pursuant to an administration agreement between the issuer
and PSE&G. The issuer will pay PSE&G a market rate fee for performing these
services.


              INFORMATION AVAILABLE TO THE TRANSITION BONDHOLDERS


      The issuer has filed with the SEC a registration statement under the
Securities Act, with respect to the transition bonds. This prospectus,
which forms a part of the registration statement, and any prospectus
supplement describe the material terms of some documents filed as exhibits
to the registration statement. However, this prospectus and any prospectus
supplement do not contain all of the information contained in the
registration statement and its exhibits. Any statements contained in this
prospectus or any prospectus supplement concerning the provisions of any
document filed as an exhibit to the registration statement or otherwise
filed with the SEC are not necessarily complete, and in each instance
reference is made to the copy of the document so filed. For further
information, reference is made to the registration statement and the
exhibits thereto, which are available for inspection without charge at the
public reference facilities maintained by the SEC at 450 Fifth Street,
N.W., Washington, D.C. 20549, and at its regional offices located as
follows: Chicago Regional Office, Citicorp Center, 500 West Madison Street,
Suite 1400, Chicago, Illinois 60661-2511; and New York Regional Office, 7
World Trade Center, 13th Floor, New York, New York 10048. Copies of the
registration statement and exhibits thereto may be obtained at the above
locations at prescribed rates and, for so long as any transition bonds are
listed on the Luxembourg Stock Exchange and the rules of that exchange so
require, will be available for inspection by the holders of any listed
transition bonds at the office of the listing agent in Luxembourg.
Information as to the operation of the public reference facilities is
available by calling the SEC at 1-800-SEC-0330. Information filed with the
SEC can also be inspected at the SEC site on the World Wide Web at
http://www.sec.gov. The issuer will file with the SEC all periodic reports
as are required by the Exchange Act, and the rules, regulations or orders
of the SEC thereunder. The issuer may discontinue filing periodic reports
under the Exchange Act at the beginning of the fiscal year following the
issuance of the transition bonds of any series if there are fewer than 300
holders of the transition bonds.

      All reports and other documents filed by the issuer pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act subsequent to the
date of this prospectus and prior to the termination of the offering of the
transition bonds will be deemed to be incorporated by reference into this
prospectus and to be a part hereof. Any statement contained in this
prospectus, in a prospectus supplement or in a document incorporated or
deemed to be incorporated by reference in this prospectus will be deemed to
be modified or superseded for purposes of this prospectus and any
prospectus supplement to the extent that a statement contained in this
prospectus, in a prospectus supplement or in any separately filed document
which also is or is deemed to be incorporated by reference herein modifies
or supersedes that statement. Any statement so modified or superseded will
not be deemed, except as so modified or superseded, to constitute part of
this prospectus or any prospectus supplement. The issuer will provide
without charge to each person to whom a copy of this prospectus is
delivered, on the written or oral request of this person, a copy of any or
all of the documents incorporated herein by reference, except for the
exhibits which are not specifically incorporated by reference in the
documents. Written requests for these copies should be directed to the
issuer, c/o Brian Smith, Director of Investor Relations, Public Service
Electric and Gas Company, 80 Park Plaza, Newark, New Jersey 07102.
Telephone requests for these copies should be directed to the issuer at
(973) 430-7000. In addition, for so long as any transition bonds are listed
on the Luxembourg Stock Exchange and the rules of that exchange so
require, these documents will be available for inspection by the holders of
any listed transition bonds at the office of the listing agent in
Luxembourg.



                             THE TRANSITION BONDS

      The transition bonds will be issued under and secured by the
indenture between the issuer and the trustee substantially in the form
filed as an exhibit to the registration statement of which this prospectus
forms a part. The terms of each series of transition bonds will be provided
in the indenture and the related indenture supplement. The following
summary describes some general terms and provisions of the transition
bonds. The particular terms of the transition bonds of any series offered
by any prospectus supplement will be described in the prospectus
supplement.

GENERAL TERMS OF THE TRANSITION BONDS

      The transition bonds may be issued in one or more series, each made
up of one or more classes. The terms of a series may differ from the terms
of another series, and the terms of a class may differ from the terms of
another class of the same series. The terms of each series will be
specified in the related prospectus supplement and supplemental indenture.

      The indenture requires, as a condition to the issuance of each series
of transition bonds, that such issuance will not result in any rating
agency reducing or withdrawing its then current rating of any outstanding
series or class of transition bonds. The requirement of notification in
writing by each rating agency to the seller, the servicer, the trustee and
the issuer that any action will not result in a reduction or withdrawal is
referred to as the rating agency condition.


      The Issuer's Transition Bonds Will be Maintained in Book-Entry
Format. Except as set forth in the prospectus supplement, each series of
transition bonds will initially be represented by one or more transition
bonds registered in the name of Cede & Co., as the nominee of DTC. The
transition bonds will be available for purchase in initial denominations
specified in the related prospectus supplement which will be not less than
$1,000, with an exception for one transition bond in each class which may
have a smaller denomination. Unless and until definitive transition bonds
are issued under the limited circumstances described in this prospectus, no
transition bondholder will be entitled to receive a physical bond
representing a transition bond. All references in this prospectus to
actions by transition bondholders will refer to actions taken by DTC upon
instructions from DTC participants. In addition, all references in this
prospectus to payments, notices, reports and statements to transition
bondholders will refer to payments, notices, reports and statements to DTC
or Cede, as the registered holder of each series of transition bonds. DTC
or Cede will receive these payments, notices, reports and statements for
distribution to the beneficial owners of the transition bonds in accordance
with DTC's procedures with respect thereto. See "--TRANSITION BONDS WILL BE
ISSUED IN BOOK-ENTRY FORM" and "--CERTIFICATED TRANSITION BONDS" below.


PAYMENTS OF INTEREST AND PRINCIPAL ON THE TRANSITION BONDS

      Interest will accrue on the outstanding principal balance of
transition bonds of a series or class at the interest rate specified in or
determined in the manner specified in the related prospectus supplement.
Interest will be payable to the transition bondholders of a series or class
on each payment date, commencing on the first payment date specified in the
related prospectus supplement. On any payment date with respect to any
series, the issuer will make principal payments on that series only until
the outstanding principal balance thereof has been reduced to the principal
balance specified for that payment date in the expected amortization
schedule for that series, but only to the extent funds are available for
that series as described in this prospectus. Accordingly, principal of the
series or class of transition bonds may be paid later, but not sooner, than
reflected in the expected amortization schedule therefor, except in a case
of any applicable optional redemption or acceleration. See "RISK
FACTORS--OTHER RISKS ASSOCIATED WITH AN INVESTMENT IN THE TRANSITION BONDS"
and "--SERVICING RISKS" in this prospectus.

      The indenture provides that failure to pay the entire outstanding
principal balance of the transition bonds of any series or class by the
expected final payment date will not result in an event of default under
the indenture until after the final maturity date for the series or class,
as applicable.

      On each payment date, the amount required to be paid as principal on
the transition bonds of each series, from transition bond charge
collections allocable to that series, the capital subaccount and
overcollateralization subaccount for that series, and the reserve
subaccount for all series, will equal:


      o     the outstanding principal balance of any transition bonds of
            each class of that series due if that payment date is the final
            payment date of that class; plus


     o      the outstanding principal balance of any transition bonds of each
            class of that series called for redemption; plus

     o      the outstanding principal balance of any transition bonds of each
            class of that series upon acceleration following an event of
            default; plus

      o     the principal scheduled to be paid on each class of that series
            of transition bonds on that payment date.

      The entire outstanding principal balance of a series of transition
bonds will be due and payable if:

      o     an event of default under the indenture occurs and is continuing
            and

      o     the trustee or the holders of a majority in principal amount of
            the transition bonds of all series then outstanding, voting as
            a group, have declared the transition bonds to be immediately
            due and payable.

See "THE INDENTURE--WHAT CONSTITUTES AN EVENT OF DEFAULT ON THE TRANSITION
BONDS" and "WEIGHTED AVERAGE LIFE AND YIELD CONSIDERATIONS FOR THE
TRANSITION BONDS" in this prospectus.


FLOATING RATE TRANSITION BONDS

      In connection with the issuance of any class of floating rate
transition bonds, the issuer may enter into or arrange for one or more swap
transactions. The related prospectus supplement will include a description
of:

     o      the material terms of any swap transaction,

     o      the identity of any swap counterparty,

     o      any payments due to be paid by or to the issuer or the trustee
            under any swap transaction,

     o      scheduled deposits in and withdrawals from any class subaccount
            of the collection account with respect to any swap transaction,

     o      the formula for calculating the floating rate of interest of any
            floating interest rate class, and

      o     the rights of transition bondholders with respect to any swap
            transaction, including any right of termination of or amendment
            to the swap agreement.

      Under the indenture, the issuer is obligated to perform all of its
obligations pursuant to any swap agreement to which it is a party.


REDEMPTION OF THE TRANSITION BONDS


      If so specified in the related prospectus supplement, the issuer may
redeem at its option any series of transition bonds on any payment date if
the outstanding principal balance of such series, after giving effect to
payments scheduled to be made on that payment date, is less than 5% of the
initial principal balance of that series of transition bonds. The
redemption price will, in each case, include accrued interest to the date
of redemption. Notice of redemption of any series of transition bonds will
be given by the trustee to each registered holder of a transition bond by
first-class mail, postage prepaid, mailed not less than five days nor more
than 45 days prior to the date of redemption or in another manner or at
another time as may be specified in the related prospectus supplement. For
so long as any transition bonds are listed on the Luxembourg Stock Exchange
and the rules of that exchange so require, notice of redemption also will
be given by publication in a daily newspaper in Luxembourg, expected to be
the Luxemburger Wort, not later than 10 days prior to the date of
redemption. Notice of redemption is conditioned upon the deposit of moneys
with the trustee before the redemption date and this notice will be of no
effect unless these moneys are so deposited.

      All transition bonds called for redemption will cease to bear
interest on the specified redemption date, provided the redemption price is
on deposit with the trustee at that time, and will no longer be considered
"outstanding" under the indenture. The transition bondholders will have no
further rights with respect thereto, except to receive payment from the
trustee of the redemption price thereof and unpaid interest accrued to the
date fixed for redemption.


CREDIT ENHANCEMENT FOR THE TRANSITION BONDS

      Credit enhancement with respect to the transition bonds of each
series will be provided principally by adjustments to the transition bond
charge and amounts on deposit in the reserve subaccount for all series and
the overcollateralization subaccount and capital subaccount for that
series. In addition, for any series of transition bonds or one or more
classes thereof, additional credit enhancement, if any, may be provided.
The amounts and types of credit enhancement, if any, and the provider of
any such credit enhancement with respect to each series of transition bonds
or one or more classes thereof will be described in the related prospectus
supplement. Additional credit enhancement may be in the form of:

     o      an additional reserve subaccount,


     o      subordination of one series for the benefit of another,


     o      additional overcollateralization,

     o      a financial guaranty insurance policy,

     o      a letter of credit,

     o      a credit or liquidity facility,

     o      a repurchase obligation,

     o      a third party payment or other support,

     o      a cash deposit or other credit enhancement, or

     o      any combination of the foregoing, as may be set forth in the
            related prospectus supplement.


      If specified in the related prospectus supplement, credit enhancement
for a series of transition bonds may cover one or more other series of
transition bonds. See "RISK FACTORS --TRANSITION BONDHOLDERS MAY EXPERIENCE
PAYMENT DELAYS OR LOSSES AS A RESULT OF THE LIMITED SOURCES OF PAYMENT FOR
THE TRANSITION BONDS AND LIMITED CREDIT ENHANCEMENT" in this prospectus.


TRANSITION BONDS WILL BE ISSUED IN BOOK-ENTRY FORM

      Unless otherwise specified in the related prospectus supplement, all
classes of transition bonds will initially be represented by one or more
bonds registered in the name of DTC, or another securities depository. The
transition bonds will be available to investors only in the form of
book-entry transition bonds. Transition bondholders may also hold
transition bonds through Clearstream Banking, Luxembourg, S.A., referred to
as Clearstream, or Euroclear in Europe, if they are participants in one of
those systems or indirectly through participants.

      The Role of Cede, Clearstream and Euroclear. DTC will hold the global
bond or bonds representing the transition bonds. Clearstream and Euroclear
will hold omnibus positions on behalf of their participants through
customers' securities accounts in Clearstream's and Euroclear's names on
the books of their respective depositories. Citibank, N.A. is depository
for Clearstream and Morgan Guaranty Trust Company of New York is depository
for Euroclear. These depositories will in turn hold these positions in
customers' securities accounts in the depositories' names on the books of
DTC.


      The Function of DTC. DTC is a limited purpose trust company organized
under the laws of the State of New York, and is a member of the Federal
Reserve System. DTC is a "clearing corporation" within the meaning of the
New York Uniform Commercial Code and a "clearing agency" registered
pursuant to Section 17A of the Exchange Act. DTC was created to hold
securities for its participants and to facilitate the clearance and
settlement of securities transactions between participants through
electronic book-entries, thereby eliminating the need for physical movement
of securities. Direct participants of DTC include securities brokers and
dealers, banks, trust companies, clearing corporations and some other
organizations. DTC is owned by a number of its direct participants and by
the New York Stock Exchange, Inc., the Nasdaq-Amex Market Group and the
National Association of Securities Dealers, Inc. Access to DTC's system is
also available to indirect participants.

      The Function of Clearstream. Clearstream holds securities for its
customers and facilitates the clearance and settlement of securities
transactions between Clearstream customers through electronic book-entry
changes in accounts of Clearstream customers, thereby eliminating the need
for physical movement of securities. Transactions may be settled by
Clearstream in any of 36 currencies, including United States dollars.
Clearstream provides to its customers, among other things, services for
safekeeping, administration, clearance and settlement of internationally
traded securities and securities lending and borrowing. Clearstream also
deals with domestic securities markets in over 30 countries through
established depository and custodial relationships. Clearstream is
registered as a bank in Luxembourg, subject to regulation by the Commission
de Surveillance du Secteur Financier, which supervises Luxembourg banks.
Clearstream's customers are world-wide financial institutions including
underwriters, securities brokers and dealers, banks, trust companies and
clearing corporations. Clearstream's United States customers are limited to
securities brokers and dealers and banks. Currently, Clearstream has
approximately 2,000 customers located in over 80 countries, including all
major European countries, Canada, and the United States. Indirect access to
Clearstream is available to other institutions that clear through or
maintain a custodial relationship with an account holder of Clearstream.
Clearstream has established an electronic bridge with Morgan Guaranty Trust
Company of New York as the Operator of the Euroclear System, referred to as
MGT/EOC, in Brussels to facilitate settlement of trades between Clearstream
and MGT/EOC.


      Clearsteam and MGT/EOC customers are world-wide financial
institutions, including underwriters, securities brokers and dealers,
banks, trust companies and clearing corporations. Indirect access to
Clearstream and MGT/EOC is available to other institutions that clear
through or maintain a custodial relationship with an account holder of
either system.


      The Function of Euroclear. Euroclear was created in 1968 to hold
securities for Euroclear participants and to clear and settle transactions
between Euroclear participants through simultaneous electronic book-entry
delivery against payment. By performing these functions, Euroclear
eliminated the need for physical movement of securities and also eliminated
any risk from lack of simultaneous transfers of securities and cash.
Transactions may now be settled in any of 30 currencies, including United
States dollars. The Euroclear System includes various other services,
including securities lending and borrowing, and arrangements with domestic
markets in several countries generally similar to the arrangements for
cross-market transfers with DTC described below. The Euroclear System is
operated by the Euroclear Operator, under contract with the Euroclear
Clearance System S.C., a Belgian cooperative corporation, referred to as
the Cooperative. All operations are conducted by the Euroclear Operator,
and all Euroclear securities clearance accounts and Euroclear cash accounts
are accounts with the Euroclear Operator, not the Cooperative. The
Cooperative establishes policy for Euroclear on behalf of Euroclear
participants. Euroclear participants include central banks, commercial
banks, securities brokers and dealers and other professional financial
intermediaries. Indirect access to Euroclear is also available to other
firms that clear through or maintain a custodial relationship with a
Euroclear participant, either directly or indirectly.


      The Euroclear Operator is the Belgian branch of a New York banking
corporation that is a member bank of the Federal Reserve System. As a
Federal Reserve System member, it is regulated and examined by the Board of
Governors of the Federal Reserve System and the New York State Banking
Department, as well as the Belgian Banking Commission.

      Terms and Conditions of Euroclear. Securities clearance accounts and
cash accounts with the Euroclear Operator are governed by the Terms and
Conditions Governing Use of Euroclear and the related Operating Procedures
of Euroclear and applicable Belgian law which are referred to in this
prospectus as the Terms and Conditions. The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of
securities and cash from Euroclear and receipts of payments with respect to
securities in Euroclear. All securities in Euroclear are held on a fungible
basis without attribution of specific securities to specific securities
clearance accounts. The Euroclear Operator acts under the Terms and
Conditions only on behalf of Euroclear participants and has no record of or
relationship with persons holding through Euroclear participants.

      The Rules for Transfers Among DTC, Clearstream or Euroclear
Participants. Transfers between participants will occur in accordance with
DTC rules. Transfers between Clearstream customers and Euroclear
participants will occur in accordance with their respective rules and
operating procedures. Cross-market transfers between persons holding
directly or indirectly through DTC, on the one hand, and directly or
indirectly through Clearstream customers or Euroclear participants, on the
other, will be effected in DTC in accordance with DTC rules on behalf of
the relevant European international clearing system by its depository.
Cross-market transactions will require delivery of instructions to the
relevant European international clearing system by the counterparty in this
system in accordance with its rules and procedures and within its
established deadlines, in European time. The relevant European
international clearing system will, if the transaction meets its settlement
requirements, deliver instructions to its depository to take action to
effect final settlement on its behalf by delivering or receiving transition
bonds in DTC, and making or receiving payments in accordance with normal
procedures for same-day funds settlement applicable to DTC. Clearstream
customers and Euroclear participants may not deliver instructions directly
to the depositories.

      DTC Will be the Holder of the Issuer's Transition Bonds. Unless and
until definitive transition bonds are issued, it is anticipated that the
only "holder" of transition bonds of any series will be DTC. Transition
bondholders will only be permitted to exercise their rights as transition
bondholders indirectly through participants and DTC. All references herein
to actions by transition bondholders thus refer to actions taken by DTC
upon instructions from its participants. In addition, all references herein
to payments, notices, reports and statements to transition bondholders
refer to payments, notices, reports and statements to DTC, as the
registered holder of the transition bonds, for payments to the beneficial
owners of the transition bonds in accordance with DTC procedures.

      Book-Entry Transfers and Transmission of Payments. Except under the
circumstances described below, while any book-entry transition bonds of a
series are outstanding, under DTC's rules, DTC is required to make
book-entry transfers among participants on whose behalf it acts with
respect to the book-entry transition bonds. In addition, DTC is required to
receive and transmit payments of principal of, and interest on, the
book-entry transition bonds. Participants with whom transition bondholders
have accounts with respect to book-entry transition bonds are similarly
required to make book-entry transfers and receive and transmit these
payments on behalf of their respective transition bondholders. Accordingly,
although transition bondholders will not possess physical bonds, DTC's
rules provide a mechanism by which transition bondholders will receive
payments and will be able to transfer their interests.

      DTC can only act on behalf of participants, who in turn act on behalf
of indirect participants and some banks. Thus, the ability of holders of
beneficial interests in the transition bonds to pledge transition bonds to
persons or entities that do not participate in the DTC system, or otherwise
take actions in respect of these transition bonds, may be limited due to
the lack of definitive transition bonds.

      DTC has advised the trustee that it will take any action permitted to
be taken by a transition bondholder under the indenture only at the
direction of one or more participants to whose account with DTC the
transition bonds are credited.

      How Transition Bond Payments Will Be Credited by Clearstream and
Euroclear. Payments with respect to transition bonds held through
Clearstream or Euroclear will be credited to the cash accounts of
Clearstream customers or Euroclear participants in accordance with the
relevant systems' rules and procedures, to the extent received by its
depository. These payments will be subject to tax reporting in accordance
with relevant United States tax laws and regulations. See "MATERIAL INCOME
TAX MATTERS FOR THE TRANSITION BONDS" in this prospectus. Clearstream or
the Euroclear Operator, as the case may be, will take any other action
permitted to be taken by a transition bondholder under the indenture on
behalf of a Clearstream customer or Euroclear participant only in
accordance with its relevant rules and procedures and subject to its
depository's ability to effect these actions on its behalf through DTC.

      DTC, Clearstream and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of transition bonds among
customers or participants of DTC, Clearstream and Euroclear. However, they
are under no obligation to perform or continue to perform these procedures
and these procedures may be discontinued at any time.

CERTIFICATED TRANSITION BONDS

      The Circumstances That Will Result in the Issuance of Certificated
Transition Bonds. Unless otherwise specified in the related prospectus
supplement, each class of transition bonds will be issued in fully
registered, certificated form to transition bondholders or their nominees,
rather than to DTC, only if:

      o     the issuer advises the trustee in writing that DTC is no longer
            willing or able to discharge properly its responsibilities as
            depository with respect to this class of transition bonds and
            the issuer is unable to locate a qualified successor;

     o      the issuer, at its option, elects to terminate the book-entry
            system through DTC; or

      o     after the occurrence of an event of default under the
            indenture, transition bondholders representing at least a
            majority of the outstanding principal balance of the transition
            bonds of all series advise the trustee through DTC in writing
            that the continuation of a book-entry system through DTC, or a
            successor thereto, is no longer in the transition bondholders'
            best interest.


      The Delivery of Certificated Transition Bonds. Upon the occurrence of
any event described in the immediately preceding paragraph, DTC will be
required to notify all affected beneficial owners of transition bonds
through participants of the availability of certificated transition bonds.
Upon surrender by DTC of the certificated bonds representing the applicable
transition bonds and receipt of instructions for re-registration, the
trustee will authenticate and deliver certificated transition bonds. Any
certificated transition bonds listed on the Luxembourg Stock Exchange will
be made available to the holders of such transition bonds through the
office of the transfer agent in Luxembourg. Thereafter, the trustee will
recognize the holders of any of these certificated transition bonds as
transition bondholders under the indenture.


      The Payment Mechanism for Certificated Transition Bonds. Payments of
principal of, and interest on, certificated transition bonds will be made
by the trustee, as paying agent, in accordance with the procedures set
forth in the indenture. These payments will be made directly to holders of
certificated transition bonds in whose names the certificated transition
bonds were registered at the close of business on the related record date
specified in each prospectus supplement. These payments will be made by
check mailed to the address of the holder as it appears on the register
maintained by the trustee.


      The final payment on any transition bond, however, will be made only
upon presentation and surrender of the transition bond at the office or
agency specified in the notice of final payment to transition bondholders.
The final payment of any transition bond listed on the Luxembourg Stock
Exchange may also be made upon presentation and surrender of the transition
bond at the office of the paying agent in Luxembourg as specified in the
notice of final distribution. A notice of such final distribution will be
published in a daily newspaper in Luxembourg, which is expected to be the
Luxemburger Wort, not later than the fifth day of the month of such final
distribution. Certificated transition bonds listed on the Luxembourg Stock
Exchange will also be transferable and exchangeable at the offices of the
transfer agent in Luxembourg. With respect to any transfer of these listed
certificated transition bonds, the new certificated transition bonds
registered in the names specified by the transferee and the original
transferor will be available at the offices of the transfer agent in
Luxembourg.


      The Transfer or Exchange of Certificated Transition Bonds.
Certificated transition bonds will be transferable and exchangeable at the
offices of the transfer agent and registrar, which will initially be the
trustee. No service charge will be imposed for any registration of transfer
or exchange, but the transfer agent and registrar may require payment of a
sum sufficient to cover any tax or other governmental charge imposed in
connection therewith.


                WEIGHTED AVERAGE LIFE AND YIELD CONSIDERATIONS
                           FOR THE TRANSITION BONDS

      The rate of principal payments, the amount of each interest payment
and the actual final payment date for each series or class of transition
bonds will be dependent on the rate and timing of receipt of transition
bond charge collections and the availability of credit enhancement.
Accelerated receipts of transition bond charge collections will not,
however, result in payment of principal on the transition bonds earlier
than the related expected final payment dates. This is because receipts in
excess of the amounts necessary to amortize the transition bonds in
accordance with the applicable expected amortization schedule, to pay
interest on the transition bonds, to pay related costs and expenses and to
fund or replenish the capital and overcollateralization subaccounts for
each series, will be allocated to the reserve subaccount. However, delayed
receipts of transition bond charge collections may result in principal
payments on the transition bonds occurring more slowly than as reflected in
the expected amortization schedule or later than the related expected final
payment dates. Redemption of any class or series of transition bonds and
acceleration of the final maturity date after an event of default will
result in payment of principal earlier than the related expected final
payment dates.


      The Effect of Transition Bond Charge Collections on the Timing of
Transition Bond Payments. The actual payments on each payment date for each
series or class of transition bonds and the weighted average life thereof
will be affected primarily by the rate and the timing of receipt of
transition bond charge collections. Amounts available in the reserve
subaccount, the series overcollateralization subaccount and the series
capital subaccount will also affect the weighted average life of that
series of transition bonds. The aggregate amount of transition bond charge
collections and the rate of principal amortization on the transition bonds
will depend, in part, on actual energy usage by customers and the rate of
delinquencies and write-offs. This is because the transition bond charge
will be calculated based on estimates of usage and collections. The
transition bond charge will be adjusted from time to time based in part on
the actual rate of transition bond charge collections as compared to the
estimated transition bond charge collections. However, there can be no
assurance that the servicer will be able to forecast accurately actual
electricity usage and the rate of collections or implement adjustments to
the transition bond charge that will cause transition bond charge
collections to be received at any particular rate.


      A payment on a date that is later than the expected final payment
date might result in a longer weighted average life. In addition, if
scheduled payments on the transition bonds are received later than the
applicable scheduled payment dates, this might result in a longer weighted
average life of the transition bonds.


      See "RISK FACTORS--SERVICING RISKS" and "THE BPU FINANCING ORDER AND
THE TRANSITION BOND CHARGE--THE BPU'S TRANSITION BOND CHARGE ADJUSTMENT
PROCESS" in this prospectus.



                              THE SALE AGREEMENT

      The following summary describes particular material terms and
provisions of the sale agreement pursuant to which the seller is selling
and the issuer is purchasing the bondable transition property. The sale
agreement may be amended by the parties thereto, with the consent of the
trustee, if notice of the amendment is provided by the issuer to each
rating agency and the rating agency condition has been satisfied. The form
of the sale agreement has been filed as an exhibit to the registration
statement.

PSE&G'S SALE AND ASSIGNMENT OF BONDABLE TRANSITION PROPERTY

      On the initial transfer date, pursuant to the sale agreement, the
seller will sell and assign to the issuer, without recourse, except as
provided therein, the initial bondable transition property. The bondable
transition property represents the irrevocable right to receive through the
transition bond charge amounts sufficient to recover bondable stranded
costs with respect to the related series of transition bonds. The net
proceeds received by the issuer from the sale of the transition bonds will
be applied to the purchase of the bondable transition property. In
addition, the seller may from time to time offer to sell additional
bondable transition property to the issuer, subject to the satisfaction of
the conditions specified in the sale agreement and the indenture. Each
subsequent sale will be financed through the issuance of an additional
series of transition bonds. If this offer is accepted by the issuer, the
subsequent sale will be effective on a subsequent transfer date.

      In accordance with the Competition Act, upon the issuance of the BPU
financing order, the execution and delivery of the sale agreement and the
related bill of sale and the filing of a financing statement under the
Uniform Commercial Code, the transfer of the initial bondable transition
property will be perfected as against all third persons, including judicial
lien creditors. In addition, upon the execution of a subsequent bill of
sale and the filing of a financing statement under the Uniform Commercial
Code, a transfer of subsequent bondable transition property will also be
perfected against all third persons, including judicial lien creditors. The
sale agreement provides that in the event that the sale and transfer of the
bondable transition property is determined by a court not to be a true and
absolute sale as contemplated by the Competition Act, then the sale and
transfer shall be treated as a pledge of the bondable transition property
and the seller shall be deemed to have granted a security interest to the
issuer in the bondable transition property.

      The initial bondable transition property is the bondable transition
property, as identified in the related bill of sale, sold to the issuer on
the initial transfer date pursuant to the sale agreement in connection with
the issuance of the initial series of transition bonds. The subsequent
bondable transition property is the bondable transition property, as
identified in the related bill of sale, sold to the issuer on any
subsequent transfer date pursuant to the sale agreement in connection with
the subsequent issuance of a series of transition bonds.

PSE&G'S REPRESENTATIONS AND WARRANTIES

      In the sale agreement, the seller will make representations and
warranties to the issuer as of the initial transfer date and any subsequent
transfer date to the effect, among other things, that:

      1.    all information provided by the seller to the issuer with respect
            to the bondable transition property is correct in all material
            respects;

      2.    the transfers and assignments contemplated by the sale
            agreement constitute sales of the initial bondable transition
            property or the subsequent bondable transition property, as the
            case may be, from the seller to the issuer, and the seller will
            have no right, title or interest in the bondable transition
            property and the bondable transition property would not be part
            of the debtor's estate in the event of the filing of a
            bankruptcy petition by or against the seller under any
            bankruptcy law;

      3.    a.    the seller is the sole owner of the bondable transition
                  property being sold to the issuer on the initial transfer
                  date or subsequent transfer date, as applicable,

            b.    the bondable transition property will be validly transferred
                  and sold to the issuer free and clear of all liens other than
                  liens created by the issuer pursuant to the indenture, and

            c.    all filings (including filings with the New Jersey
                  Secretary of State under the Uniform Commercial Code)
                  necessary in any jurisdiction to give the issuer a valid
                  perfected ownership interest in the transferred bondable
                  transition property, free and clear of all liens of the
                  seller or anyone else claiming through the seller, have
                  been taken or made;

      4.    the BPU financing order has been issued by the BPU in
            accordance with the Competition Act, the BPU financing order
            and the process by which it was issued comply with all
            applicable laws, rules and regulations and the BPU financing
            order is in full force and effect;

      5.    as of the date of issuance of any series of transition bonds,
            the transition bonds are entitled to the protections provided
            by the Competition Act and, in accordance with the Competition
            Act, the BPU financing order and the transition bond charge
            have become irrevocable and each issuance advice letter
            delivered by the issuer to the BPU pursuant to the BPU
            financing order is final and uncontestable;

      6.          a. under the Competition Act, the State of New Jersey may
                  not limit, alter or impair the bondable transition
                  property or other rights vested in the seller, the issuer
                  or the trustee of the transition bondholders pursuant to
                  the BPU financing order until the transition bonds are
                  fully paid and discharged, or in any way limit, alter,
                  impair or reduce the value or amount of the bondable
                  transition property; and

            b.    under the laws of the State of New Jersey and the United
                  States, the State of New Jersey may not take any action
                  that substantially impairs the rights of the transition
                  bondholders unless that action is a reasonable exercise
                  of the State of New Jersey's sovereign powers and
                  appropriate to further a legitimate public purpose, and,
                  under the takings clauses of the New Jersey and United
                  States Constitutions, in the event this action
                  constitutes a permanent appropriation of the property
                  interest of transition bondholders in the bondable
                  transition property and deprives the transition
                  bondholders of their reasonable expectations arising from
                  their investments in transition bonds, that action cannot
                  be taken unless just compensation, as determined by a
                  court of competent jurisdiction, is provided to
                  transition bondholders;

      7.    there is no order by any court providing for the revocation,
            alteration, limitation or other impairment of the Competition
            Act, the BPU financing order, the BPU restructuring order
            (insofar as it relates to the sale of the bondable transition
            property), any issuance advice letter, the bondable transition
            property or the transition bond charge or any rights arising
            under any of them or that seeks to enjoin the performance of
            any obligations under the BPU financing order;

      8.    no other approval, authorization, consent, order or other
            action of, or filing with any court, federal or state
            regulatory body, administrative agency or other governmental
            instrumentality is required in connection with the creation or
            transfer of bondable transition property, except those that
            have been obtained or made;

      9.    except as disclosed by the seller to the issuer in writing,
            there are no proceedings or investigations pending or, to the
            best of the seller's knowledge, threatened before any court,
            federal or state regulatory body, administrative agency or
            other governmental instrumentality having jurisdiction over the
            issuer or the seller or their respective properties challenging
            the Competition Act, the BPU financing order or the BPU
            restructuring order (insofar as it relates to the sale of the
            bondable transition property);

      10.   the assumptions used in calculating the transition bond charge in
            the issuance advice letter delivered by the issuer to the BPU
            pursuant to the BPU financing order are reasonable and made in
            good faith;

      11.   a.    bondable transition property constitutes presently existing
                  property;

            b.    bondable transition property includes, without limitation:

                  (1)   the irrevocable right of the seller to charge,
                        collect and receive, and be paid from collections
                        of, the transition bond charge in the amount
                        necessary to provide for the full recovery of the
                        bondable stranded costs described in the BPU
                        financing order; and

                  (2)   all rights of the seller under the BPU financing
                        order, including, without limitation, all rights to
                        obtain periodic adjustments of the transition bond
                        charge pursuant to the Competition Act, and all
                        revenues, collections, payments, money and proceeds
                        arising under, or with respect to, all of the
                        foregoing; and

            c.    the BPU financing order, including the right to collect the
                  transition bond charge, are irrevocable by the BPU;

      12.   the seller is a corporation duly organized and in good standing
            under the laws of the State of New Jersey, with corporate power
            and authority to own its properties and conduct its business as
            currently owned or conducted;

      13.   the seller has the corporate power and authority to execute and
            deliver the sale agreement and to carry out its terms, the
            seller has full corporate power and authority to own the
            bondable transition property and sell and assign the initial
            bondable transition property, in the case of the initial
            transfer date, and the subsequent bondable transition property,
            in the case of each subsequent transfer date, as applicable, to
            the issuer and the seller has duly authorized this sale and
            assignment to the issuer by all necessary corporate action and
            the execution, delivery and performance of the sale agreement
            have been duly authorized by the seller by all necessary
            corporate action;

      14.   the sale agreement constitutes a legal, valid and binding
            obligation of the seller, enforceable against the seller in
            accordance with its terms, subject to customary exceptions
            relating to bankruptcy and equitable principles;

      15.   the consummation of the transactions contemplated by the sale
            agreement and the fulfillment of the terms thereof do not
            conflict with, result in any breach of any of the terms and
            provisions of, or constitute (with or without notice or lapse
            of time) a default under, the articles of incorporation or
            by-laws of the seller, or any indenture, agreement or other
            instrument to which the seller is a party or by which it shall
            be bound; nor result in the creation or imposition of any lien
            upon any of its properties pursuant to the terms of any
            applicable indenture, agreement or other instrument; nor
            violate any law or any order, rule or regulation applicable to
            the seller of any court or of any federal or state regulatory
            body, administrative agency or other governmental
            instrumentality having jurisdiction over the seller or its
            properties;

      16.   except for the filing of financing statements and continuation
            statements under the Uniform Commercial Code, no approval,
            authorization, consent, order or other action of, or filing
            with, any court, federal or state regulatory body,
            administrative agency or other governmental instrumentality is
            required in connection with the execution and delivery by the
            seller of the sale agreement, the performance by the seller of
            the transactions contemplated by the sale agreement or the
            fulfillment by the seller of the terms of the sale agreement,
            except those which have previously been obtained or made;

      17.   except as disclosed in writing by the seller to the issuer,
            there are no proceedings or investigations pending or, to the
            seller's best knowledge, threatened, before any court, federal
            or state regulatory body, administrative agency or other
            governmental instrumentality having jurisdiction over the
            seller or its properties:

            a.    asserting the invalidity of the sale agreement, the
                  servicing agreement, any bills of sale for bondable
                  transition property, the issuer's limited liability
                  company agreement or the certificate of formation filed
                  with the State of Delaware to establish the issuer, which
                  are referred to together as the basic documents, or the
                  transition bonds;

            b.    seeking to prevent the issuance of transition bonds or the
                  consummation of the transactions contemplated by the basic
                  documents or the transition bonds;

            c.    seeking any determination or ruling that could be reasonably
                  expected to materially and adversely affect the performance
                  by the seller of its obligations under, or the validity or
                  enforceability of, the basic documents or the transition
                  bonds; or

            d.    challenging the seller's treatment of the transition bonds
                  as debt of the seller for federal and state income, gross
                  receipts or franchise tax purposes;

      18.   after giving effect to the sale of any bondable transition
            property under the sale agreement, the seller:

            a.    is solvent and expects to remain solvent;

            b.    is adequately capitalized to conduct its business and affairs
                  considering its size and the nature of its business and
                  intended purposes;

            c.    is not engaged and does not expect to engage in a business
                  for which its remaining property represents an unreasonably
                  small portion of its capital;

            d.    reasonably believes that it will be able to pay its debts
                  as they become due; and

            e.    is able to pay its debts as they mature and does not intend
                  to incur, or believe that it will incur, indebtedness that
                  it will not be able to repay at its maturity; and

      19.   the seller is duly qualified to do business as a foreign
            corporation in good standing, and has obtained all necessary
            licenses and approvals, in all jurisdictions in which the
            ownership or lease of property or the conduct of its business
            require any qualifications, licenses or approvals (except where
            the failure to so qualify would not be reasonably likely to
            have a material adverse effect on the seller's business,
            operations, assets, revenues, properties or prospects).

      The seller will make the above representations and warranties under
existing law as in effect as of the date of issuance of any series of
transition bonds.

PSE&G'S OBLIGATION TO INDEMNIFY THE ISSUER AND THE TRUSTEE AND TO TAKE
LEGAL ACTION

      Under the sale agreement, the seller is obligated to indemnify the
issuer and the trustee, for itself and on behalf of the transition
bondholders, and related parties specified therein, against:

      1.    any and all taxes, other than any taxes imposed on transition
            bondholders solely as a result of their ownership of transition
            bonds, that may at any time be imposed on or asserted against
            any of those persons under existing law as of the date of
            issuance of the transition bonds as a result of the sale and
            assignment of the bondable transition property by the seller to
            the issuer, the acquisition or holding of bondable transition
            property by the issuer or the issuance and sale by the issuer
            of transition bonds, including any sales, gross receipts,
            general corporation, personal property, privilege or license
            taxes, but excluding any taxes imposed as a result of a failure
            of that person to properly withhold or remit taxes imposed with
            respect to payments on any transition bond; and

      2.          (a) any and all amounts of principal and interest on the
                  transition bonds not paid when due or when scheduled to
                  be paid in accordance with their terms and the amount of
                  any deposits to the issuer required to have been made in
                  accordance with the terms of the basic documents which
                  are not made when so required, in each case as a result
                  of the seller's breach of its representations,
                  warranties, covenants or agreements contained in the sale
                  agreement; and

            (b)   any and all liabilities, obligations, claims, actions,
                  suits or payments of any kind whatsoever that may be
                  imposed on or asserted against any such person, other
                  than any liabilities, obligations or claims for or
                  payments of principal of or interest on the transition
                  bonds, together with any reasonable costs and expenses
                  incurred by that person, in each case as a result of the
                  seller's breach of any of its representations, warranties
                  or covenants contained in the sale agreement.

These indemnification obligations will rank equally in right to payment
with other general unsecured obligations of the seller. The indemnities
described above will survive the termination of the sale agreement and
include reasonable fees and expenses of investigation and litigation
(including reasonable attorneys' fees and expenses). The above
representations and warranties are made under existing law as in effect as
of the date of issuance of any series of transition bonds. The seller will
not indemnify any party for any changes of law.

      PSE&G's Limited Obligation to Undertake Legal Action. The seller and
the servicer are required to institute any action or proceeding necessary
to compel performance by the BPU or the State of New Jersey of any of their
obligations or duties under the Competition Act or the BPU financing order
with respect to the bondable transition property. The cost of any action
reasonably allocated by the servicer or seller to the serviced bondable
transition property would be payable from transition bond charge
collections as an operating expense payable to the servicer and, in the
case of the seller, as reimbursed by the servicer to the seller. Except for
the foregoing and subject to the seller's further covenant to fully
preserve, maintain and protect the interests of the issuer in the bondable
transition property, the seller will not be under any obligation to appear
in, prosecute or defend any legal action that is not incidental to its
obligations under the sale agreement.

SUCCESSORS TO PSE&G

      The sale agreement provides that any person who executes an agreement
of assumption to perform every obligation of the seller under the sale
agreement will be the successor to the seller if that person is a person:

      1.    into which the seller may be merged or consolidated and which
            succeeds to all or the major part of the electric distribution
            business of the seller;

      2.    which results from the division of the seller into two or
            more persons and which succeeds to all or the major part of the
            electric distribution business of the seller;

      3.    which may result from any merger or consolidation to which the
            seller shall be a party and which succeeds to all or the major
            part of the electric distribution business of the seller;

      4.    which may succeed to the properties and assets of the seller
            substantially as a whole and which succeeds to all or the major
            part of the electric distribution business of the seller; or

      5.    which may otherwise succeed to all or the major part of the
            electric distribution business of the seller.

      The seller is not, however, permitted to enter into any of the
transactions contemplated by paragraphs 1 through 5 above, unless:

      1.    immediately after giving effect to that transaction, no
            representation or warranty made in the sale agreement will have
            been breached and no servicer default and no event that, after
            notice or lapse of time, or both, would become a servicer
            default, will have occurred and be continuing;

      2.    the seller will have delivered to the issuer and the trustee an
            officer's certificate and an opinion of counsel each stating
            that the consolidation, merger or succession and the agreement
            of assumption comply with the sale agreement and that all
            conditions precedent, if any, provided for in the sale
            agreement relating to that transaction have been complied with;

      3.    the seller will have delivered to the issuer and the trustee an
            opinion of counsel either:

            a.    stating that, in the opinion of counsel, all filings to
                  be made by the seller, including Uniform Commercial Code
                  filings, that are necessary fully to preserve and protect
                  the respective interests of the issuer and the trustee in
                  the transferred bondable transition property have been
                  executed and filed, and reciting the details of those
                  filings; or

            b.    stating that, in the opinion of counsel, no such action is
                  necessary to preserve and protect those interests;

      4.    the rating agencies will have received prior written notice of
            that transaction; and

      5.    the seller will have delivered to the issuer and the trustee an
            opinion of independent tax counsel (as selected by, and in form
            and substance reasonably satisfactory to, the seller, and which
            may be based on a ruling from the IRS) to the effect that, for
            federal income tax purposes, that consolidation or merger will
            not result in a material adverse federal income tax consequence
            to the seller, the issuer, the trustee or the then existing
            transition bondholders.


                            THE SERVICING AGREEMENT

      The following summary describes the material terms of the servicing
agreement pursuant to which the servicer is undertaking to service bondable
transition property. The form of the servicing agreement has been filed as
an exhibit to the registration statement.

      The servicing agreement may be amended by the parties thereto with
the consent of the trustee under the indenture, if the rating agency
condition has been satisfied.

PSE&G'S SERVICING PROCEDURES

      General.  The servicer, as agent for the issuer, will manage, service,
administer and effect collections in respect of the transition bond charge.
The servicer's duties will include:


      1.    obtaining meter reads, calculating and billing the transition
            bond charge and collecting the transition bond charge from
            customers and third party suppliers, as applicable;


      2.    responding to inquiries by customers and third party suppliers,
            the BPU, or any federal, local or other state governmental
            authority with respect to the transition bond charge;


      3.    delivering bills or arranging for delivery of bills, accounting
            for transition bond charge collections, investigating and
            resolving delinquencies, processing and depositing collections,
            making periodic remittances and furnishing periodic reports to
            the issuer, the trustee and the rating agencies;

      4.    selling, as agent for the issuer, defaulted or written-off account
            in accordance with the servicer's usual and customary practices
            for accounts of its own electric retail customers; and


      5.    taking action in connection with adjustments to the transition
            bond charge as described below.

The servicer is required to notify the issuer, the trustee and the rating
agencies in writing of any laws or BPU regulations promulgated after the
execution of the servicing agreement that have a material adverse effect on
the servicer's ability to perform its duties under the servicing agreement.

      Collections Curve. The servicer will prepare annually a forecast of
the percentages of amounts billed in a particular calendar month, which is
referred to as a billing month, that are expected to be received during the
billing month and each of the following six months. These forecasts are
referred to as the collections curve.


      In the servicing agreement, the servicer agrees to remit transition
bond charge collections for each billing month to the trustee for deposit
in the collection account not later than the reconciliation date, described
below, following that billing month. In addition, the servicer agrees to
make periodic payments on account of transition bond charge collections to
the trustee for deposit in the collection account as follows. For, so long
as:


      1.    PSE&G or any successor to PSE&G's electric distribution business
            remains the servicer;

      2.    no servicer default has occurred and is continuing; and

      3.    a.   PSE&G, or any successor referred to in this paragraph,
                 maintains a short-term rating of "A-1" or better by S&P,
                 "P-1" or better by Moody's, and "F-1" or better by Fitch
                 IBCA, Inc., referred to as Fitch (and for five business days
                 following a reduction in any rating); or

            b.   the rating agency condition has been otherwise satisfied, and
                 any additional conditions or limitations imposed by the
                 rating agencies are complied with;


the servicer will remit estimated transition bond charge collections to the
trustee on a monthly basis. In that case, on the 13th day of each calendar
month, or if such 13th day is not a business day, the preceding business
day, referred to as a monthly remittance date, for each of the seven preceding
billing months (or in the case of the first six months after issuance of the
transition bonds, based upon the number of billing months since issuance),
the servicer will remit to the trustee an amount equal to the amount of
transition bond charge collections estimated to have been received during
the preceding calendar month for those billing months, based on the
collections curve then in effect. The collections curve is used to estimate
transition bond charge collections because the actual amount of those
collections in any month cannot be determined on a current basis and the
servicer believes that the collections curve provides a reasonably accurate
estimate of those collections. The estimated payments are made by the
servicer from collections received from customers. The estimated payments
are reconciled with actual collections on each reconciliation date as
described below.


      The sum of the amounts paid to the trustee over the seven-month
period following a particular billing month, based on the collections curve
for that billing month, is referred to as the collections curve payment for
that billing month.


      If the servicer has not satisfied the conditions specified above, the
servicer will remit to the trustee within two business days estimated daily
transition bond charge collections based on the collections curve,
including any amounts on deposit with the servicer before that daily
remittance date, when the servicer was remitting on a monthly basis. Each
day on which those remittances are made is referred to as a daily
remittance date. Daily remittance dates and monthly remittance dates are
referred to collectively in this prospectus as remittance dates.

      On or before each reconciliation date, the servicer will compare the
actual transition bond charge collections to the collections curve payments
previously made to the trustee (1) in the case of an annual reconciliation
date, for each of the 12 billing months beginning 19 months before the
month in which such reconciliation date occurs, through the preceding month
that is seven months prior to the month in which such reconciliation date
occurs and (2) in the case of a monthly reconciliation date, for the
billing month that is seven months prior to the billing month in which that
reconciliation date occurs. Reconciliation dates occur annually on the last
business day of October of each year commencing October 2000 through
October 2013 and monthly on the last business day of each month thereafter.
If the collections curve payments previously made for those billing months
exceed actual transition bond charge collections for those billing months,
this excess is referred to as an excess collections curve payment. In that
case, the servicer may either:


      o     reduce the amount that the servicer remits to the trustee for
            deposit in the collection account on the following remittance
            date, and if necessary, succeeding remittance dates, by the
            amount of the excess collections curve payment; or

      o     require the trustee to pay the servicer from the general
            subaccount the amount of the excess collections curve payment,
            which upon payment becomes property of the servicer.

If the estimated transition bond charge collections previously made for
those billing months are less than actual transition bond charge
collections for those billing months, this deficiency is referred to as a
collections curve payment shortfall. In that case, the servicer must pay
the collections curve payment shortfall to the trustee on that
reconciliation date for deposit in the collection account.


      A business day is any day other than a Saturday or Sunday or a day on
which banking institutions in Newark, New Jersey or New York, New York or,
with respect to any transition bonds listed on the Luxembourg Stock
Exchange, in Luxembourg, are required or authorized by law or executive
order to close.


THE BPU'S TRANSITION BOND CHARGE ADJUSTMENT PROCESS


      Among other things, the servicing agreement requires the servicer to
file adjustment requests on each calculation date. Those requests will be
filed annually, on December 1 through December 1, 2013, and quarterly
commencing on May 1, 2014. The servicer is permitted under the BPU
financing order to file adjustment requests more often than annually but
not more frequently than quarterly. These adjustment requests are based on
actual transition bond charge collections and updated assumptions by the
servicer as to projected future usage of electricity by customers, expected
delinquencies and write-offs, future payments and costs and expenses
relating to bondable transition property and the transition bonds and any
amounts on deposit in the reserve subaccount. The servicer agrees to
calculate these adjustments to result in the calculations specified in "THE
BPU FINANCING ORDER AND THE TRANSITION BOND CHARGE--THE BPU'S TRANSITION
BOND CHARGE ADJUSTMENT PROCESS."

      The servicer will file adjustment requests 30 days in advance of the
date on which the servicer requests the adjustment to be effective. In the
absence of a determination by the BPU finding a manifest error, the
adjustment request will become effective on an interim basis 30 days after
filing, and final 60 days after filing. The servicer will be required under
the servicing agreement to file an adjustment request on December 1 of each
year until December 1, 2013 and each May 1, August 1, November 1 and
February 1, of each year beginning May 1, 2014, until the transition bonds
are paid.

      The servicer may also file a non-routine petition to accommodate
changes to the transition bond charge adjustment formula in order to remedy
a significant and recurring variance between actual and expected transition
bond charge collections. Any non-routine filing must be made with the BPU
90 days in advance of the proposed adjustment date.


PSE&G'S TRANSITION BOND CHARGE COLLECTIONS

      The servicer is required to remit all transition bond charge
collections from whatever source, based on the collections curve, to the
trustee for deposit pursuant to the indenture on each remittance date.
Until transition bond charge collections are remitted to the collection
account, the servicer will not segregate them from its general funds.
Remittances of transition bond charge collections will not include interest
thereon prior to the remittance date or late fees from customers, which the
servicer may retain. See "RISK FACTORS--THE RISKS ASSOCIATED WITH POTENTIAL
BANKRUPTCY PROCEEDINGS" in this prospectus.

PSE&G'S COMPENSATION FOR ITS ROLE AS SERVICER AND ITS RELEASE OF OTHER PARTIES

      The issuer agrees to pay the servicer a monthly servicing fee, in the
amount specified in the related prospectus supplement. The servicer will
withhold the servicing fee for each series from transition bond charge
collections. In the servicing agreement, the servicer releases the issuer
and the trustee from any and all claims whatsoever relating to bondable
transition property or the servicer's servicing activities with respect
thereto.

PSE&G'S DUTIES AS SERVICER

      In the servicing agreement, the servicer has agreed, among other
things, that, in servicing bondable transition property:

      1.    except where the failure to comply with any of the following would
            not adversely affect the issuer's or the trustee's respective
            interests in bondable transition property:

            a.    it will manage, service, administer and make collections
                  in respect of bondable transition property with
                  reasonable care and in material compliance with
                  applicable law and regulations, using the same degree of
                  care and diligence that the servicer exercises with
                  respect to billing and collection activities that the
                  servicer conducts for itself and others;

            b.    it will follow customary standards, policies and procedures;

            c.    it will use all reasonable efforts, consistent with its
                  customary servicing procedures, to enforce and maintain the
                  issuer's and the trustee's rights in respect of bondable
                  transition property; and

            d.    it will calculate the transition bond charge in compliance
                  with the Competition Act, the BPU financing order and any
                  applicable tariffs;

      2.    it will keep on file, in accordance with customary procedures, all
            documents related to bondable transition property and will
            maintain accurate and complete accounts pertaining to bondable
            transition property; and

      3.    it will use all reasonable efforts consistent with its customary
            servicing procedures to collect all amounts owed in respect of
            bondable transition property as they become due.

PSE&G'S REPRESENTATIONS AND WARRANTIES AS SERVICER

      In the servicing agreement, the servicer will make representations
and warranties as of the date the seller sells or otherwise transfers
bondable transition property to the issuer to the effect, among other
things, that:

      1.    the servicer is a corporation duly organized and in good
            standing under the laws of the state of its incorporation, with
            the corporate power and authority to own its properties and
            conduct its business as its properties are currently owned and
            its business is presently conducted and to execute, deliver and
            carry out the terms of the servicing agreement and has the
            power, authority and legal right to service the bondable
            transition property;

      2.    the servicer is duly qualified to do business as a foreign
            corporation in good standing in all jurisdictions in which it
            is required to do so;

      3.    the servicer's execution, delivery and performance of the
            servicing agreement have been authorized by all necessary
            corporate action;

      4.    the servicing agreement constitutes a binding obligation of
            the servicer, enforceable against the servicer in accordance
            with its terms, subject to customary exceptions relating to
            bankruptcy and equitable principles;

      5.    the consummation of the transactions contemplated by the
            servicing agreement does not conflict with the servicer's
            articles of incorporation or by-laws or any material agreement
            by which the servicer is bound, nor result in any lien upon the
            servicer's properties or violate any law or regulation
            applicable to the servicer or its properties;

      6.    except for filings with the BPU for adjusting the transition
            bond charge and filings under the Uniform Commercial Code, no
            governmental actions or filings are required for the servicer
            to execute, deliver and perform its obligations under the
            servicing agreement, except those which have been taken or
            made; and

      7.    no proceeding is pending or, to the servicer's best knowledge,
            threatened before any court or other governmental
            instrumentality having jurisdiction over the servicer or its
            properties:

            a.    except as disclosed by the servicer to the issuer, seeking
                  any determination or ruling that might materially and
                  adversely affect the performance by the servicer of its
                  obligations under, or the enforceability against the
                  servicer of, the servicing agreement; or


            b.    relating to the servicer and which might adversely affect
                  the federal or state income, gross receipts or franchise
                  tax attributes of the transition bonds.

PSE&G, AS SERVICER, WILL INDEMNIFY THE ISSUER AND OTHER RELATED ENTITIES

      Under the servicing agreement, the servicer agrees to indemnify the
issuer and the trustee, for itself and on behalf of the transition
bondholders, and related parties specified in the servicing agreement,
against any liabilities of any kind that may be incurred by or asserted
against any of those persons as a result of:

      1.    the servicer's willful misfeasance, bad faith or gross
            negligence in the performance of its duties under the servicing
            agreement or the servicer's reckless disregard of its duties
            under the servicing agreement;

      2.    the servicer's breach of any of its representations or warranties
            under the servicing agreement; and

      3.    litigation and related expenses relating to its obligations as
            servicer.

PSE&G, AS SERVICER, WILL PROVIDE STATEMENTS TO THE ISSUER AND TO THE TRUSTEE

      For each payment date, the servicer will provide to the issuer and
the trustee a statement indicating, with respect to the bondable transition
property, among other things:

      1.    the amount to be paid to transition bondholders of that series
            and class in respect of principal;

      2.    the amount to be paid to transition bondholders of that series
            and class in respect of interest;

      3.    the projected transition bond principal balance and the transition
            bond principal balance for that series and class as of that
            payment date;

      4.    the amount on deposit in the overcollateralization subaccount for
            such series and the scheduled overcollateralization level for
            such series, as of that payment date;

      5.    the amount on deposit in the capital subaccount for such series
            as of that payment date; and

      6.    the amount, if any, on deposit in the reserve subaccount as of
            that payment date.


On the basis of this information, the trustee will furnish to the
transition bondholders on each payment date the report described under "THE
INDENTURE--REPORTS TO HOLDERS OF THE TRANSITION BONDS." For so long as any
transition bonds are listed on the Luxembourg Stock Exchange and the rules
of that exchange so require, notice that such report is available with the
listing agent in Luxembourg also will be published in a daily newspaper in
Luxembourg, which is expected to be the Luxemburger Wort.


      On or before each remittance date, but not more frequently than
monthly, the servicer will furnish to the issuer and the trustee a
statement setting forth the aggregate amount remitted or to be remitted by
the servicer to the trustee for deposit on that remittance date pursuant to
the indenture.


      In addition, under the servicing agreement, the servicer is required
to give written notice to the issuer, the trustee and each rating agency,
promptly after having obtained knowledge thereof, but in no event less than
five business days thereafter, of any event which, with the giving of
notice or the passage of time or both, would become a servicer default
under the servicing agreement. For so long as any transition bonds are
listed on the Luxembourg Stock Exchange and the rules of that exchange so
require, this notice also will be given by publication in a daily newspaper
in Luxembourg, which is expected to be the Luxemburger Wort.


PSE&G TO PROVIDE COMPLIANCE REPORTS CONCERNING THE SERVICING AGREEMENT


      A firm of independent public accountants will furnish to the issuer,
the trustee and the rating agencies, on or before March 31 of each year, a
statement as to compliance by the servicer during the preceding calendar
year, or the relevant portion thereof, with procedures relating to the
servicing of bondable transition property. This report, which is referred
to as the annual accountant's report, will state that the firm has
performed the procedures in connection with the servicer's compliance with
the servicing obligations of the servicing agreement, identifying the
results of these procedures and including any exceptions noted. The
accounting firm providing the report will be independent of the servicer
within the meaning of the Code of Professional Ethics of the American
Institute of Certified Public Accountants. The servicing agreement will
also provide for delivery to the issuer and the trustee, on or before March
31 of each year, a certificate signed by an officer of the servicer. This
certificate will state that the servicer has fulfilled its obligations
under the servicing agreement for the preceding calendar year, or the
relevant portion thereof, or, if there has been a default in the
fulfillment of any relevant obligation, describing each default. The
servicer will give the issuer, each rating agency, and the trustee notice
of any servicer default under the servicing agreement, which notice also
will be given by publication in a daily newspaper in Luxembourg, which is
expected to be the Luxemburger Wort, so long as any transition bonds are
listed on the Luxembourg Stock Exchange and the rules of that exchange so
require.


MATTERS REGARDING PSE&G AS SERVICER

      Pursuant to the servicing agreement, PSE&G may assign its obligations
under the servicing agreement to any successor approved by the BPU provided
the rating agency condition and other conditions specified in the BPU
financing order have been satisfied.

      Under the servicing agreement, any person which succeeds to the major
part of the electric distribution business of the servicer, and which
assumes the obligations of the servicer, will be the successor of the
servicer under the servicing agreement. The servicing agreement further
requires that:

      1.    immediately after giving effect to the transaction referred to
            in this paragraph, no representation or warranty made by the
            servicer in the servicing agreement will have been breached,
            and no servicer default, and no event which, after notice or
            lapse of time, or both, would become a servicer default, will
            have occurred and be continuing;

      2.    officers' certificates and opinions of counsel will have been
            delivered to the issuer, the trustee, and the rating agencies; and

      3.    prior written notice will have been received by the rating agencies.


      Subject to the foregoing provisions, PSE&G may not resign from the
obligations and duties imposed on it as servicer. However, PSE&G may resign
as servicer upon a determination communicated to the issuer, the trustee
and each rating agency and evidenced by an opinion of counsel to the effect
that the performance of PSE&G's duties under the servicing agreement is no
longer legal. This resignation will not become effective until a successor
servicer has assumed the duties of PSE&G under the servicing agreement.

      Until the transition bonds have been paid in full and all related
obligations have been satisfied, PSE&G is obligated by the Competition Act
to provide electricity through its transmission and distribution system to
its customers and, as servicer, will have the right to meter, charge, bill,
collect and receive the transition bond charge from its customers for the
account of the issuer and the trustee. Each of these rights and obligations
may be assigned at the discretion of PSE&G. However, under the Competition
Act, if PSE&G defaults in respect of charging, collecting and receiving
revenues derived from the transition bond charge, the trustee or the issuer
may apply to the BPU or any court of competent jurisdiction for an order
designating a trustee or other entity to act in place of PSE&G as the
servicer for obtaining meter reads and charging, collecting and receiving
the transition bond charge for the account of the issuer and the trustee.
Under the Competition Act, the BPU or the court is required to issue the
order. The BPU may, at its discretion, establish criteria for the selection
of any entity that may become a successor servicer upon default or other
adverse material change in the financial condition of PSE&G.


      Except as expressly provided in the servicing agreement, the servicer
will not be liable to the issuer for any action taken or not taken pursuant
to the servicing agreement or for errors in judgment. However, the servicer
will be liable to the extent this liability is imposed by reason of the
servicer's willful misfeasance, bad faith or gross negligence or by reason
of reckless disregard of its duties under the servicing agreement.

EVENTS CONSTITUTING A DEFAULT BY PSE&G IN ITS ROLE AS SERVICER

      Servicer defaults will include, among other things:

      1.    any failure by the servicer to deliver to the trustee, on
            behalf of the issuer, any required remittance that continues
            unremedied for a period of five business days after written
            notice of this failure is received by the servicer from the
            issuer or the trustee;

      2.    any failure by the servicer to perform in any material respect
            any other agreement in the servicing agreement, which failure
            materially and adversely affects bondable transition property
            and which continues unremedied for 60 days after notice of this
            failure has been given to the servicer by the issuer or the
            trustee, or after discovery of this failure by an officer of
            the servicer, as the case may be;

      3.    any representation or warranty made by the servicer in the
            servicing agreement proves to have been incorrect when made,
            which has a material adverse effect on any of the transition
            bondholders or the issuer and which continues unremedied for 60
            days after notice of this failure has been given to the
            servicer by the issuer or the trustee or after discovery of
            this failure by an officer of the servicer, as the case may be;
            or

      4.    an event of bankruptcy, insolvency, readjustment of debt,
            marshalling of assets and liabilities, or similar proceedings
            with respect to the servicer or an action by the servicer
            indicating its insolvency as specified in the servicing
            agreement.

The trustee with the consent of the holders of the majority of the total
outstanding principal balance of the transition bonds of all series may
waive any default by the servicer, except a default in making any required
remittances to the trustee.

THE TRUSTEE'S RIGHTS IF PSE&G DEFAULTS AS SERVICER

      As long as a servicer default remains unremedied, the trustee, with
the consent of the holders of a majority of the total outstanding principal
balance of the transition bonds of all series, may terminate all the rights
and obligations of the servicer under the servicing agreement. However, the
servicer's indemnification obligation and obligation to continue performing
its functions as servicer until a successor servicer is appointed may not
be terminated. Under the servicing agreement, the trustee, with the consent
of the holders of a majority of the total outstanding principal balance of
the transition bonds of all series, may appoint a successor servicer. The
trustee may make arrangements for compensation to be paid to any successor
servicer. Only a successor servicer that is an electric public utility may
bring an action against a customer for nonpayment of the transition bond
charge, or terminate service for failure to pay the transition bond charge.


      Upon a servicer default based upon the commencement of a case by or
against the servicer under the Bankruptcy Code or similar laws, the trustee
and the issuer may be prevented from effecting a transfer of servicing.
Upon a servicer default because of a failure to make required remittances,
the issuer or the trustee will have the right to apply to the BPU for
sequestration and payment of revenues arising from the bondable transition
property. See "RISK FACTORS--THE RISKS ASSOCIATED WITH POTENTIAL BANKRUPTCY
PROCEEDINGS" in this prospectus.


THE OBLIGATIONS OF A SERVICER THAT SUCCEEDS PSE&G

      In accordance with the BPU financing order and the servicing
agreement, if a third party succeeds to the role of the servicer, the
servicer will cooperate with the issuer, the trustee and the successor
servicer in terminating the servicer's rights and responsibilities under
the servicing agreement. This procedure includes the transfer to the
successor servicer of all related documentation and cash. The servicer will
be liable for all reasonable costs and expenses incurred in transferring
servicing responsibilities. A successor servicer may not resign unless it
is prohibited from serving by law. The predecessor servicer is obligated,
on an ongoing basis, to cooperate with the successor servicer and provide
whatever information is, and take whatever actions are, reasonably
necessary to assist the successor servicer in performing its obligations
under the servicing agreement.


                               THE INDENTURE

      The following summary describes some of the terms of the indenture
pursuant to which transition bonds will be issued. The form of the
indenture, including the form of the supplemental indenture, has been filed
as an exhibit to the registration statement of which this prospectus forms
a part.

THE SECURITY FOR THE TRANSITION BONDS

      To secure the payment of principal of and interest on, and any other
amounts owing in respect of, the transition bonds pursuant to the
indenture, the issuer will grant to the trustee for the benefit of the
transition bondholders a security interest in all of the issuer's right,
title and interest in and to the following collateral:

      1.    the bondable transition property sold by the seller to the issuer
            pursuant to the sale agreement and all proceeds thereof;

      2.    the sale agreement;

      3.    all bills of sale delivered by the seller pursuant to the sale
            agreement;

      4.    the servicing agreement;

      5.    the administration agreement;


      6.    the collection account, each subaccount therein and all amounts
            on deposit therein from time to time, with the exception of up
            to $100,000 to be held in the capital reserve subaccount free
            of the lien of the indenture to ensure that the issuer has
            sufficient assets to pay its fees, costs and expenses as they
            come due;

      7.    any other property of whatever kind owned from time to time by the
            issuer, including rights under any interest rate swap agreement,
            other than:


            a.    cash or other property released to the issuer from any
                  capital subaccount in accordance with the indenture, which
                  other property is not expected to be substantial;


            b.    any payment received by the issuer pursuant to any hedge
                  arrangement entered into by the issuer; and

            c.    proceeds from the sale of the transition bonds used to
                  pay the costs of issuance of the transition bonds, any
                  amount payable by the issuer under any hedge arrangement
                  entered into by the issuer and the purchase price of the
                  bondable transition property pursuant to the sale
                  agreement;


      8.    all present and future claims, demands, causes and choses in
            action in respect of any or all of the foregoing; and

      9.    all payments on or under and all proceeds of every kind and
            nature whatsoever in respect of any or all of the foregoing.

      See "--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED" below.

TRANSITION BONDS MAY BE ISSUED IN VARIOUS SERIES OR CLASSES

      Transition bonds may be issued under the indenture from time to time
in series, so long as the rating agency condition is satisfied, to finance
the purchase by the issuer of bondable transition property, which is
referred to as a financing issuance. The total principal balance of
transition bonds outstanding at any time that may be authenticated and
delivered under the indenture may not exceed $2.525 billion, plus the total
principal balance of any transition bonds the proceeds of which are used to
refinance outstanding transition bonds, any issuance of which is referred
to as a refunding issuance. Any series of transition bonds may include one
or more classes which differ, among other things, as to interest rate and
amortization of principal. The terms of all transition bonds of the same
series will be identical, unless a series includes more than one class, in
which case the terms of all transition bonds of the same class will be
identical. The particular terms of the transition bonds of any series and
class will be set forth in the supplemental indenture and described in the
related prospectus supplement. The terms of this series and any classes
thereof will not be subject to prior review by, or consent of, the
transition bondholders of any previously issued series. See "RISK
FACTORS--OTHER RISKS ASSOCIATED WITH AN INVESTMENT IN THE TRANSITION
BONDS," "THE TRANSITION BONDS" and "PSE&G'S RESTRUCTURING" in this
prospectus.


      The principal source of repayment for all series of transition bonds
will be the transition bond charge collected by the servicer. The issuance
of additional series of transition bonds is not expected to adversely
affect the sufficiency of transition bond charge collections for payments
on any particular series of transition bonds. This is because the
transition bond charge and adjustments thereof are generally based on the
total principal balance of all transition bonds outstanding. Moreover, any
additional series of transition bonds will be issued only if the new
issuance will not result in the downgrading or withdrawal of any rating by
a rating agency on any outstanding transition bonds.


      Under the indenture, the trustee will authenticate and deliver an
additional series of transition bonds only upon receipt by the trustee of,
among other things, a certificate of the issuer that no event of default
has occurred and is continuing, an opinion of counsel to the issuer to the
effect that the requirements under the indenture for the issuance,
authentication and delivery of an additional series of transition bonds
have been satisfied, and evidence of satisfaction of the rating agency
condition.

      Opinion of Independent Certified Public Accountants Required for Each
Series or Class. In addition, in connection with the issuance of each new
series, the trustee will have to receive a certificate or opinion of a firm
of independent certified public accountants of recognized national
reputation. This certificate will be based on the assumptions used in
calculating the initial transition bond charge with respect to the
transferred bondable transition property or, if applicable, the most recent
revised transition bond charge with respect to the transferred bondable
transition property. The certificate will state to the effect that, after
giving effect to the issuance of the new series and the application of the
proceeds therefrom, the transition bond charge will be sufficient:

      1.    to pay all fees, costs and expenses of the issuer,

      2.    to pay interest of each series of transition bonds when due,

      3.    to pay principal of each series of transition bonds in accordance
            with the expected amortization schedule for that series,


      4.    to fund the overcollateralization subaccount for each series to
            the scheduled overcollateralization level for that series, and

      5.    to pay amounts due by the issuer under any interest rate swap or
            any hedge arrangement,


as of each payment date taking into account any amounts on deposit in the
reserve subaccount.

      If the issuance is a refunding issuance, the amount of money
necessary to pay the outstanding principal balance of and interest on the
transition bonds being refunded will be deposited into a separate account
with the trustee.

THE COLLECTION ACCOUNT FOR THE TRANSITION BONDS


      Under the indenture, the trustee will establish the collection
account, with the trustee or at another eligible institution as described
below. Funds received from the transition bond charge collections and any
amounts paid by any counterparty under any interest rate swap agreement
will be deposited into the collection account. The collection account will
be divided into the following subaccounts, which need not be separate bank
accounts:


      1.    the general subaccount,


      2.    one or more series or class subaccounts,


      3.    the overcollateralization subaccount for each series,

      4.    the capital subaccount for each series (including the capital
            reserve subaccount for the initial series, as described below),

      5.    if required by the indenture, one or more defeasance subaccounts,
            and

      6.    the reserve subaccount.

      All amounts in the collection account not allocated to any other
subaccount will be allocated to the general subaccount. Unless the context
indicates otherwise, references to the collection account include all of
the subaccounts contained therein. All money deposited from time to time in
the collection account, all deposits therein pursuant to the indenture, and
all investments made in eligible investments will be held by the trustee in
the collection account as part of the collateral, with the exception of up
to $100,000 held in the capital reserve subaccount.


      For so long as any of the transition bonds are listed on the
Luxembourg Stock Exchange, and to the extent the rules of that exchange so
require, the issuer will have a listing agent, a paying agent and a
transfer agent in Luxembourg.


      The following institutions are eligible institutions for the
establishment of the collection account:

      1.    the corporate trust department of the trustee; or

      2.    a depositary institution organized under the laws of the United
            States of America or any state or any domestic branch of a foreign
            bank, which:

            a.    has either:

                  (1)   a long-term unsecured debt rating of "AAA" by S&P and
                        Fitch and "Aaa" by Moody's; or


                  (2)   a certificate of deposit rating of "A-1+" by S&P
                        and "P-1" by Moody's, or any other long-term,
                        short-term or certificate of deposit rating
                        acceptable to the rating agencies; and


            b.    whose deposits are insured by the Federal Deposit Insurance
            Corporation.

      Appropriate Investments for Funds in the Collection Account.  All funds
in the collection account shall be invested in any of the following eligible
investments:

      1.    direct obligations of, and obligations fully and unconditionally
            guaranteed as to the timely payment by, the United States of
            America;

      2.    demand deposits, time deposits, certificates of deposit of
            depository institutions or trust companies specified in the
            indenture;

      3.    commercial paper having, at the time of investment, a rating in
            the highest rating category from each rating agency;

      4.    demand deposits, time deposits and certificates of deposit which
            are fully insured by the Federal Deposit Insurance Corporation;

      5.    money market funds which have the highest rating from each rating
            agency, including funds for which the trustee or any of its
            affiliates is investment manager or advisor;


      6.    banker's acceptances issued by any depository institution or trust
            company specified in the indenture;


      7.    repurchase obligations with respect to any security that is a
            direct obligation of, or fully guaranteed by, the United States
            of America or agencies or instrumentalities thereof, entered
            into with depository institutions or trust companies, in each
            case, as specified in the indenture;

      8.    repurchase obligations with respect to any security or whole loan,
            as provided and with the ratings specified in the indenture; or

      9.    any other investment permitted by each rating agency.

      All eligible investments may not:

      1.    be sold, liquidated or otherwise disposed of at a loss, prior to
            the maturity thereof; or


      2.    mature later than the day the eligible investment must be held
            in the collection account in order for the trustee to make
            scheduled payments or deposits into subaccounts as required
            under the indenture, if the eligible investment is held by an
            affiliate of the trustee, or, if the eligible investment is not
            held by an affiliate of the trustee, the business day before
            that day.


In the case of a defeasance, the issuer will deposit U.S. Government
Obligations in the defeasance subaccount. U.S. Government Obligations are
direct obligations, or certificates representing an ownership interest in
those obligations, of the United States of America, including any agency or
instrumentality thereof, for the payment of which the full faith and credit
of the United States of America is pledged and which are not callable at
the issuer's option. No money held in the collection account may be
invested, and no investment held in the collection account may be sold,
unless the security interest in the collection account will continue to be
perfected in the investment or the proceeds of the sale.


      Remittances to the Collection Account. On each remittance date, as
described under "THE SERVICING AGREEMENT--PSE&G'S SERVICING
PROCEDURES--COLLECTIONS CURVE" above, the servicer will remit transition
bond charge collections and any indemnity amounts to the trustee under the
indenture for deposit in the collection account. An indemnity amount is any
amount paid by PSE&G, as the seller or the servicer, to the trustee, for
the trustee itself or on behalf of the transition bondholders, in respect
of indemnification obligations pursuant to the sale agreement or the
servicing agreement. See "THE SALE AGREEMENT" and "THE SERVICING AGREEMENT"
in this prospectus.


      Collection Account. Transition bond charge collections will be
deposited into the collection account. On each payment date, the trustee
will allocate amounts in the collection account to the general subaccount
as described under "--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE
ALLOCATED" below.

      General Subaccount. Transition bond charge collections will be
deposited into the general subaccount. On each payment date, the trustee
will allocate amounts in the general subaccount among the other subaccounts
as described under "--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE
ALLOCATED" below.

      Series Subaccount. Upon the issuance of each series of transition
bonds, a series subaccount will be established for that series. On each
payment date, the trustee will allocate from amounts on deposit in the
general subaccount to each series subaccount an amount sufficient to pay,
to the extent available:


      1.    interest payable on each class of that series on that payment
            date (or, to the extent provided in any prospectus supplement,
            any amount required to be paid to a swap counterparty or
            deposited into a class subaccount as provided in an interest
            rate swap agreement);

      2.    the principal of each class of that series payable as a result
            of an acceleration following the occurrence of an event of
            default, the principal of each class of that series if that
            payment date is the final maturity date for that class, or the
            principal of each class of that series if that payment date is
            the redemption date for that class; and


      3.    principal scheduled to be paid on each class of that series on
            that payment date according to the expected amortization
            schedule, excluding amounts provided for in clause 2 above.


On each payment date (except as specified in any prospectus supplement with
respect to any deposits to any class subaccounts) allocations will be made
to each series subaccount as described under "--HOW FUNDS IN THE COLLECTION
ACCOUNT WILL BE ALLOCATED" below. On each payment date, the trustee will
withdraw funds from the series subaccount to make payments on the related
series of transition bonds.

      Class Subaccount. If specified in the related prospectus supplement,
upon the issuance of a specified class of floating rate transition bonds, a
class subaccount will be established with respect to that class. Payments
to and from any counterparty to an interest rate swap transaction will be
made from or deposited to, as applicable, the class subaccount as described
in the related prospectus supplement. On or before each payment date,
amounts on deposit in the class subaccount will be applied to make payments
with respect to the related class, as specified in the related prospectus
supplement. Any balance remaining in any class subaccount on any payment
date after payments have been made to transition bondholders of the related
class will be transferred to the general subaccount for allocation in
connection with the next payment date.

      Capital Subaccount. Upon the issuance of each series of transition
bonds, PSE&G will make a capital contribution to the issuer from PSE&G's
general funds in an amount equal to the required capital amount. The issuer
will pay this amount to the trustee for deposit into the capital subaccount
for such series which will be invested in eligible investments. The trustee
will draw on amounts in the capital subaccount for such series (other than
the amounts in the capital reserve subaccount) to the extent that, in
allocating funds to such series in accordance with clauses (a) through
(c)(5) in "--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED" below,
amounts on deposit in the general subaccount, the series subaccount for
such series, the reserve subaccount and the overcollateralization
subaccount for such series are insufficient to make scheduled distributions
and payments of fees and expenses specified in those clauses. If any series
of transition bonds has been retired as of any payment date, the amounts on
deposit in the capital subaccount for such series (other than the amounts
in the capital reserve subaccount) will be released to the issuer, free of
the lien of the indenture. The issuer is not contractually obligated to pay
over to PSE&G any amounts released to the issuer from the capital
subaccount upon retirement of any series of transition bonds.

      The trustee also will establish within the capital subaccount for the
initial series of transition bonds a further subaccount to be referred to
as the capital reserve subaccount. The trustee will fund the capital
reserve subaccount with $100,000 from the required capital amount for the
initial series of transition bonds. The capital reserve subaccount will not
be subject to the lien of the indenture or included in the collateral
securing any transition bonds. Amounts in the capital reserve subaccount
will be available to ensure that the issuer has sufficient assets to pay
any fees, costs and expenses of the issuer as they come due free from the
lien of the indenture.


      Overcollateralization Subaccount. Transition bond charge collections
to the extent available as described in "--HOW FUNDS IN THE COLLECTION
ACCOUNT WILL BE ALLOCATED" below will be allocated to the
overcollateralization subaccount for any series on each payment date. Each
prospectus supplement will specify the scheduled overcollateralization
level on each payment date for the related series of transition bonds. The
overcollateralization amount for any series will be funded over the life of
the transition bonds of each series and in aggregate will equal the amount
stated in the related prospectus supplement for that series, which is
referred to as the overcollateralization amount.

      Amounts in the overcollateralization subaccount for any series will
be invested in eligible investments. On each payment date, the trustee will
draw on the overcollateralization subaccount for any series to the extent
that, in allocating funds to such series in accordance with clauses (a)
through (c)(5) in "--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED"
below, amounts on deposit in the general subaccount, the series subaccounts
and the reserve subaccount are insufficient to make scheduled distributions
and payments of fees and expenses specified in those clauses. If any series
of transition bonds has been retired as of any payment date, the amounts on
deposit in the overcollateralization subaccount for such series will be
released to the issuer, free of the lien of the indenture. The issuer is
not contractually obligated to pay over to PSE&G any amounts released to
the issuer from the overcollateralization subaccount upon retirement of any
series of transition bonds.


      Reserve Subaccount. Transition bond charge collections available on
any payment date that are not necessary to pay clauses (a) through (c)(9)
in "--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED" below will be
allocated to the reserve subaccount. Amounts in the reserve subaccount will
be invested in eligible investments. On each payment date, the trustee will
draw on the reserve subaccount, if any, to the extent that, in allocating
funds in accordance with clauses (a) through (c)(5), (c)(7) and (c)(8) in
"--HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED" below, amounts on
deposit in the general subaccount and the series subaccounts are
insufficient to make scheduled distributions and payments of fees and
expenses specified in those clauses.


      Defeasance Subaccount. In the event funds are remitted to the trustee
in connection with the exercise of the legal defeasance option or the
covenant defeasance option, the issuer will establish a defeasance
subaccount for each series. If this occurs, funds set aside for future
payment of the transition bonds will be deposited into the defeasance
subaccount. All amounts in a defeasance subaccount will be applied by the
trustee to the payment to the holders of the affected transition bonds.
These amounts will include all sums due for principal and interest.
These amounts will be applied in accordance with the provisions of the
transition bonds and the indenture. See "--THE ISSUER'S LEGAL DEFEASANCE
AND COVENANT DEFEASANCE OPTIONS" below.

HOW FUNDS IN THE COLLECTION ACCOUNT WILL BE ALLOCATED


      Amounts remitted from the servicer to the trustee, and all investment
earnings on the subaccounts in the collection account, will be deposited
into the general subaccount of the collection account. The trustee will
allocate all amounts in the general subaccount in the following priority,
on the payment date (or as otherwise specified in any prospectus supplement
with respect to any class subaccount):

      (a)   The trustee fee will be paid to the trustee monthly, together
            with expenses (including any legal fees and expenses) and, so
            long as payment of any indemnity amounts will not cause an
            event of default, any indemnity amounts owed to the trustee.


      (b)   The servicing fee will be paid to the servicer monthly,
            together with any unpaid servicing fees, if such fees have not
            been withheld by the servicer from transition bond charge
            collections for that purpose.

      (c)   On each payment date specified in the related prospectus supplement,


            1.   the administration fee payable under the administration
                 agreement will be paid to PSE&G as the administrator of the
                 issuer, and fees payable to the independent managers of the
                 issuer will be paid to the independent managers;


            2.   so long as no event of default has occurred and is
                 continuing or would be caused by this payment, all
                 operating expenses of the issuer, other than those
                 specified in clauses (a), (b) and (c)(1) above, will be
                 paid to the persons entitled thereto, provided that the
                 amount paid on any payment date pursuant to this clause
                 may not exceed $100,000 in the aggregate for all series;


            3.   an amount equal to interest payable on each class of each
                 series of transition bonds for the payment date will be
                 allocated pro rata to the corresponding series subaccount
                 or will be paid to the counterparty on any interest rate
                 swap agreement between the issuer and that counterparty
                 (including by deposit to the corresponding class
                 subaccount) if so specified in the related prospectus
                 supplement, excluding any termination or similar
                 non-recurring payments;


            4.   an amount equal to principal of each class of any series
                 of transition bonds payable as a result of acceleration
                 triggered by an event of default, principal of any class
                 of any series of transition bonds payable on the final
                 maturity date for that class or series, or the principal
                 payable with respect to a redemption date will be allocated
                 pro rata to the corresponding series subaccount;

            5.   an amount equal to the principal then scheduled to be paid
                 on each class of each series of transition bonds on that
                 payment date according to the expected amortization
                 schedule, excluding amounts provided for pursuant to
                 clause (c)(4) above, will be allocated pro rata to the
                 corresponding series subaccount;


            6.   all remaining unpaid operating expenses, including indemnity
                 amounts, will be paid to the persons entitled thereto;

            7.   any amount necessary to replenish the capital subaccount
                 for each series will be allocated to that subaccount, pro
                 rata, based on the outstanding principal balance of each
                 series, up to the required capital amount for each series;

            8.   an amount will be allocated to the overcollateralization
                 subaccount for each series to cause the amount in the
                 overcollateralization subaccount for each series to equal
                 the scheduled overcollateralization level for each series
                 as of that payment date, pro rata, based on the
                 outstanding principal balance of each series;

            9.   payment of any amounts payable by the issuer under any hedging
                 arrangement will be paid to any hedge counterparty, other than
                 amounts paid under clause (c)(3) above;


            10.  so long as no event of default has occurred and is continuing,
                 an amount equal to investment earnings since the preceding
                 payment date on amounts in each capital subaccount will be
                 released to the issuer;

            11.  the balance, if any, will be allocated to the reserve
                 subaccount; and

            12.  following repayment of all outstanding series of transition
                 bonds, the balance, if any, will be released to the issuer
                 free from the lien of the indenture.

      Interest means, for any payment date for any series of transition
bonds, the sum, without duplication, of:

            1.   an amount equal to the amount of interest accrued at the
                 applicable interest rates from the prior payment date with
                 respect to that series;

            2.   any unpaid interest plus any interest accrued on this
                 unpaid interest;

            3.   if the transition bonds have been declared due and payable,
                 all accrued and unpaid interest thereon; and

            4.   with respect to a series to be redeemed prior to the next
                 payment date, the amount of interest that will be payable
                 as interest on the series on that redemption date.

      Principal means, with respect to any payment date and any series of
transition bonds:

            1.   the amount of principal scheduled to be paid on such payment
                 date;

            2.   the amount of principal due on the final maturity date of
                 any series;

            3.   the  amount of principal due as a result of the occurrence
                 and continuance of an event of default and acceleration of
                 the transition bonds;

            4.   the  amount of principal due as a result of a redemption of
                 transition bonds prior to the next payment date pursuant
                 to the indenture; and

            5.   any overdue payments of principal.


      If on any payment date funds in the general subaccount are
insufficient to make the allocations contemplated by clauses (a) through
(c)(5), (c)(7) and (c)(8) above for any series, the trustee will draw from
amounts on deposit in the following subaccounts in the following order up
to the amount of the shortfall for such series:

            1.   from the reserve subaccount pro rata among series for the
                 allocations contemplated by clauses (a) through (c)(5),
                 (c)(7) and (c)(8) above,


            2.   from the overcollateralization subaccount for such series,
                 for the allocations contemplated by clauses (a) through
                 (c)(5) above, and

            3.   from the capital subaccount for such series, for the
                 allocations contemplated by clauses (a) through (c)(5)
                 above.

      For the purpose of allocations among series prior to an acceleration,
pro rata has the following meaning, unless otherwise provided in the
prospectus supplement. With respect to a payment of interest, pro rata
means the proportion that the outstanding principal amount of such series
bears to the aggregate outstanding principal amount of all series, in each
case, immediately before that payment date. With respect to a payment of
principal, pro rata means the proportion that the aggregate outstanding
principal amount scheduled to be paid on that payment date for that series
bears to the aggregate outstanding principal amount scheduled to be paid on
that payment date for all series.

      For the purpose of allocations among classes within a series prior to
an acceleration, pro rata has the following meaning, unless otherwise
provided in the prospectus supplement. With respect to a payment of
interest, pro rata means the proportion that the aggregate outstanding
principal amount of that class bears to the aggregate outstanding principal
amount of all classes within that series, in each case, immediately before
that payment date. With respect to a payment of principal, pro rata means
the proportion that the aggregate outstanding principal amount scheduled to
be paid on that payment date for that class bears to the aggregate
outstanding principal amount scheduled to be paid on that payment date for
all classes within that series.

      Upon an acceleration of the maturity of the transition bonds, the
aggregate amount of principal of and interest accrued on each series of
transition bonds will be payable without priority of interest over
principal or principal over interest and without regard to series or class,
in the proportion that this aggregate amount of principal of and accrued
interest on that series bears to the aggregate amount of principal of and
accrued interest on all transition bonds.

REPORTS TO HOLDERS OF THE TRANSITION BONDS

      With respect to each series of transition bonds, on or prior to each
payment date, the trustee will deliver a statement prepared by the trustee
to each transition bondholder of that series. This statement will include,
to the extent applicable, the following information, as well as any other
information so specified in the related supplemental indenture, as to the
transition bonds of that series with respect to that payment date or the
period since the previous payment date:

      1.   the amount to be paid to transition bondholders of that series and
           class as principal;

      2.   the amount to be paid to transition bondholders of that series and
           class as interest;

      3.   the projected transition bond principal balance and the transition
           bond principal balance for that series and class as of that
           payment date;

      4.   with respect to that series, the amount on deposit in the
           overcollateralization subaccount and the scheduled
           overcollateralization level as of that payment date;

      5.   with respect to that series, the amount on deposit in the capital
           subaccount as of that payment date; and

      6.   the amount, if any, on deposit in the reserve subaccount as of
           that payment date.


If any of the transition bonds are listed on the Luxembourg Stock Exchange
and the rules of that exchange so require, notice that such report is
available with the listing agent in Luxembourg will be given to holders of
such transition bonds by publication in a daily newspaper in Luxembourg
(expected to be the Luxemburger Wort).


THE ISSUER AND THE TRUSTEE MAY MODIFY THE INDENTURE; THE ISSUER MUST
ENFORCE THE SALE AGREEMENT, THE SERVICING AGREEMENT AND ANY INTEREST RATE
SWAP AGREEMENT


      Modifications of the Indenture that Do Not Require Consent of
Transition Bondholders. Without the consent of any of the holders of the
outstanding transition bonds or the counterparty to any hedge or swap
transaction but with prior notice to the rating agencies, the issuer and
the trustee may execute a supplemental indenture for any of the following
purposes:


      1.   to correct or amplify the description of the collateral, or better
           to confirm unto the trustee the collateral, or to subject to the
           lien of the indenture additional property;

      2.   to evidence the succession, in compliance with the indenture, of
           another person to the issuer, and the assumption by the
           successor of the covenants of the issuer in the indenture and in
           the transition bonds;

      3.   to add to the covenants of the issuer, for the benefit of the
           holders of the transition bonds, or to surrender any right or
           power conferred upon the issuer in the indenture;

      4.   to assign any property to or with the trustee;

      5.   to cure any ambiguity, to correct any inconsistent provision of
           the indenture or any supplemental indenture or to make any other
           provisions with respect to matters arising under the indenture
           or in any supplemental indenture; but:


           a.  this action shall not, as evidenced by an opinion of counsel,
               adversely affect in any material respect the interests of any
               transition bondholder or any hedge or swap counterparty; and


           b.  the rating agency condition shall have been satisfied;

      6.   to provide for a successor trustee and to facilitate the
           administration of the trusts under the indenture by more than
           one trustee, pursuant to the indenture;


      7.   to modify the indenture to effect the qualification of the
           indenture under the Trust Indenture Act or any similar federal
           statute hereafter enacted and to add to the indenture any other
           provisions as may be expressly required by the Trust Indenture
           Act;

      8.   to set forth the terms of any series that has not theretofore
           been authorized by a supplemental indenture, provided that the
           rating agency condition has been satisfied;

      9.   to provide for any interest rate swap transactions with respect
           to any floating rate series or class of transition bonds or any
           series or class with specified credit enhancement; but:

           a.  such action shall not, as evidenced by an opinion of counsel,
               adversely affect in any material respect the interests of any
               transition bondholder or other hedge or swap counterparty; and

           b.  the rating agency condition shall have been satisfied; or

      10.  to authorize the appointment of any listing agent, transfer
           agent or paying agent or additional registrar for any class of
           transition bonds required or advisable in connection with the
           listing of any class of transition bonds on the Luxembourg Stock
           Exchange or any other stock exchange, and otherwise to amend the
           indenture to incorporate any changes requested or required by
           any governmental authority, stock exchange authority, listing
           agent, transfer agent or paying agent or additional registrar
           for any class of transition bonds in connection with that
           listing.

      Modifications That Require the Approval of the Transition
Bondholders. The issuer and the trustee also may, with prior notice to the
rating agencies and with the consent of the holders of not less than a
majority of the total outstanding principal balance of the transition bonds
of each series or class to be affected thereby, execute a supplemental
indenture to add any provisions to, or change in any manner or eliminate
any of the provisions of, the indenture or modify in any manner the rights
of the transition bondholders under the indenture. However, this
supplemental indenture may not, without the consent of the holder of each
outstanding transition bond of each series or class affected thereby and
each swap or hedge counterparty, if any, affected thereby:

      1.   change the date of payment of any scheduled payment of principal
           of or interest on any transition bond, or reduce the principal
           balance thereof, the interest rate specified thereon or the
           redemption price with respect thereto, change the provisions of
           the indenture and the applicable supplemental indenture relating
           to the application of collections on, or the proceeds of the
           sale of, the collateral to payment of principal of or interest
           on the transition bonds, or change the currency in which any
           transition bond or any interest thereon is payable;

      2.   impair the right to institute suit for the enforcement of the
           provisions of the Indenture regarding payment;

      3.   reduce the percentage of the total outstanding principal balance
           of the transition bonds, or of a series or class thereof, the
           consent of the holders of which is required for any supplemental
           indenture, or the consent of the holders of which is required
           for any waiver of compliance with specified provisions of the
           indenture or of defaults and their consequences;

      4.   reduce the percentage of the total outstanding principal balance
           of the transition bonds required to direct the trustee to direct
           the issuer to liquidate the collateral;


      5.   modify the sections of the indenture relating to the consent of
           transition bondholders with respect to supplemental indentures
           or with respect to amendments to the sale agreement, the
           servicing agreement or any interest rate swap entered into in
           connection with any series of transition bonds, except to
           increase any percentage specified therein or to provide that
           those provisions of the indenture or of these other documents
           cannot be modified or waived without the consent of each
           outstanding transition bondholder affected thereby;


      6.   modify the indenture to affect the amount of any payment of
           interest or principal payable on any transition bond on any
           payment date or change the redemption dates, expected
           amortization schedules or series final maturity dates or class
           final maturity dates of any transition bonds;

      7.   with respect to any series, decrease the required capital amount,
           the overcollateralization amount or the scheduled
           overcollateralization level with respect to any payment date;

      8.   modify the indenture regarding the voting of transition bonds held
           by the issuer, the seller, an affiliate of either of them or any
           obligor on the transition bonds;

      9.   decrease the percentage of the total outstanding principal
           balance of the transition bonds required to amend the sections
           of the indenture which specify the applicable percentage of the
           total outstanding principal balance of the transition bonds
           necessary to amend the indenture or other related agreements
           specified therein; or

      10.  permit the creation of any lien ranking prior to or on a parity
           with the lien of the indenture with respect to any of the
           collateral for the transition bonds or, except as otherwise
           contemplated in the indenture, terminate the lien of the
           indenture on any property or deprive the holder of any
           transition bond of the security of the indenture.


Promptly following the execution of any amendment to the indenture or
supplemental indenture requiring the consent of any transition bondholders,
the trustee will furnish written notice of the substance of such amendment
to each transition bondholder. For so long as any of the transition bonds
are listed on the Luxembourg Stock Exchange and the rules of that exchange
so require, this notice will be published in a daily newspaper in
Luxembourg, which is expected to be the Luxemburger Wort.

      Enforcement of the Sale Agreement, the Servicing Agreement and any
Interest Rate Swap Agreement. The indenture will provide that the issuer
will take all lawful actions to enforce its rights under the sale
agreement, the servicing agreement and any interest rate swap agreement.
The indenture will also provide that the issuer will take all lawful
actions to compel or secure the performance and observance by PSE&G, the
servicer and any swap counterparty of each of their respective obligations
to the issuer under the sale agreement, the servicing agreement and any
interest rate swap agreement. So long as no event of default occurs and is
continuing, the issuer may exercise any and all rights, remedies, powers
and privileges lawfully available to the issuer under or in connection with
the sale agreement, the servicing agreement and any interest rate swap
agreement. However, if the issuer and PSE&G or the servicer propose to
amend, modify, waive, supplement, terminate or surrender, or agree to any
amendment, modification, waiver, supplement, termination or surrender of,
the process for adjusting the transition bond charge, the issuer must
notify the trustee and the trustee must notify transition bondholders of
this proposal. In addition, the trustee may consent to this proposal only
with the consent of the holders of a majority of the total outstanding
principal balance of the transition bonds of each series or class
materially and adversely affected thereby and only if the rating agency
condition is satisfied.


      If an event of default occurs and is continuing, the trustee may, and
at the direction of the holders of a majority of the total outstanding
principal balance of the transition bonds of all series shall, exercise all
rights, remedies, powers, privileges and claims of the issuer against the
seller, the servicer or any swap counterparty under or in connection with
the sale agreement, the administration agreement, the servicing agreement
and any interest rate swap agreement, and any right of the issuer to take
this action shall be suspended. In the event of a foreclosure, there is
likely to be a limited market, if any, for the bondable transition
property, and, therefore, foreclosure may not be a realistic or practical
remedy.


      Modifications to the Sale Agreement, the Servicing Agreement and any
Interest Rate Swap Agreement. With the consent of the trustee, the sale
agreement, the servicing agreement and any interest rate swap agreement may
be amended, so long as the rating agency condition is satisfied, at any
time and from time to time, without the consent of the transition
bondholders or the counterparty to any hedge or swap transaction. However,
this amendment may not adversely affect in any material respect the
interest of any transition bondholder or the counterparty to any hedge or
swap transition without the consent of the holders of a majority of the
total outstanding principal balance of the transition bonds of each series
or class and each counterparty to any hedge or swap transaction materially
and adversely affected thereby.


      Notification of the Rating Agencies, the Trustee and the Transition
Bondholders of any Modification. If the issuer, PSE&G or the servicer:

      1.   proposes to amend, modify, waive, supplement, terminate or
           surrender, or agree to any other amendment, modification, waiver,
           supplement, termination or surrender of, the terms of the sale
           agreement, the servicing agreement or any interest rate swap
           agreement; or

      2.   waive timely performance or observance by PSE&G, the servicer
           or any swap counterparty under the sale agreement, the servicing
           agreement or any interest rate swap agreement, respectively;


in each case in a way which would materially and adversely affect the
interests of transition bondholders or the counterparty to any hedge or
swap transaction, the issuer must first notify the rating agencies of the
proposed amendment, modification , supplement or waiver. Upon receiving
notification regarding the rating agency condition, the issuer must
thereafter notify the trustee and the trustee must notify the transition
bondholders and any hedge or swap counterparty of the proposal and whether
the rating agency condition has been satisfied with respect thereto. The
trustee will consent to this proposed amendment, modification, supplement
or waiver only with the consent of the holders of a majority of the total
outstanding principal balance of the transition bonds of each series or
class and each counterparty to any hedge or swap transaction materially and
adversely affected thereby and once the rating agency condition has been
satisfied. For so long as any of the transition bonds are listed on the
Luxembourg Stock Exchange and the rules of that exchange so require, notice
of this proposed amendment, modification, supplement or waiver will be
published in a daily newspaper in Luxembourg, which is expected to be the
Luxemburger Wort, promptly following its effectiveness.


Termination of an Interest Rate Swap Agreement. Upon the occurrence of any
event that permits the issuer to terminate any interest rate swap
agreement, the issuer may terminate that agreement only if so directed by
holders representing 66 2/3% of the aggregate outstanding principal amount
of the related class and series of transition bonds, and if so directed,
the issuer must terminate that agreement.

WHAT CONSTITUTES AN EVENT OF DEFAULT ON THE TRANSITION BONDS

      An "event of default" is defined in the indenture as:

      1.   a default for five business days in the payment of any interest on
           any transition bond;

      2.   a default in the payment of the principal of any transition bond of
           any series on the final maturity date for that series or, if
           applicable, any class on the final maturity date for that class;

      3.   a default in the payment of the redemption price for any transition
           bond on the redemption date therefor;

      4.   a default in the observance or performance of any covenant or
           agreement of the issuer made in the indenture (other than those
           specifically dealt with in 1, 2 or 3 above) and the continuation
           of that default for a period of 30 days after the earliest of
           the date (a) notice is given to the issuer by the trustee, (b)
           notice is given to the issuer and the trustee by the holders of
           at least 25% of the total outstanding principal balance of the
           transition bonds of any series or class, or (c) the issuer has
           knowledge of the default; and

      5.   specified events of bankruptcy, insolvency, receivership or
           liquidation of the issuer.

If an event of default occurs and is continuing, the trustee or holders of
a majority in the total outstanding principal balance of the transition
bonds of all series may declare the entire principal balance of all series
of the transition bonds to be immediately due and payable. This declaration
may, under the circumstances specified in the indenture, be rescinded by
the holders of a majority in outstanding principal balance of all series of
the transition bonds.

      Remedies Available to the Trustee Following an Event of Default. In
addition to acceleration of the transition bonds, the trustee may exercise
one or more of the following remedies upon an event of default:

      1.   the trustee may institute proceedings in its own name and as
           trustee of an express trust for the collection of all amounts
           then payable on the transition bonds or under the indenture with
           respect to the transition bonds, whether by declaration or
           otherwise, enforce any judgment obtained, and collect from the
           issuer and any other obligor upon the transition bonds moneys
           adjudged due;

      2.   the trustee may institute proceedings from time to time for the
           complete or partial foreclosure of the indenture with respect to
           the collateral;

      3.   the trustee may exercise any remedies of a secured party under
           the Uniform Commercial Code or the Competition Act or any other
           applicable law and take any other appropriate action to protect
           and enforce the rights and remedies of the trustee and the
           holders of the transition bonds of that series;

      4.   the trustee may sell the collateral or any portion thereof or
           rights or interest therein, at one or more public or private
           sales called and conducted in any manner permitted by law;

      5.   the trustee may exercise all rights, remedies, powers, privileges
           and claims of the issuer against PSE&G, the administrator or any
           swap counterparty under or in connection with the sale agreement,
           the administration agreement, or the servicing agreement or any
           interest rate swap agreement; and

      6.   the trustee may institute or participate in proceedings
           reasonably necessary to compel performance of or to enforce the
           pledge and agreement of the State of New Jersey under the
           Competition Act and collect any monetary damages incurred by the
           holders of the transition bonds or the trustee.

      When the Trustee Can Sell the Collateral. If the transition bonds of
all series have been declared to be due and payable following an event of
default, the trustee may, in its discretion, either:

      1.   sell the collateral or

      2.   elect to have the issuer maintain possession of the collateral and
           continue to apply distributions on the collateral as if there
           had been no declaration of acceleration.

The trustee is prohibited from selling the collateral following an event of
default other than a default in the payment of any principal, a default for
five days or more in the payment of any interest on any transition bond of
any series or a default in the payment of the redemption price for any
transition bond on the redemption date therefor unless:

      1.   the holders of 100% of the total outstanding principal balance of
           all series of transition bonds consent to this sale; or

      2.   the proceeds of this sale are sufficient to pay in full the
           principal of and accrued interest on the outstanding transition
           bonds; or

      3.   the trustee determines that funds provided by the collateral
           would not be sufficient on an ongoing basis to make all payments
           on the transition bonds of all series as these payments would
           have become due if the transition bonds had not been declared
           due and payable, and the trustee obtains the consent of the
           holders of 66 2/3% of the total outstanding principal balance of
           the transition bonds of all series.

      Right of Transition Bondholders to Direct Proceedings. Subject to the
provisions for indemnification and the limitations contained in the
indenture, the holders of a majority of the total outstanding principal
balance of the outstanding transition bonds of all series will have the
right to direct the time, method and place of conducting any proceeding or
any remedy available to the trustee or exercising any trust or power
conferred on the trustee; provided that, among other things:

      1.   this direction shall not conflict with any rule of law or with
           the indenture;

      2.   subject to the provisions specified in the indenture, any direction
           to the trustee to sell or liquidate the collateral shall be by
           the holders of 100% of the total outstanding principal balance
           of all series of transition bonds; and

      3.   the trustee may take any other action deemed proper by the trustee
           that is not inconsistent with this direction.

In case an event of default occurs and is continuing, the trustee will be
under no obligation to exercise any of the rights or powers under the
indenture at the direction of any of the holders of transition bonds of any
series if it reasonably believes it will not be adequately indemnified
against the costs, expenses and liabilities which might be incurred by it
in complying with this request. The trustee does not need to take any
action pursuant to the direction of the transition bondholders if it
determines that this action might materially adversely affect the rights of
any transition bondholder not consenting to this action.

      Waiver of Default. The holders of a majority in total outstanding
principal balance of the transition bonds of all series may, in those cases
specified in the indenture, waive any default with respect thereto.
However, they may not waive a default in the payment of principal of or
interest on any of the transition bonds or a default in respect of a
covenant or provision of the indenture that cannot be modified without the
waiver or consent of all of the holders of the outstanding transition bonds
of all affected series and classes.

      No transition bondholder will have the right to institute any
proceeding, judicial or otherwise, or to avail itself of any remedies
provided in the Competition Act, or to avail itself of the right to
foreclose on the bondable transition property or otherwise enforce the lien
in the bondable transition property, with respect to the indenture, unless:

      1.   the holder previously has given to the trustee written notice of
           a continuing event of default;

      2.   the holders of not less than 25% of the total outstanding principal
           balance of the transition bonds of all series have made written
           request of the trustee to institute the proceeding in its own
           name as trustee;

      3.   the holder or holders have offered the trustee security or
           indemnity reasonably satisfactory to the trustee against the
           liabilities to be incurred in complying with the request;

      4.   the trustee for 60 days after its receipt of the notice, request
           and offer has failed to institute the proceeding; and

      5.   no direction inconsistent with this written request has been
           given to the trustee during the 60-day period referred to above
           by the holders of a majority of the total outstanding principal
           balance of the transition bonds of all series.

COVENANTS OF THE ISSUER

      The issuer will keep in effect its existence as a limited liability
company under Delaware law, provided that the issuer may consolidate with
or merge into another entity or sell substantially all of its assets to
another entity and dissolve if:

      1.   the entity formed by or surviving the consolidation or merger or
           to whom substantially all of its assets are sold is organized
           under the laws of the United States or any state thereof and
           expressly assumes by a supplemental indenture the due and
           punctual payment of the principal of and interest on all
           transition bonds and the performance of the issuer's obligations
           under the indenture;

      2.   the entity expressly assumes all obligations and succeeds to all
           rights of the issuer under the sale agreement, the
           administration agreement and the servicing agreement pursuant to
           an assignment and assumption agreement executed and delivered to
           the trustee;

      3.   no default or event of default will have occurred and be continuing
           immediately after giving effect to the merger, consolidation or
           sale;

      4.   the rating agency condition will have been satisfied;

      5.   the issuer has received an opinion of counsel to the effect that
           this consolidation or merger or sale would have no material
           adverse tax consequence to the issuer or any transition
           bondholder, the consolidation or merger or sale complies with
           the indenture and all conditions precedent therein provided
           relating to the consolidation or merger or sale and will result
           in the trustee maintaining a continuing valid first priority
           security interest in the collateral;

      6.   none of the bondable transition property, the BPU financing order
           or the seller's, the servicer's or the issuer's rights under the
           Competition Act or the BPU financing order are impaired thereby;
           and

      7.   any action that is necessary to maintain the lien and security
           interest created by the indenture will have been taken.

      Additional Covenants of the Issuer. The issuer will take any action
necessary or advisable to, among other things, maintain and preserve the
lien and security interest, and priority thereof, of the indenture. The
issuer will not permit the validity of the indenture to be impaired, the
lien to be amended, subordinated or terminated or discharged, or any person
to be released from any covenants or obligations except as expressly
permitted by the indenture. The issuer will also not permit any lien,
charge, claim, security interest, mortgage or other encumbrance, other than
the lien and security interest created by the indenture, to be created on
or extend to or otherwise arise upon or burden the collateral or any part
thereof or any interest therein or the proceeds thereof. Finally, the
issuer will not permit the lien of the indenture not to constitute a
continuing valid first priority security interest in the collateral.

      The issuer may not, among other things:

      1.   except as expressly permitted by the indenture, the sale agreement
           or the servicing agreement, dispose of any of the collateral
           unless directed to do so by the trustee in accordance with the
           indenture; or

      2.   claim any credit on, or make any deduction from the principal or
           interest payable in respect of, the transition bonds, other than
           amounts properly withheld under the United States Internal
           Revenue Code, referred to as the Code, or assert any claim
           against any present or former transition bondholder because of
           the payment of taxes levied or assessed upon the issuer or any
           part of the collateral.

      The issuer may not engage in any business other than purchasing and
owning the bondable transition property, issuing transition bonds from time
to time, pledging its interest in the collateral to the trustee to secure
the transition bonds, and performing activities that are convenient to
accomplish the foregoing.

      The Issuer May Not Engage in Any Other Financial Transactions. The
issuer may not issue, incur, assume or guarantee any indebtedness except
for the transition bonds and any obligations under any credit enhancement
or hedge agreement for any series of transition bonds. Also, the issuer may
not guarantee or otherwise become contingently liable in connection with
the obligations, stocks or dividends of, or own, purchase, repurchase or
acquire, or agree contingently to acquire any stock, obligations, assets or
securities of, or any other interest in, or make any capital contribution
to, any other person, other than the eligible investments. The issuer may
not make any loan or advance or credit to any person. The issuer will not
make any expenditure for capital assets or lease any capital asset other
than bondable transition property purchased from the seller pursuant to,
and in accordance with, the sale agreement. The issuer
may not make any payments, distributions or dividends to any member of the
issuer in respect of its membership interest in the issuer, other than any
amount released to the issuer by the trustee in accordance with the
indenture and except as otherwise provided in the indenture.

      The servicer will deliver to the trustee the annual accountant's
report, compliance certificates and monthly reports regarding distributions
and other statements required by the servicing agreement. See "THE
SERVICING AGREEMENT" in this prospectus.

ACCESS TO THE LIST OF HOLDERS OF THE TRANSITION BONDS

      Any transition bondholder may, by written request to the trustee,
obtain access to the list of all transition bondholders maintained by the
trustee for the purpose of communicating with other transition bondholders
with respect to their rights under the indenture or the transition bonds.
The trustee may elect not to afford a requesting transition bondholder
access to the list of transition bondholders if it agrees to mail the
desired communication or proxy, on behalf and at the expense of the
requesting transition bondholder, to all transition bondholders.

THE ISSUER MUST FILE AN ANNUAL COMPLIANCE STATEMENT

      The issuer will be required to file annually with the trustee a
written statement as to the fulfillment of its obligations under the
indenture. In addition, the issuer will furnish to the trustee an opinion
of counsel concerning filings made by the issuer on an annual basis and
before the effectiveness of any amendment to the sale agreement or the
servicing agreement.

THE TRUSTEE MUST PROVIDE A REPORT TO ALL TRANSITION BONDHOLDERS

      If required by the Trust Indenture Act, the trustee will be required
to mail each year to all transition bondholders a brief report. This report
must state, among other items:

      1.   the trustee's eligibility and qualification to continue as the
           trustee under the indenture,

      2.   any amounts advanced by it under the indenture,

      3.   the amount, interest rate and maturity date of specific indebtedness
           owing by the issuer to the trustee in the trustee's individual
           capacity,

      4.   the property and funds physically held by the trustee,

      5.   any additional issue of a series of transition bonds not previously
           reported, and

      6.   any action taken by it that materially affects the transition
           bonds of any series and that has not been previously reported.


For so long as any of the transition bonds are listed on the Luxembourg
Stock Exchange and the rules of that exchange so require, the trustee will
publish or will cause to be published following the preparation of this
annual report in a daily newspaper in Luxembourg (expected to be the
Luxemburger Wort) a notice to the effect that the information set forth in
the preceding paragraph will be available for review at the main office of
the listing agent in Luxembourg.


WHAT WILL TRIGGER SATISFACTION AND DISCHARGE OF THE INDENTURE


      The indenture will be discharged with respect to the transition bonds
of any series upon the delivery to the trustee of funds sufficient for the
payment in full of all amounts owed under the transition bonds of that
series. In addition, the issuer must deliver to the trustee the officer's
certificate and opinion of counsel specified in the indenture. The
deposited funds will be segregated and held apart solely for paying the
transition bonds, and the transition bonds will not be entitled to any
amounts on deposit in the collection account other than amounts on deposit
in the defeasance subaccount for the transition bonds.


THE ISSUER'S LEGAL DEFEASANCE AND COVENANT DEFEASANCE OPTIONS

      The issuer may, at any time, terminate:

      1.   all of its obligations under the indenture with respect to the
           transition bonds of any series; or

      2.   its obligations to comply with some of the covenants in the
           indenture, including all of the covenants described under
           "--COVENANTS OF THE ISSUER" above.

      The legal defeasance option is the right of the issuer to terminate
at any time its obligations under the indenture with respect to the
transition bonds of any series. The covenant defeasance option is the right
of the issuer at any time to terminate its obligations to comply with the
covenants in the indenture. The issuer may exercise the legal defeasance
option with respect to any series of transition bonds notwithstanding its
prior exercise of the covenant defeasance option with respect to that
series. If the issuer exercises the legal defeasance option with respect to
any series, that series will be entitled to payment only from the funds or
other obligations set aside under the indenture for payment thereof on the
expected final payment date or redemption date therefor as described below.
That series will not be subject to payment through redemption or
acceleration prior to the expected final payment date or redemption date,
as applicable. If the issuer exercises the covenant defeasance option with
respect to any series, the final payment of the transition bonds of that
series may not be accelerated because of an event of default relating to a
default in the observance or performance of any covenant or agreement of
the issuer made in the indenture.

      The issuer may exercise the legal defeasance option or the covenant
defeasance option with respect to any series of transition bonds only if:

      1.   the issuer irrevocably deposits or causes to be deposited in
           trust with the trustee cash or U.S. Government Obligations for
           the payment of principal of and interest on that series to the
           expected final payment date or redemption date therefor, as
           applicable, the deposit to be made in the defeasance subaccount
           for that series;

      2.   the issuer delivers to the trustee a certificate from a
           nationally recognized firm of independent accountants expressing
           its opinion that the payments of principal of and interest on
           the U.S. Government Obligations when due and without
           reinvestment plus any cash deposited in the defeasance
           subaccount will provide cash at times and in sufficient amounts
           to pay in respect of the transition bonds of that series:

           a.  principal in accordance with the expected amortization schedule
               therefor, and/or if that series is to be redeemed, the
               redemption price on the redemption date therefor, and

           b.  interest when due;

      3.   in the case of the legal defeasance option, 95 days pass after
           the deposit is made and during the 95-day period no default by
           the seller or the issuer relating to events of bankruptcy,
           insolvency, receivership or liquidation of the issuer occurs and
           is continuing at the end of the period;

      4.   no default by the seller or the issuer has occurred and is
           continuing on the day of this deposit and after giving effect
           thereto;

      5.   in the case of the legal defeasance option, the issuer delivers
           to the trustee an opinion of counsel stating that:

           a.  the issuer has received from, or there has been published by,
           the IRS a ruling; or

           b.  since the date of execution of the indenture, there has been
           a change in the applicable federal income tax law; and

           in either case confirming that the holders of the transition
           bonds of that series will not recognize income, gain or loss for
           federal income tax purposes as a result of the exercise of the
           legal defeasance option and will be subject to federal income
           tax on the same amounts, in the same manner and at the same
           times as would have been the case if the legal defeasance had
           not occurred;

      6.   in the case of the covenant defeasance option, the issuer
           delivers to the trustee an opinion of counsel to the effect that
           the holders of the transition bonds of that series will not
           recognize income, gain or loss for federal income tax purposes
           as a result of the exercise of the covenant defeasance option
           and will be subject to federal income tax on the same amounts,
           in the same manner and at the same times as would have been the
           case if the covenant defeasance had not occurred; and

      7.   the issuer delivers to the trustee a certificate of an
           authorized officer of the issuer and an opinion of counsel, each
           stating that all conditions precedent to the satisfaction and
           discharge of the transition bonds of that series have been
           complied with as required by the indenture.

      There will be no other conditions to the exercise by the issuer of
its legal defeasance option or its covenant defeasance option.

THE TRUSTEE


      The Bank of New York will be the initial trustee under the indenture.
The trustee may resign at any time upon 30 days notice by so notifying the
issuer. The holders of a majority in total outstanding principal balance of
the transition bonds of all series may remove the trustee by so notifying
the trustee and may appoint a successor trustee. The issuer will remove the
trustee if the trustee ceases to be eligible to continue in this capacity
under the indenture, the trustee becomes insolvent, a receiver or other
public officer takes charge of the trustee or its property or the trustee
becomes incapable of acting. If the trustee resigns or is removed or a
vacancy exists in the office of trustee for any reason, the issuer will be
obligated promptly to appoint a successor trustee eligible under the
indenture. No resignation or removal of the trustee will become effective
until acceptance of the appointment by a successor trustee. The trustee
must at all times satisfy the requirements of the Trust Indenture Act and
the Investment Company Act of 1940. The Trustee must also have a combined
capital and surplus of at least $50 million and a long- term debt rating of
at least "BBB-" by S&P, at least "Baa3" or better by Moody's and at least
"BBB-" by Fitch. If the trustee consolidates with, merges or converts into,
or transfers all or substantially all of its corporate trust business or
assets to, another entity, the resulting, surviving or transferee entity
will without any further action be the successor trustee.


GOVERNING LAW

      The indenture will be governed by the laws of the State of New
Jersey.


                      HOW A BANKRUPTCY OF THE SELLER OR
                      SERVICER MAY AFFECT YOUR INVESTMENT


SALE OR FINANCING

      PSE&G will represent and warrant in the sale agreement that the
transfer of the bondable transition property in accordance with that
agreement constitutes a valid sale and assignment by PSE&G to the issuer of
the bondable transition property. PSE&G will also represent and warrant in
the sale agreement, and it is a condition of closing for the sale of
bondable transition property, that it will take the appropriate actions
under the Competition Act and the Uniform Commercial Code, including filing
a financing statement, to perfect this sale. The Competition Act provides
that a transfer of bondable transition property by an electric utility to
an assignee which the parties have in the governing documentation expressly
stated to be a sale or other absolute transfer, in a transaction approved
in a financing order, shall be treated as an absolute transfer of all the
transferor's right, title and interest, as in a sale or other absolute
transfer, and not as a pledge or other financing, of the relevant bondable
transition property. The Competition Act also provides that the
characterization of a transfer as a sale or other absolute transfer shall
not be affected or impaired in any manner by treatment of the transfer as a
financing for federal or state tax purposes or financial accounting
purposes. PSE&G and the issuer will treat the transaction as a sale under
applicable law, although for financial accounting and federal and state
income and franchise tax purposes the transition bonds will be treated as a
financing and not a sale. See "THE COMPETITION ACT--PSE&G AND OTHER
UTILITIES MAY SECURITIZE STRANDED COSTS" in this prospectus.

      In the event of a bankruptcy of PSE&G, a party in interest in the
bankruptcy might take the position that the sale of the bondable transition
property to the issuer was a financing transaction and not a "sale or other
absolute transfer." The party in interest might argue that the treatment of
the transaction for financial accounting and tax purposes as a financing
and not a sale lends weight to the position that the transaction should be
treated as a financing and not a sale. However, as noted above, the
Competition Act specifically provides for the treatment of the transaction
as a sale as a matter of state law and that treatment is not affected by
treatment of the transfer as a financing for federal or state tax purposes
or financial accounting purposes. If a court were nonetheless to
characterize the transaction as a financing rather than a sale, the issuer
would be treated as a secured creditor of PSE&G in the bankruptcy
proceedings. Although, as noted below, the issuer would in that case have a
security interest in the bondable transition property, it would not likely
be entitled to access to the transition bond charge collections during the
bankruptcy. As a result, repayment on the bonds could be significantly
delayed and a plan of reorganization in the bankruptcy might permanently
modify the amount and timing of payments of transition bond charge
collections to the issuer and therefore the amount and timing of funds
available to the issuer to pay transition bondholders.


      In order to mitigate the impact of the possible recharacterization of
a sale of bondable transition property as a financing transaction, the
Competition Act and the Uniform Commercial Code provide that if a financing
statement is filed and the transfer is thereafter held to constitute a
financing transaction and not a sale or other absolute transfer, this
notice will be deemed to constitute a filing with respect to a security
interest. The sale agreement provides that in the event that the sale and
transfer of the bondable transition property is determined by a court not
to be a true and absolute sale as contemplated by the Competition Act, then
the sale and transfer shall be treated as a pledge of the bondable
transition property and the seller shall be deemed to have granted a
security interest to the issuer in the bondable transition property. The
sale agreement requires that financing statements under the Uniform
Commercial Code executed by the issuer be filed in the appropriate offices
in New Jersey. The Competition Act further provides that any relevant
filing in respect of transition bonds takes precedence over any other
filings. As a result of these filings, the issuer would be a secured
creditor of PSE&G and entitled to recover against the security, which is
the collateral. None of this, however, mitigates the risk of payment delays
and other adverse effects caused by a seller bankruptcy. Further, if, for
any reason, a bondable transition property notice is not filed under the
Competition Act or the issuer fails to otherwise perfect its interest in
the bondable transition property, and the transfer is thereafter deemed not
to constitute a sale or other absolute transfer, the issuer would be an
unsecured creditor of PSE&G. In that event, the issuer's sole source of
payment for the transition bonds would be whatever it recovered on its
unsecured claim in the PSE&G bankruptcy case, which could differ materially
from the amount and timing of transition bond charge collections that were
intended to fund payments on the transition bonds.


CONSOLIDATION OF THE ISSUER AND PSE&G

      If PSE&G were to become a debtor in a bankruptcy case, a party in
interest in the bankruptcy may attempt to substantively consolidate the
assets and liabilities of the issuer and PSE&G. PSE&G and the issuer have
taken steps to attempt to minimize this risk (as discussed in "PSE&G
TRANSITION FUNDING LLC, THE ISSUER" in this prospectus). However, no
assurance can be given that if PSE&G or an affiliate of PSE&G other than
the issuer were to become a debtor in a bankruptcy case, a court would not
order that the assets and liabilities of the issuer be consolidated with
those of PSE&G or its affiliate. If the assets and liabilities were ordered
consolidated, the claims of the transition bondholders against the issuer
would be treated as secured claims against the consolidated entities.
Payment of those claims would be subject to substantial delay and to
adjustment in timing and amount under a plan of reorganization in the
bankruptcy case.

CLAIMS IN BANKRUPTCY; CHALLENGE TO INDEMNITY CLAIMS

      If PSE&G were to become a debtor in a bankruptcy case, claims
including indemnity claims by the issuer against PSE&G under the sale
agreement and the other documents executed in connection therewith would be
unsecured claims and would be subject to being discharged in the bankruptcy
case. In addition, a party in interest in the bankruptcy may request that
the bankruptcy court estimate any contingent claims of the issuer against
PSE&G. That party may then take the position that these claims should be
estimated at zero or at a low amount because the contingency giving rise to
these claims is unlikely to occur. If PSE&G were to become a debtor in a
bankruptcy case and the indemnity provisions of the sale agreement were
triggered, a party in interest in the bankruptcy might challenge the
enforceability of the indemnity provisions. If a court were to hold that
the indemnity provisions were unenforceable, the issuer would be left with
a claim for actual damages against PSE&G based on breach of contract
principles. The actual amount of these damages would be subject to
estimation and/or calculation by the court.


      No assurances can be given as to the result of any of the
above-described actions or claims. Furthermore, no assurance can be given
as to what percentage of their claims, if any, unsecured creditors would
receive in any bankruptcy proceeding involving PSE&G.


STATUS OF BONDABLE TRANSITION PROPERTY AS CURRENT PROPERTY

      PSE&G has represented in the sale agreement, and the Competition Act
provides, that the bondable transition property constitutes an existing
property right on the date that the BPU financing order became effective
and that it thereafter exists continuously for all purposes. Nevertheless,
no assurance can be given that in the event of a bankruptcy of PSE&G a
party in interest in the bankruptcy would not attempt to take the position
that the bondable transition property comes into existence only as
customers use electricity. If a court were to adopt this position, no
assurance can be given that a security interest in favor of the transition
bondholders would attach to transition bond charge in respect of
electricity consumed after the commencement of the bankruptcy case. If it
were determined that the bondable transition property had not been sold to
the issuer, and the security interest in favor of the transition
bondholders did not attach to the transition bond charge in respect of
electricity consumed after the commencement of the bankruptcy case, then
the issuer would be an unsecured creditor of PSE&G. If so, there would be
delays and reductions in payments on the transition bonds. Whether or not a
court determined that the bondable transition property had been sold to the
issuer, no assurances can be given that a court would not rule that any
transition bond charge relating to electricity consumed after the
commencement of the bankruptcy cannot be transferred to the issuer or the
trustee.


      In addition, in the event of a bankruptcy of PSE&G, a party in
interest in the bankruptcy could assert that the issuer should pay a
portion of PSE&G's costs associated with the generation, transmission or
distribution of the electricity, consumption of which gave rise to the
transition bond charge collections used to make payments on the transition
bonds.

      Regardless of whether PSE&G is the debtor in a bankruptcy case, if a
court were to accept the argument that the bondable transition property
comes into existence only as customers use electricity, a tax or government
lien or other nonconsensual lien on property of PSE&G arising before the
bondable transition property came into existence could have priority over
the issuer's interest in the bondable transition property. Adjustments to
the transition bond charge may be available to mitigate this exposure,
although there may be delays in implementing these adjustments.


ENFORCEMENT OF RIGHTS BY TRUSTEE

      Upon an event of default under the indenture, the Competition Act
permits the trustee to enforce the security interest in the bondable
transition property in accordance with the terms of the indenture. In this
capacity, the trustee is permitted to request the BPU to order the
sequestration and payment to transition bondholders of all revenues arising
with respect to the bondable transition property. The Competition Act
provides that this order will remain in full force and effect
notwithstanding bankruptcy, reorganization, or other insolvency proceedings
with respect to the utility or its assignee. There can be no assurance,
however, that the BPU would issue this order after a PSE&G bankruptcy in
light of the automatic stay provisions of Section 362 of the Bankruptcy
Code or, alternatively, that a bankruptcy court would lift the automatic
stay to permit this action by the BPU. In that event, the trustee may under
the indenture seek an order from the bankruptcy court lifting the automatic
stay with respect to this action by the BPU, and an order requiring an
accounting and segregation of the revenues arising from the bondable
transition property. There can be no assurance that a court would grant
either order.

BANKRUPTCY OF SERVICER

      The servicer is entitled to commingle transition bond charge
collections with its own funds until each remittance date. The Competition
Act provides that the relative priority of a lien created under the
Competition Act is not defeated or adversely affected by the commingling of
transition bond charge collections arising with respect to the bondable
transition property with funds of the electric utility. However, in the
event of a bankruptcy of the servicer, a party in interest in the
bankruptcy might assert, and a court might rule, that transition bond
charge collections commingled by the servicer with its own funds and held
by the servicer as of the date of bankruptcy were property of the servicer
as of that date and are therefore property of the servicer's bankruptcy
estate, rather than property of the issuer. If the court so rules, then the
court would likely rule that the trustee has only a general unsecured claim
against the servicer for the amount of commingled transition bond charge
collections held as of that date and could not recover the commingled
transition bond charge collections held as of the date of bankruptcy.

      However the court rules on the ownership of the commingled transition
bond charge collections, the automatic stay arising upon the bankruptcy of
the servicer could delay the trustee from receiving the commingled
transition bond charge collections held by the servicer as of the date of
the bankruptcy until the court grants relief from the stay. A court ruling
on any request for relief from the stay could be delayed pending the
court's resolution of whether the commingled transition bond charge
collections are property of the issuer or of the servicer, including
resolution of any tracing of proceeds issues.


      The servicing agreement provides that the trustee, as assignee of the
issuer, together with the other persons specified therein, may vote to
appoint a successor servicer that satisfies the rating agency condition.
The servicing agreement also provides that the trustee, together with the
other persons specified therein, may petition the BPU or a court of
competent jurisdiction to appoint a successor servicer that meets this
criterion. However, the automatic stay might delay a successor servicer's
replacement of the servicer. Even if a successor servicer may be appointed
and may replace the servicer, a successor may be difficult to obtain and
may not be capable of performing all of the duties that PSE&G as servicer
was capable of performing.


             MATERIAL INCOME TAX MATTERS FOR THE TRANSITION BONDS

MATERIAL FEDERAL INCOME TAX MATTERS

   INCOME TAX STATUS OF THE TRANSITION BONDS

      The issuer and PSE&G have received a private letter ruling from the
Internal Revenue Service, referred to as the IRS, to the effect that the
transition bonds will be classified as debt obligations of PSE&G. Based on
that private letter ruling and the assumptions contained therein, including
a representation by PSE&G that it will not make, or allow there to be made,
any election to the contrary, Skadden, Arps, Slate, Meagher & Flom LLP,
special federal income tax counsel to PSE&G and the issuer, has rendered
its opinion that the issuer will not be subject to United States federal
income tax as an entity separate from PSE&G.

   GENERAL

      The following is a summary of the material United States federal
income tax consequences of the purchase, ownership and disposition of the
transition bonds applicable to an initial purchaser of transition bonds
that, for U.S. federal income tax purposes, is a Non-U.S. Holder as defined
below, and also summarizes the similar principal United States federal
income tax consequences to U.S. Holders, as defined below, who are initial
purchasers. This summary has been prepared by Skadden, Arps, Slate, Meagher
& Flom LLP, special federal income tax counsel to PSE&G and the issuer,
which is referred to in this prospectus as the special tax counsel. Special
tax counsel is of the opinion that its summary, as it relates to Non-U.S.
Holders, is correct in all material respects. Apart from that opinion and
the opinion described in the preceding paragraph, special tax counsel will
render no other opinions to the issuer with respect to the transition
bonds. This summary does not purport to furnish information in the level of
detail or with the attention to an investor's specific tax circumstances
that would be provided by an investor's tax adviser. This summary also does
not address the consequences to holders of the transition bonds under
state, local or foreign tax laws. This summary is based upon current
provisions of the Code, Treasury Regulations thereunder, current
administrative rulings, judicial decisions and other applicable authorities
in effect as of the date hereof, all of which are subject to change,
possibly with retroactive effect. Legislative, judicial or administrative
changes may occur, perhaps with retroactive effect, which could affect the
accuracy of the statements and conclusions set forth herein as well as the
tax consequences to holders of the transition bonds.

      IT IS RECOMMENDED THAT ALL PROSPECTIVE INVESTORS CONSULT THEIR TAX
ADVISERS REGARDING THE FEDERAL INCOME TAX CONSEQUENCES OF THE PURCHASE,
OWNERSHIP AND DISPOSITION OF TRANSITION BONDS IN LIGHT OF THEIR PARTICULAR
CIRCUMSTANCES, AS WELL AS THE EFFECT OF ANY FOREIGN, STATE, LOCAL OR OTHER
LAWS.

      As used herein, a U.S. Holder of a transition bond means an investor
that is a U.S. Person and a Non-U.S. Holder of a transition bond means an
investor that is not a U.S. Person. For purposes of this discussion, a U.S.
Person means:

      1.   an individual, who is a citizen or resident of the United States
           for U.S. federal income tax purposes,

      2.   a corporation, partnership or other entity (treated as a corporation
           or a partnership for federal income tax purposes) created or
           organized in or under the laws of the United States, or any state
           or the District of Columbia, (other than a partnership that
           is not treated as a U.S. person under any applicable Treasury
           Regulations);

      3.   an estate, the net income of which is subject to United States
           federal income taxation regardless of its source, or

      4.   a trust, if a court within the United States is able to exercise
           primary supervision over the administration of each trust and
           one or more United States persons have the authority to control
           all substantial decisions of that trust. Certain trusts in
           existence on or before August 20, 1996, that were treated as
           U.S. Persons under the law in effect on such date that fail to
           qualify as U.S. Persons under current law, may elect to continue
           to be treated as U.S. Persons to the extent prescribed in the
           Treasury Regulations.

   TAX CONSEQUENCES TO U.S. HOLDERS

      Interest. Interest income on the transition bonds will be includible
in income of a U.S. Holder when it is received or accrued, in accordance
with the U.S. Holder's regular method of accounting.

      Sale or Retirement of Transition Bonds. On a sale, exchange or
retirement of a transition bond, a U.S. Holder will have taxable gain or
loss equal to the difference between the amount received by the U.S. Holder
and the U.S. Holder's tax basis in the transition bond. A U.S. Holder's tax
basis in its transition bonds is the U.S. Holder's cost, subject to
adjustments. Gain or loss will generally be capital gain or loss, and will
be long-term capital gain or loss if the transition bond was held for more
than one year at the time of disposition. If a U.S. Holder sells the
transition bond between interest payment dates, a portion of the amount
received will reflect interest that has accrued on the transition bond but
that has not yet been paid by the sale date. To the extent that amount has
not already been included in the U.S. Holder's income, it is treated as
ordinary interest income and not as sale proceeds.

   TAX CONSEQUENCES TO NON-U.S. HOLDERS

      Payments of interest income received by a Non-U.S. Holder generally
will not be subject to United States federal withholding tax, assuming that
the interest income is not effectively connected with the Non-U.S. Holder's
conduct of a trade or business in the United States and provided that the
Non-U.S. Holder complies with the requirements listed below.

      Withholding Taxation on Interest Received Before 2001. Payments of
interest income on the transition bonds received by a Non-U.S. Holder that
does not hold its transition bonds in connection with the conduct of a
trade or business in the United States on or prior to December 31, 2000,
will not be subject to United States federal withholding tax, or to backup
withholding and information reporting, provided that:

      1.   a Non-U.S. Holder does not actually or constructively own 10% or
           more of the total combined voting power of all classes of stock
           of PSE&G entitled to vote,

      2.   a Non-U.S. Holder is not a controlled foreign corporation that
           is related to PSE&G through stock ownership, and

      3.   the issuer or the trustee receive:

           a.  from the Non-U.S. Holder, a properly completed Form W-8, or
               substitute Form W-8, signed under penalties of perjury, which
               provides its name and address and certifies that it is a
               Non-U.S. Holder or

           b.  from a security clearing organization, bank or other
               financial institution that holds the transition bonds in the
               ordinary course of its trade or business, which is referred
               to as a Financial Institution, on behalf of a Non-U.S.
               Holder, certification signed under penalties of perjury,
               that this Form W-8, or substitute Form W-8 has been received
               by it, or by another Financial Institution, from the
               Non-U.S. Holder, and a copy of the Form W-8, or substitute
               Form W-8, is furnished to the issuer or to the trustee.

      Withholding Taxation on Interest Received After December 31, 2000.
Payments of interest income on the transition bonds received by a Non-U.S.
Holder that does not hold its transition bonds in connection with the
conduct of a trade or business in the United States after December 31,
2000, will not be subject to United States federal withholding tax, or to
backup withholding and information reporting, provided that requirements 1
and 2 of the preceding paragraph are satisfied and, in general, PSE&G or
its paying agent must receive:

      1.   from a Non-U.S. Holder appropriate documentation to treat the
           payment as made to a foreign beneficial owner under Treasury
           Regulations issued under Section 1441 of the Code;

      2.   a withholding certificate from a person claiming to be a foreign
           partnership and the foreign partnership has received appropriate
           documentation to treat the payment as made to a foreign
           beneficial owner in accordance with these Treasury Regulations;

      3.   a withholding certificate from a person representing to be a
           "qualified intermediary" that has assumed primary withholding
           responsibility under these Treasury Regulations and the
           qualified intermediary has received appropriate documentation
           from a foreign beneficial owner in accordance with its agreement
           with the IRS; or

      4.   a statement, under penalties of perjury from an authorized
           representative of a Financial Institution, stating that the
           Financial Institution has received from the beneficial owner a
           withholding certificate described in these Treasury Regulations
           or that it has received a similar statement from another
           Financial Institution acting on behalf of the foreign beneficial
           owner.

In general, it will not be necessary for a Non-U.S. Holder to obtain or
furnish a United States taxpayer identification number to PSE&G or its
paying agent in order to claim any of the foregoing exemptions from United
States withholding tax on payments of interest. Interest paid to a Non-U.S.
Holder will be subject to a United States withholding tax of 30% upon the
actual payment of interest income, except as described above and except
where an applicable tax treaty provides for the reduction or elimination of
this withholding tax. A Non-U.S. Holder generally will be taxable in the
same manner as a United States corporation or resident with respect to
interest income if the income is effectively connected with the Non-U.S.
Holder's conduct of a trade or business in the United States. Effectively
connected income received by a Non-U.S. Holder that is a corporation may in
some circumstances be subject to an additional "branch profits tax" at a
30% rate, or if applicable, a lower rate provided by a treaty.

      Capital Gains Tax Issues. A Non-U.S. Holder generally will not be
subject to United States federal income or withholding tax on gain realized
on the sale or exchange of transition bonds, unless:

      1.   the Non-U.S. Holder is an individual who is present in the United
           States for 183 days or more during the taxable year and this
           gain is from United States sources or

      2.   the gain is effectively connected with the conduct by the Non-U.S.
           Holder of a trade or business in the United States and other
           requirements are satisfied.

   BACKUP WITHHOLDING

      Backup withholding of United States federal income tax at a rate of
31% may apply to payments made in respect of the bonds to registered owners
who are not "exempt recipients" and who fail to provide certain identifying
information (such as the registered owner's taxpayer identification number)
in the required manner. Generally, individuals are not exempt recipients,
whereas corporations and certain other entities generally are exempt
recipients. Payments made in respect of the bonds to a U.S. Holder must be
reported to the IRS, unless the U.S. Holder is an exempt recipient or
establishes an exemption. A U.S. Holder can obtain a complete exemption
from the withholding tax by filing Form W-9 (Payer's Request for Taxpayer
Identification Number and Certification). Compliance with the
identification procedures described in the preceding section would
establish an exemption from backup withholding for those Non-U.S. Holders
who are not exempt recipients.

      In addition, upon the sale of a bond to (or through) a broker, the
broker must withhold 31% of the entire purchase price, unless either (1)
the broker determines that the seller is a corporation or other exempt
recipient or (2) the seller provides, in the required manner, certain
identifying information and, in the case of a Non-U.S. Holder, certifies
that the seller is a Non- U.S. Holder (and certain other conditions are
met). The sale must also be reported by the broker to the IRS, unless
either (a) the broker determines that the seller is an exempt recipient or
(b) the seller certifies its non-U.S. status (and certain other conditions
are met). Certification of the registered owner's non-U.S. status would be
made normally on an IRS Form W-8 under penalties of perjury, although in
certain cases it may be possible to submit other documentary evidence.

      Any amounts withheld under the backup withholding rules from a
payment to a beneficial owner would be allowed as a refund or a credit
against such beneficial owner's United States federal income tax provided
the required information is furnished to the IRS.

MATERIAL STATE OF NEW JERSEY TAX MATTERS

      In the opinion of Wilentz, Goldman & Spitzer, P.C., special New
Jersey tax counsel to PSE&G and the issuer, interest from transition bonds
received by a person who is not otherwise subject to corporate or personal
income tax in the State of New Jersey will not be subject to these taxes.
Neither the State of New Jersey nor any of its political subdivisions
presently impose intangible personal property taxes and therefore New
Jersey residents will not be subject to these taxes.


                             ERISA CONSIDERATIONS

      ERISA, and Section 4975 of the Code impose restrictions on:

      1.   employee benefit plans (as defined in Section 3(3) of ERISA) that
           are subject to Title I of ERISA;

      2.   plans (as defined in Section 4975(e)(1) of the Code) that are
           subject to Section 4975 of the Code, including individual
           retirement accounts or Keogh plans;

      3.   any entities whose underlying assets include plan assets by
           reason of a plan's investment in these entities, each of the
           entities described in 1, 2 and 3, being referred to as a Plan;
           and

      4.   persons who have specified relationships to Plans which are
           "parties in interest" under ERISA and "disqualified persons"
           under the Code, which collectively are referred to as Parties in
           Interest.

      Based on the reasoning of the United States Supreme Court in John
Hancock Life Ins. Co. v. Harris Trust and Sav. Bank, 114 S. Ct. 517 (1993),
an insurance company's general account may be deemed to include assets of
the Plans investing in the general account (e.g., through the purchase of
an annuity contract), and the insurance company might be treated as a Party
in Interest with respect to a Plan by virtue of that investment. Any
purchaser that is an insurance company using the assets of an insurance
company general account should note that the Small Business Job Protection
Act of 1996 added new Section 401(c) of ERISA relating to the status of the
assets of insurance company general accounts under ERISA and Section 4975
of the Code. Pursuant to Section 401(c), the Department of Labor issued
final regulations effective January 5, 2000 (the "General Account
Regulations") with respect to insurance policies issued on or before
December 31, 1998 that are supported by an insurer's general account.

      As a result of these regulations, assets of an insurance company
general account will not be treated as "plan assets" for purposes of the
fiduciary responsibility provisions of ERISA and Section 4975 of the Code
to the extent such assets relate to contracts issued to employee benefit
plans on or before December 31, 1998 and the insurer satisfies various
conditions. Section 401(c) also provides that, except in the case of
avoidance of the General Account Regulation and actions brought by the
Secretary of Labor relating to certain breaches of fiduciary duties that
also constitute breaches of state or federal criminal law, until the date
that is 18 months after the General Account Regulations become final, no
liability under the fiduciary responsibility and prohibited transaction
provisions of ERISA and Section 4975 of the Code may result on the basis of
a claim that the assets of the general account of an insurance company
constitute the "plan assets" of any such plan. The plan asset status of
insurance company separate accounts is unaffected by new Section 401(c) of
ERISA, and separate account assets continue to be treated as the plan
assets of any such plan invested in a separate account.

PLAN ASSET ISSUES FOR AN INVESTMENT IN THE TRANSITION BONDS

      The Plan Asset Regulation is a regulation issued by the United States
Department of Labor which states that if a Plan makes an "equity"
investment in a corporation, partnership, trust or other specified
entities, the underlying assets and properties of the entity will be deemed
for purposes of ERISA and Section 4975 of the Code to be assets of the
investing Plan unless those exceptions set forth in the regulation apply.
Although there is little statutory or regulatory guidance on this subject,
and there can be no assurances in this regard, it appears that the
transition bonds should not be treated as an equity interest for purposes
of the Plan Asset Regulation. Accordingly, the assets of the issuer should
not be treated as the assets of Plans investing in the transition bonds.
Pursuant to the Plan Asset Regulation, an equity interest is any interest
in an entity other than an instrument that is treated as indebtedness under
applicable law and which has no substantial equity features.

PROHIBITED TRANSACTION EXEMPTIONS

      It should be noted, however, that without regard to the treatment of
the transition bonds as equity interests under the Plan Asset Regulation,
PSE&G and/or its affiliates, as a provider of services to Plans, may be
deemed to be Parties in Interest with respect to many Plans. The purchase
and holding of transition bonds by or on behalf of one or more of these
Plans could result in a prohibited transaction within the meaning of
Section 406 or 407 of ERISA or Section 4975 of the Code. However, the
purchase and holding of transition bonds may be subject to one or more
statutory or administrative exemptions from the prohibited transaction
rules of ERISA and Section 4975 of the Code.

      Examples of Prohibited Transaction Class Exemptions. Potentially
applicable prohibited transaction class exemptions, which are referred to
as PTCEs, include the following:

      1.   PTCE 90-1, which exempts specific transactions involving insurance
           company pooled separate accounts;

      2.   PTCE 95-60, which exempts specific transactions involving insurance
           company general accounts;

      3.   PTCE 91-38, which exempts specific transactions involving bank
           collective investment funds;

      4.   PTCE 84-14, which exempts specific transactions effected on behalf
           of a Plan by a "qualified professional asset manager" as that term
           is defined in ERISA, and which is referred to as a QPAM; or

      5.   PTCE 96-23, which exempts specific transactions effected on
           behalf of a Plan by specific "in-house" asset managers.

It should be noted, however, that even if the conditions specified in one
or more of these exemptions are met, the scope of relief provided by these
exemptions may not necessarily cover all acts that might be construed as
prohibited transactions.

      Conditions That Would Allow the QPAM Exemption to Apply. Plan
fiduciaries intending to rely upon the QPAM exemption should consider the
following. As noted above, although the issuer believes that the transition
bonds should not constitute "equity interests" for purposes of the Plan
Asset Regulation, it is nonetheless possible that any class or series of
transition bonds could be treated as "equity interests" for purposes of the
Plan Asset Regulation, in which case the assets of the issuer would be
treated as the assets of any Plan purchasing that class or series unless
another exception were applicable. In this event, transition bond charge
collections would be deemed, for purposes of the prohibited transaction
rules, to flow indirectly from customers to Plans that own that class or
series of transition bonds. Thus, if one or more customers were Parties in
Interest with respect to a Plan that owned that class or series of
transition bonds, such holding could be deemed to constitute a prohibited
transfer of property between a Plan and any Party in Interest with respect
to the Plan. The QPAM exemption requires, among other things, that at the
time of the proposed transaction, the Party in Interest, or its affiliate,
does not have the authority to appoint or terminate the QPAM as a manager
of any of the Plan's assets. This means, however, that if a Party in
Interest with respect to a Plan that holds such class or series, is a
customer that has the authority to appoint or terminate the QPAM as a
manager of the Plan's assets (for example, the Plan's sponsor or a director
of the Plan sponsor), the holding of that class or series of transition
bonds by the Plan could be deemed to constitute a prohibited transaction to
which the QPAM exemption does not apply. Accordingly, fiduciaries intending
to rely upon the QPAM exemption should carefully discuss the effectiveness
of the QPAM exemption with their legal advisors before purchasing any class
or series of transition bonds.

      PRIOR TO MAKING AN INVESTMENT IN THE TRANSITION BONDS OF ANY SERIES,
A PLAN INVESTOR MUST DETERMINE WHETHER, AND EACH FIDUCIARY CAUSING THE
TRANSITION BONDS TO BE PURCHASED BY, ON BEHALF OF OR USING PLAN ASSETS OF A
PLAN THAT IS SUBJECT TO THE PROHIBITED TRANSACTION RULES OF ERISA OR
SECTION 4975 OF THE CODE, INCLUDING WITHOUT LIMITATION AN INSURANCE COMPANY
GENERAL ACCOUNT, SHALL BE DEEMED TO HAVE REPRESENTED AND WARRANTED THAT AN
EXEMPTION FROM THE PROHIBITED TRANSACTION RULES APPLIES, SO THAT THE USE OF
PLAN ASSETS OF THE PLAN TO PURCHASE AND HOLD THE TRANSITION BONDS DOES NOT
AND WILL NOT CONSTITUTE OR OTHERWISE RESULT IN A NON-EXEMPT PROHIBITED
TRANSACTION IN VIOLATION OF SECTION 406 OR 407 OF ERISA OR SECTION 4975 OF
THE CODE.

GENERAL INVESTMENT CONSIDERATIONS FOR PROSPECTIVE PLAN INVESTORS IN THE
TRANSITION BONDS

      Prior to making an investment in the transition bonds, prospective
Plan investors should consult with their legal advisors concerning the
impact of ERISA and the Code and the potential consequences of this
investment with respect to their specific circumstances. Moreover, each
Plan fiduciary should take into account, among other considerations,

      1.   whether the fiduciary has the authority to make the investment;

      2.   whether the investment constitutes a direct or indirect transaction
           with a Party in Interest;

      3.   the composition of the Plan's portfolio with respect to
           diversification by type of asset;

      4.   the Plan's funding objectives;

      5.   the tax effects of the investment; and

      6.   whether under the general fiduciary standards of investment
           prudence and diversification an investment in the transition
           bonds is appropriate for the Plan, taking into account the
           overall investment policy of the Plan and the composition of the
           Plan's investment portfolio.

      Governmental plans and some church plans are generally not subject to
the fiduciary responsibility provisions of ERISA or the provisions of
Section 4975 of the Code. However, these plans may be subject to
substantially similar rules under state or other federal law, and may also
be subject to the prohibited transaction rules of Section 503 of the Code.

      The sale of transition bonds to a Plan shall not be deemed a
representation by PSE&G or the underwriters that this investment meets all
relevant legal requirements with respect to Plans generally or any
particular Plan.


                 PLAN OF DISTRIBUTION FOR THE TRANSITION BONDS

      The transition bonds of each series may be sold to or through the
underwriters by a negotiated firm commitment underwriting and public
reoffering by the underwriters. The transition bonds may also be sold to or
through any other underwriting arrangement as may be specified in the
related prospectus supplement or may be offered or placed either directly
or through agents. The issuer and the trustee intend that transition bonds
will be offered through various methods from time to time. The issuer also
intends that offerings may be made concurrently through more than one of
these methods or that an offering of a particular series of transition
bonds may be made through a combination of these methods.

      The distribution of transition bonds may be effected from time to
time in one or more transactions at a fixed price or prices, which may be
changed, or at market prices prevailing at the time of sale, at prices
related to the prevailing market prices or in negotiated transactions or
otherwise at varying prices to be determined at the time of sale.


      The transition bonds may be offered through one or more different
methods, including offerings through underwriters. Except as otherwise
disclosed in the related prospectus supplement, it is not anticipated that
any of the transition bonds will be listed on any securities exchange.
There can be no assurance that a secondary market for any series of
transition bonds will develop or, if one does develop, that it will
continue.


      Compensation to Underwriters. In connection with the sale of the
transition bonds, underwriters or agents may receive compensation in the
form of discounts, concessions or commissions. Underwriters may sell
transition bonds to particular dealers at prices less a concession.
Underwriters may allow, and these dealers may reallow, a concession to
other dealers. Underwriters, dealers and agents that participate in the
distribution of the transition bonds of a series may be deemed to be
underwriters. Any discounts or commissions received by the underwriters
from the issuer and any profit on the resale of the transition bonds by
them may be deemed to be underwriting discounts and commissions under the
Securities Act. These underwriters or agents will be identified, and any
compensation received from the issuer will be described, in the related
prospectus supplement.

      Other Distribution Issues. Under agreements which may be entered into
by PSE&G, the issuer and the trustee, underwriters and agents who
participate in the distribution of the transition bonds may be entitled to
indemnification by PSE&G and the issuer against liabilities specified
therein, including under the Securities Act. The underwriters may, from
time to time, buy and sell the transition bonds, but there can be no
assurance that an active secondary market will develop and there is no
assurance that this market, if established, will continue.


                       RATINGS FOR THE TRANSITION BONDS

      It is a condition of any Underwriter's obligation to purchase the
transition bonds that each series or class be rated investment grade, that
is, in one of the four highest rating categories, by each of S&P, Moody's
and Fitch.

      Limitations of Security Ratings. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to
revision or withdrawal at any time by the assigning rating agency. No
person is obligated to maintain the rating on any transition bonds, and,
accordingly, there can be no assurance that the ratings assigned to any
series or class of transition bonds upon initial issuance will not be
lowered or withdrawn by a rating agency at any time thereafter. If a rating
of any series or class of transition bonds is revised or withdrawn, the
liquidity of this class of transition bonds may be adversely affected. In
general, ratings address credit risk and do not represent any assessment of
any particular rate of principal payments on the transition bonds other
than the payment in full of each series or class of transition bonds by the
applicable final maturity date for such series or class.


      For so long as any of the transition bonds are listed on the
Luxembourg Stock Exchange and the rules of that exchange so require, the
issuer will notify the Luxembourg Stock Exchange if any rating assigned to
any class of transition bonds listed on the Luxembourg Stock Exchange is
reduced or withdrawn and will cause such notice to be published in a daily
newspaper published in Luxembourg, which is expected to be the Luxemburger
Wort.



            VARIOUS LEGAL MATTERS RELATING TO THE TRANSITION BONDS


      Some legal matters relating to the issuer and the issuance of the
transition bonds will be passed upon for the issuer by Skadden, Arps,
Slate, Meagher & Flom LLP, Newark, New Jersey, and New York, New York and
for the underwriters by Brown & Wood LLP, San Francisco, California. Some
legal matters relating to PSE&G will be passed upon for PSE&G by Wilentz,
Goldman & Spitzer, P.C., Woodbridge, New Jersey. Some legal matters
relating to the federal tax consequences of the issuance of the transition
bonds will be passed upon for the issuer by Skadden, Arps, Slate, Meagher &
Flom LLP, New York, New York. Some legal matters relating to State of New
Jersey tax consequences of the issuance of the transition bonds will be
passed upon for the issuer by Wilentz, Goldman & Spitzer, P.C., Woodbridge,
New Jersey.



         INDEX TO FINANCIAL STATEMENTS OF PSE&G TRANSITION FUNDING LLC

                                                                          Page

Report of Independent Accountants..........................................F-2
   Statement of Net Assets Available for Issuer Activities.................F-3
   Statement of Changes in Net Assets Available for Issuer Activities......F-4
Notes to Financial Statements..............................................F-5




                       REPORT OF INDEPENDENT ACCOUNTANTS


INDEPENDENT AUDITORS' REPORT

PSE&G Transition Funding LLC:

We have audited the accompanying balance sheet of PSE&G Transition Funding
LLC (the "Company") as of December 31, 1999. This balance sheet is the
responsibility of the Company's management. Our responsibility is to
express an opinion on this balance sheet based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the balance sheet is free of
material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the balance sheet. An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
balance sheet presentation. We believe that our audit provides a reasonable
basis for our opinion.

In our opinion, such balance sheet presents fairly, in all material
respects, the financial position of the Company as of December 31, 1999 in
conformity with generally accepted accounting principles.



Deloitte & Touche

Parsippany, New Jersey
March 15, 2000



                         PSE&G TRANSITION FUNDING LLC
                                 BALANCE SHEET
                            AS OF DECEMBER 31, 1999

ASSETS
      Cash                                                            $ 1,000
      Debt Issuance Costs                                           1,477,090
                                                                    ---------


            Total Assets                                            $1,478,090
                                                                    ==========


LIABILITIES
      Payable to Member                                             $1,477,090
                                                                     ---------

            Total Liabilities                                       $1,477,090

MEMBER'S EQUITY                                                          1,000
                                                                  ------------

            Total Liabilities and Member's Equity                   $1,478,090
                                                                    ==========


See Notes to Balance Sheet.




                         PSE&G TRANSITION FUNDING LLC
                            NOTES TO BALANCE SHEET

1.  NATURE OF OPERATIONS

PSE&G Transition Funding LLC (the Company), a limited liability company
established by Public Service Electric and Gas Company (PSE&G) under the
laws of the State of Delaware, was formed on July 21, 1999 pursuant to a
limited liability company agreement with PSE&G, as sole member of the
Company. PSE&G is an operating electric and gas utility and is a wholly
owned subsidiary of Public Service Enterprise Group Incorporated. The
Company was organized for the sole purpose of purchasing and owning
bondable transition property (BTP), issuing transition bonds (Bonds),
pledging its interest in BTP and other collateral to the trustee to
collateralize the Bonds, and performing activities that are necessary,
suitable or convenient to accomplish these purposes.

BTP represents the irrevocable right of PSE&G, or its successor or
assignee, to collect a non- bypassable transition bond charge (TBC) from
customers pursuant to a bondable stranded cost rate order (BPU Financing
Order), which was issued on September 17, 1999 by the State of New Jersey
Board of Public Utilities (BPU) in accordance with the Electric Discount
and Energy Competition Act enacted in New Jersey in February 1999. The BPU
Financing Order authorizes the TBC to be sufficient to recover $2.525
billion aggregate principal amount of Bonds, plus an amount sufficient to
provide for any credit enhancement, to fund any reserves and to pay
interest, redemption premiums, if any, servicing fees and other expenses
relating to the Bonds.

The Company's organizational documents require it to operate in a manner so
that it should not be consolidated in the bankruptcy estate of PSE&G in the
event PSE&G becomes subject to a bankruptcy proceeding. Both PSE&G and the
Company will treat the transfer of BTP to the Company as a sale under
applicable law. The Bonds will be treated as debt obligations of the
Company. For financial reporting and Federal income tax and State of New
Jersey income and franchise tax purposes, the transfer of BTP to the
Company will be treated as a financing arrangement and not as a sale.
Furthermore, the results of operations of the Company will be consolidated
with PSE&G for financial and income tax reporting purposes.

2.  SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

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

DEBT ISSUANCE COSTS

The costs associated with the anticipated issuance of the Bonds are
capitalized and will be amortized over the life of the Bonds utilizing the
effective interest method.

INCOME TAXES

The Company has elected not to be taxed as a corporation for Federal income
tax purposes. The Company is treated as a division of PSE&G, and
accordingly, will not be treated as a separate taxable entity.

3.  THE BONDS

The purpose of the Company is to issue Bonds pursuant to authority granted
by the BPU in the BPU Financing Order. The Company intends to issue Bonds
in series (Series) from time to time, the maturities and interest rates of
which will depend upon market conditions at the time of issuance. The
proceeds will be used to fund the purchase of BTP from PSE&G. Under
applicable law, the Bonds will not be an obligation of PSE&G or secured by
the assets of PSE&G. Also under applicable law, the Bonds will be recourse
to the Company and will be collateralized on a pro rata basis by the BTP
and the equity and assets of the Company. The source of repayment will be
the TBC authorized pursuant to the BPU Financing Order, which will be
collected from PSE&G customers by PSE&G, as servicer. TBC collections will
be deposited at least monthly by PSE&G with the Company and used to pay the
expenses of the Company, to pay debt service on the Bonds and to fund any
credit enhancement for the Bonds. The Company will also pledge the capital
contributed by PSE&G to secure the debt service requirements of the Bonds.
The debt service requirements will include an overcollateralization
subaccount, a capital subaccount and a reserve subaccount which will be
available to bond holders. Any amounts collateralizing the Bonds will be
returned to PSE&G upon payment of the Bonds.

4.  SIGNIFICANT AGREEMENTS AND RELATED PARTY TRANSACTIONS

Under the servicing agreement to be entered into by the Company and PSE&G
concurrently with the issuance of the first Series of Bonds, PSE&G, as
servicer, will be required to manage and administer the BTP of the Company
and to collect the TBC on behalf of the Company. The Company will pay an
annual servicing fee to PSE&G equal to 0.05% of the initial balance of
Bonds outstanding. The servicing fee will also be recovered through the
TBC.

All debt issuance costs will be paid by PSE&G and reimbursed by the Company
upon issuance of the Bonds.

5.  SUBSEQUENT EVENTS

In October and November 1999, two appeals of the BPU Financing Order and
two appeals of the related BPU Final Decision and Order in PSE&G's rate
unbundling, stranded costs and restructuring proceedings, were filed in the
Appellate Division of the New Jersey Superior Court on behalf of several
customers. The Court granted PSE&G's requests to accelerate the appeals and
ordered that the matters be consolidated. All briefs have been filed and
oral argument on the consolidated matters was held on March 8, 2000. While
PSE&G believes that the appeals are without merit, no assurances can be
given at this time as to the timing or outcome of these proceedings.
Accordingly, PSE&G is not able to predict whether such appeals will have a
material adverse effect on the Company's financial condition, results of
operations or net cash flows.


                                  PART II


ITEM 14. Other Expenses of Issuance and Distribution

      The following is an itemized list of the estimated expenses to be
incurred in connection with the offering of the securities being offered
hereunder other than underwriting discounts and commissions.

Registration Fee..................................$   278
                                                   ------
Printing and Engraving Expenses...................$     *
                                                   ------
Trustee's Fees and Expenses.......................$     *
                                                   ------
Legal Fees and Expenses...........................$     *
                                                   ------
Blue Sky Fees and Expenses........................$     *
                                                   ------
Accountants' Fees and Expenses....................$     *
                                                   ------
Rating Agency Fees................................$     *
                                                   ------
Miscellaneous Fees and Expenses...................$     *
                                                   ------

                                                  $     *
                                                   ------
Total.............................................$     *
                                                   ======

* To be provided by amendment.


ITEM 15.    Indemnification of Members and Managers.

      Section 18-108 of the Delaware Limited Liability Company Act provides
that, subject to specified standards and restrictions, if any, as are set
forth in the limited liability company agreement, a limited liability
company shall have the power to indemnify and hold harmless any member or
manager or other person from and against any and all claims and demands
whatsoever.

      The limited liability company agreement, referred to as the LLC
Agreement, of PSE&G Transition Funding LLC provides that, to the fullest
extent permitted by law, PSE&G Transition Funding LLC shall indemnify its
members and managers against any liability incurred in connection with any
proceeding in which any member or manager may be involved as a party or
otherwise by reason of the fact that the member or manager is or was
serving in its capacity as a member or manager, unless this liability is
based on or arises in connection with the member's or manager's own willful
misconduct or gross negligence, the failure to perform the obligations set
forth in the LLC Agreement, or taxes, fees or other charges on, based on or
measured by any fees, commissions or compensation received by the managers
in connection with any of the transactions contemplated by the LLC
Agreement and related agreements.

ITEM 16.    Exhibits

Exhibit No.  Description


1.1    Form of Underwriting Agreement.
4.1    Limited Liability Company Agreement of PSE&G Transition Funding LLC.
4.1.1  Amended and Restated Limited Liability Agreement of PSE&G Transition
       Funding LLC.
4.2    Certificate of Formation of PSE&G Transition Funding LLC.
4.2.1  Amended and Restated Certificate of Formation of PSE&G Transition
       Funding LLC.
4.3    Form of Indenture.
4.4    Form of Transition Bonds.
5.1    Opinion of Skadden, Arps, Slate, Meagher & Flom LLP, relating to
       legality of the Transition Bonds.
8.1    Opinion of Skadden, Arps, Slate, Meagher & Flom LLP with respect to
       material federal income tax matters.
8.2    Opinion of Wilentz, Goldman & Spitzer, P.C. with respect to material
       State of New Jersey tax matters.
10.1   Form of Sale Agreement.
10.2   Form of Servicing Agreement.
10.3   Petition of PSE&G to the State of New Jersey Board of Public Utilities,
       dated June 8, 1999.
10.4   Financing Order of the BPU issued September 17, 1999.
23.1.1 Consents of Skadden, Arps, Slate, Meagher & Flom LLP (certain of which
       are included in
       its opinions filed as Exhibits 5.1 and 8.1).
23.1.2 Consent of Wilentz, Goldman & Spitzer, P.C. (included in its opinion
       filed as Exhibit 8.2).
23.2   Consent of Deloitte & Touche LLP.
24.1   Power of Attorney.*
25.1   Statement of Eligibility under the Trust Indenture Act of 1939, as
       amended, of The Bank of New York, as Trustee under the Indenture.
27.1   Financial Data Schedule.
99.1   Final BPU restructuring order issued August 24, 1999.
99.2   Internal Revenue Service Private Letter Ruling pertaining to
       Transition Bonds.



* To be filed by amendment.


ITEM 17.    Undertakings

      The undersigned Registrant on behalf of PSE&G Transition Funding LLC
(the "issuer") hereby undertakes as follows:

      a. (1) to file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement: (i) to
include any prospectus required by Section 10(a)(3) of the Securities Act
of 1933, as amended; (ii) to reflect in the prospectus any facts or events
arising after the effective date of the registration statement (or the most
recent post-effective amendment thereof) which, individually or in the
aggregate, represent a fundamental change in the information set forth in
the registration statement. Notwithstanding the foregoing, any increase or
decrease in volume of securities offered (if the total dollar value of
securities offered would not exceed that which was registered) and any
deviation from the low or high end of the estimated maximum offering range
may be reflected in the form of prospectus filed with the Commission
pursuant to Rule 424(b) of the Securities Act of 1933, as amended, if, in
the aggregate, the changes in volume and price represent no more than a
twenty percent change in the maximum aggregate offering price set forth in
the "Calculation of Registration Fee" table in the effective registration
statement; and (iii) to include any material information with respect to
the plan of distribution not previously disclosed in the registration
statement or any material change in this information in the registration
statement; provided, however, that (a)(1)(i) and (a)(1)(ii) will not apply
if the information required to be included in a post-effective amendment by
those paragraphs is contained in periodic reports filed pursuant to Section
13 or Section 15(d) of the Securities Exchange Act of 1934, as amended,
that are incorporated by reference in this registration statement.

            (2) That, for the purpose of determining any liability under
the Securities Act of 1933, as amended, each relevant post-effective
amendment shall be deemed to be a new registration statement relating to
the securities offered therein, and the offering of these securities at
that time shall be deemed to be the initial bona fide offering hereof.

            (3) To remove from registration by means of a post-effective
amendment any of the securities being registered which remain unsold at the
termination of the offering.

      b. That, for purposes of determining any liability under the
Securities Act of 1933, as amended, each filing of the Registrant's annual
report pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of
1934, as amended (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange
Act of 1934, as amended) with respect to the issuer that is incorporated by
reference in the registration statement shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of these securities at that time shall be deemed to be the initial
bona fide offering thereof.

      c. That insofar as indemnification for liabilities arising under the
Securities Act of 1933, as amended, may be permitted to directors, officers
and controlling persons of the registrant pursuant to the provisions
described under Item 15 above, or otherwise, the Registrant has been
advised that in the opinion of the Securities and Exchange Commission this
indemnification is against public policy as expressed in the Act and is,
theretofore, unenforceable. In the event that a claim for indemnification
against these liabilities (other than the payment by the Registrant of
expenses incurred or paid by a director, officer or controlling person of
the Registrant in the successful defense of any action, suit or proceeding)
is asserted by the director, officer or controlling person in connection
with the securities being registered, the Registrant will, unless in the
opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question
whether this indemnification by it is against public policy as expressed in
the Securities Act of 1933 and will be governed by the final adjudication
of this issue.

      d. That, for purposes of determining any liability under the
Securities Act of 1933, as amended, the information omitted from the form
of prospectus filed as part of this Registration statement in reliance upon
Rule 430A and contained in a form of prospectus filed by the registrant
pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act of
1933, as amended, shall be deemed to be part of this registration statement
as of the time it was declared effective.

      e. That, for the purpose of determining any liability under the
Securities Act of 1933, as amended, each post-effective amendment that
contains a form of prospectus shall be deemed to be a new registration
statement relating to the securities offered therein, and the offering of
these securities at that time shall be deemed to be the initial bona fide
offering thereof.

      f. The undersigned Registrant hereby undertakes to file an
application for the purpose of determining the eligibility of the trustee
to act under subsection (a) of Section 310 of the Trust Indenture Act of
1939, as amended, in accordance with the rules and regulations prescribed
by the Commission under Section 305(b)(2) of the Trust Indenture Act of
1939, as amended.


                                 SIGNATURES


      Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe
that it meets all of the requirements for filing on Form S-3 and that the
security rating requirement of Form S-3 will be met by the time of sale,
and has duly caused this registration statement to be signed on its behalf
by the undersigned, thereunto duly authorized, in the City of Newark, State
of New Jersey, on May 1, 2000.


                                    PSE&G Transition Funding LLC


                                    By: /s/ Robert C. Murray
                                       ----------------------------------
                                       Title: Manager


      Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates indicated.



      May 1, 2000                   /s/        Robert E. Busch
      -----------                   --------------------------------------
            Date                        Name:  Robert E. Busch
                                        Title: Manager and Chief Financial
                                               Officer

      May 1, 2000                   /s/        Robert C. Murray
      ------------                  --------------------------------------
            Date                        Name:  Robert C. Murray
                                        Ttle:  Manager and Chief Executive
                                               Officer

      May 1, 2000                   /s/        R. Edwin Selover
      -----------                   -------------------------------------
            Date                        Name:  R. Edwin Selover
                                        Title: Manager

      May 1, 2000                   /s/        Patricia A. Rado
      ------------                  -------------------------------------
            Date                        Name:  Patricia A. Rado
                                        Title: Controller




                               INDEX TO EXHIBITS


Exhibit No. Description


1.1         Form of Underwriting Agreement.
4.1         Limited Liability Company Agreement of PSE&G Transition Funding LLC.
4.1.1       Amended and Restated Limited Liability Agreement of PSE&G
            Transition Funding LLC.
4.2         Certificate of Formation of PSE&G Transition Funding LLC.
4.2.1       Amended and Restated Certificate of Formation of PSE&G Transition
            Funding LLC.
4.3         Form of Indenture.
4.4         Form of Transition Bonds.
5.1         Opinion of Skadden, Arps, Slate, Meagher & Flom LLP, relating to
            legality of the Transition Bonds.
8.1         Opinion of Skadden, Arps, Slate, Meagher & Flom LLP with
            respect to material federal income tax matters.
8.2         Opinion of Wilentz, Goldman & Spitzer, P.C. with respect to
            material State of New Jersey tax matters.
10.1        Form of Sale Agreement.
10.2        Form of Servicing Agreement.
10.3        Petition of PSE&G to the State of New Jersey Board of Public
            Utilities, dated June 8, 1999.
10.4        Financing Order of the BPU issued September 17, 1999.
23.1.1      Consents of Skadden, Arps, Slate, Meagher & Flom LLP (certain
            of which are included in its opinions filed as Exhibits 5.1 and
            8.1).
23.1.2      Consent of Wilentz, Goldman & Spitzer, P.C. (included in its
            opinion filed as Exhibit 8.2).
23.2        Consent of Deloitte & Touche LLP.
24.1        Power of Attorney.*
25.1        Statement of Eligibility under the Trust Indenture Act of 1939,
            as amended, of The Bank of New York, as Trustee under the
            Indenture.
27.1        Financial Data Schedule.
99.1        Final BPU restructuring order issued August 24, 1999.
99.2        Internal Revenue Service Private Letter Ruling pertaining to
            Transition Bonds.



* To be filed by amendment.



                                TABLE OF CONTENTS


                              PROSPECTUS SUPPLEMENT

                                                                            PAGE

WHERE TO FIND INFORMATION IN THESE DOCUMENTS.................................S-3

INTRODUCTION.................................................................S-4
    The Collateral...........................................................S-5
    Payment Sources..........................................................S-5

THE SERIES 2000-1 TRANSITION BONDS...........................................S-6
    Principal Payments.......................................................S-7
    Interest Payments........................................................S-9
    Class A-4 Interest Determination Date...................................S-10
    Interest Rate Swap Agreement............................................S-11
    Distribution Following Acceleration.....................................S-11
    Optional Redemption.....................................................S-11
    Description of Interest Rate Swap Agreement.............................S-12
    Swap Counterparties.....................................................S-19

RISK FACTORS................................................................S-19
    Termination of Swap Could Cause a Loss..................................S-19
    Ratings Downgrade of the Series 2000-1, Class A-4 Transition Bonds
      Could Cause a Loss for Holders of Those Transition Bonds..............S-19
    Interest Payments on Series 2000-1, Class A-4 Transition Bonds
      Dependent on Swap Counterparty........................................S-20

CREDIT ENHANCEMENT..........................................................S-20
    Periodic Adjustment of the Transition Bond Charge.......................S-20
    Collection Account and Subaccounts......................................S-21

DESCRIPTION OF BONDABLE TRANSITION PROPERTY.................................S-24

THE TRANSITION BOND CHARGE..................................................S-25

UNDERWRITING THE SERIES 2000-1 TRANSITION BONDS.............................S-27
    The Underwriters' Sales Price for the Series 2000-1 Transition Bonds....S-28
    No Assurance as to Resale Price or Resale Liquidity for the
      Transition Bonds......................................................S-28
    United Kingdom Offering.................................................S-28
    Various Types of Underwriter Transactions Which May Affect the
      Price of the Transition Bonds.........................................S-29

RATINGS FOR THE SERIES 2000-1 TRANSITION BONDS..............................S-30

LISTING AND GENERAL INFORMATION.............................................S-30


                                   PROSPECTUS

                                                                            PAGE


IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS................1

SUMMARY OF TERMS...............................................................2


PARTIES TO THE TRANSACTION.....................................................5
    The Collateral.............................................................6
    Payment Sources............................................................6
    Priority of Distributions..................................................7
    Floating Rate Transition Bonds.............................................8
    Credit Enhancement and Accounts............................................8
    State Pledge..............................................................10
    Payments of Interest and Principal........................................13
    Optional Redemption.......................................................13
    Payment Dates and Record Dates............................................13
    Material Income Tax Considerations........................................13
    ERISA Considerations......................................................13

REPORTS TO TRANSITION BONDHOLDERS.............................................14

RISK FACTORS..................................................................15
    Transition Bondholders May Experience Payment Delays or Losses as a
      Result of the Limited Sources of Payment for the Transition Bonds
      and Limited Credit Enhancement..........................................15

Judicial, Legislative or Regulatory Action That May Adversely Affect
    Your Investment...........................................................15
  The Law Which Underpins the Transition Bonds May Be Invalidated.............15
    The Competition Act May Be Overturned by the Federal Government
      Without Full Compensation...............................................17
    Future State Legislative Action May Invalidate the Transition Bonds
      or Their Underlying Assets..............................................18
    The BPU May Take Action Which Reduces the Value of the Transition Bonds...19

Servicing Risks...............................................................20
    Inaccurate Forecasting or Unanticipated Delinquencies Could Result
      in Insufficient Funds to Make Scheduled Payments on the Transition
      Bonds...................................................................20
    Initially, the Calculation of the Transition Bond Charge May Be
      Affected By Limited Experience with the Transition Bond Charge..........21
    PSE&G May Encounter Unexpected Problems in the Initial Administration
      of the Transition Bond Charge...........................................22
    If the Servicer Defaults or Becomes Bankrupt, It May Be Difficult
      to Find a Successor Servicer and Payments on the Bonds May Be
      Suspended...............................................................22
    Billing and Collection Practices May Reduce the Amount of Funds
      Available for Payments on the Transition Bonds..........................22
    It May Be Difficult to Collect the Transition Bond Charge From
      Third Parties Who Provide Electricity to PSE&G's Customers..............23
    PSE&G's Customer Payments May Decline Due to Confusion....................23
    Inability to Terminate Service to Certain Delinquent Customers
      During the Heating Season May Temporarily Reduce Amounts Available
      for Payments on the Transition Bonds....................................24
    The Risks Associated With Potential Bankruptcy Proceedings................24
    PSE&G Will Commingle the Transition Bond Charge with Other Revenues
      Which May Obstruct Access to the Issuer's Funds in Case of Bankruptcy
      of PSE&G................................................................24
    Bankruptcy of PSE&G Could Result in Losses or Delays in
      Payments on the Transition Bonds........................................25
    The Sale of the Bondable Transition Property Could be Construed
      as a Financing and Not a Sale in a Case of PSE&G's Bankruptcy...........26
    A BPU Sequestration Order for Bondable Transition Property in Case
      of Default Might Not Be Enforceable in Bankruptcy.......................27
    Other Risks Associated With An Investment In The Transition Bonds.........27

Risks Associated with the Use of Swap Transactions............................27
    Absence of Secondary Market for Transition Bonds Could Limit Your
      Ability to Resell Transition Bonds......................................27
    The Issuer May Issue Additional Series of Transition Bonds Whose
      Holders Have Conflicting Interests......................................27
    The Ratings Have a Limited Function and They Are No Indication of the
      Expected Rate of Payment of Principal on the Transition Bonds...........28
    PSE&G's Obligation to Indemnify the Issuer For a Breach of a
      Representation or Warranty May Not Be Sufficient to Protect
      Your Investment.........................................................28

FORWARD-LOOKING STATEMENTS....................................................29

PUBLIC SERVICE ELECTRIC AND GAS COMPANY.......................................30

USE OF PROCEEDS...............................................................31

THE COMPETITION ACT...........................................................31
    Recovery of Stranded Costs is Allowed for PSE&G and Other New Jersey
      Utilities...............................................................32
    PSE&G and Other Utilities May Securitize Stranded Costs...................33

PSE&G'S RESTRUCTURING.........................................................37

THE BPU FINANCING ORDER AND THE TRANSITION BOND CHARGE........................38
    The BPU Financing Order...................................................38
    The BPU's Transition Bond Charge Adjustment Process.......................41

THE SELLER AND SERVICER OF THE BONDABLE TRANSITION PROPERTY...................42
    PSE&G.....................................................................42
    PSE&G's Customer Classes..................................................43
    Electric Revenue, Number of Customers and Consumption.....................44
    Percentage Concentration Within PSE&G's Large Commercial and Industrial
      Customers...............................................................46
    How PSE&G Forecasts the Number of Customers and the Amount of
      Electricity Usage.......................................................46
    Forecast Variances........................................................47
    Credit Policy; Billing; Collections and Write-Offs; Termination
      of Service..............................................................47
    Loss and Delinquency Experience...........................................49
    How PSE&G Will Apply Partial Payments by its Customers....................52

PSE&G TRANSITION FUNDING LLC, THE ISSUER......................................53

INFORMATION AVAILABLE TO THE TRANSITION BONDHOLDERS...........................57

THE TRANSITION BONDS..........................................................58
    General Terms of the Transition Bonds.....................................58
    Payments of Interest and Principal on the Transition Bonds................59

Floating Rate Transition Bonds................................................60
    Redemption of the Transition Bonds........................................60
    Credit Enhancement for the Transition Bonds...............................61
    Transition Bonds Will Be Issued in Book-Entry Form........................62
    Certificated Transition Bonds.............................................65

WEIGHTED AVERAGE LIFE AND YIELD CONSIDERATIONS
FOR THE TRANSITION BONDS......................................................67

THE SALE AGREEMENT............................................................68
    PSE&G's Sale and Assignment of Bondable Transition Property...............68
    PSE&G's Representations and Warranties....................................69
    PSE&G's Obligation to Indemnify the Issuer and the Trustee and to
      Take Legal Action.......................................................73
    Successors to PSE&G.......................................................74

THE SERVICING AGREEMENT.......................................................76
    PSE&G's Servicing Procedures..............................................76
    The BPU's Transition Bond Charge Adjustment Process.......................79
    PSE&G's Transition Bond Charge Collections................................79
    PSE&G's Compensation for Its Role as Servicer and Its Release of
      Other Parties...........................................................79
    PSE&G's Duties as Servicer................................................80
    PSE&G's Representations and Warranties as Servicer........................80
    PSE&G, as Servicer, Will Indemnify the Issuer and Other Related Entities..81
    PSE&G, as Servicer, Will Provide Statements to the Issuer and to the
      Trustee.................................................................82
    PSE&G to Provide Compliance Reports Concerning the Servicing Agreement....83
    Matters Regarding PSE&G as Servicer.......................................83
    Events Constituting a Default by PSE&G in Its Role as Servicer............84
    The Trustee's Rights if PSE&G Defaults as Servicer........................85
    The Obligations of a Servicer That Succeeds PSE&G.........................86

THE INDENTURE.................................................................86
    The Security for the Transition Bonds.....................................86
    Transition Bonds May Be Issued in Various Series or Classes...............87
    The Collection Account for the Transition Bonds...........................89
    How Funds in the Collection Account Will Be Allocated.....................94
    Reports to Holders of the Transition Bonds................................97
    The Issuer and the Trustee May Modify the Indenture.......................98
    What Constitutes an Event of Default on the Transition Bonds.............102
    Covenants of the Issuer..................................................106
    Access to the List of Holders of the Transition Bonds....................108
    The Issuer Must File an Annual Compliance Statement......................108
    The Trustee Must Provide a Report to All Transition Bondholders..........108
    What Will Trigger Satisfaction and Discharge of the Indenture............109
    The Issuer's Legal Defeasance and Covenant Defeasance Options............109
    The Trustee..............................................................111
    Governing Law............................................................111

HOW A BANKRUPTCY OF THE SELLER OR
SERVICER MAY AFFECT YOUR INVESTMENT..........................................111
    Sale or Financing........................................................111
    Consolidation of the Issuer and PSE&G....................................113
    Claims in Bankruptcy; Challenge to Indemnity Claims......................113
    Status of Bondable Transition Property as Current Property...............114
    Enforcement of Rights by Trustee.........................................114
    Bankruptcy of Servicer...................................................115

MATERIAL INCOME TAX MATTERS FOR THE TRANSITION BONDS.........................116
    Material Federal Income Tax Matters......................................116
         Income Tax Status of the Transition Bonds...........................116
         General.............................................................116
         Tax Consequences To U.S. Holders....................................117
         Tax Consequences to Non-U.S. Holders................................118
         Backup Withholding..................................................119
    Material State of New Jersey Tax Matters.................................120

ERISA CONSIDERATIONS.........................................................120
    Plan Asset Issues For an Investment in the Transition Bonds..............121
    Prohibited Transaction Exemptions........................................122
    General Investment Considerations For Prospective Plan Investors
      in the Transition Bonds................................................123

PLAN OF DISTRIBUTION FOR THE TRANSITION BONDS................................124

RATINGS FOR THE TRANSITION BONDS.............................................125

VARIOUS LEGAL MATTERS RELATING TO THE TRANSITION BONDS.......................126

Notes to Balance Sheet.......................................................F-4






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

                                  FORM T-1

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549

                          STATEMENT OF ELIGIBILITY
                 UNDER THE TRUST INDENTURE ACT OF 1939 OF A
                  CORPORATION DESIGNATED TO ACT AS TRUSTEE

                    CHECK IF AN APPLICATION TO DETERMINE
                    ELIGIBILITY OF A TRUSTEE PURSUANT TO
                           SECTION 305(b)(2)   |_|

                           ----------------------

                            THE BANK OF NEW YORK
            (Exact name of trustee as specified in its charter)

       New York                                     13-5160382
      (State of incorporation                       (I.R.S. employer
      if not a U.S. national bank)                  identification no.)

      One Wall Street, New York, N.Y.               10286
      (Address of principal executive offices)      (Zip code)

                           ----------------------

                        PSE&G Transition Funding LLC
            (Exact name of obligor as specified in its charter)


      Delaware                                      22-3672053
      (State or other jurisdiction of               (I.R.S. employer
      incorporation or organization)                identification no.)


      PSE&G Transition Funding LLC
      80 Park Plaza, T-4
      Newark, New Jersey                            07102
      (Address of principal executive offices)      (Zip code)

                           ----------------------

                              Transition Bonds
                    (Title of the indenture securities)

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




1.  GENERAL INFORMATION. FURNISH THE FOLLOWING INFORMATION AS TO THE TRUSTEE:

    (a)  NAME AND ADDRESS OF EACH EXAMINING OR SUPERVISING AUTHORITY TO WHICH
         IT IS SUBJECT.

         --------------------------------------------------------------------
                  Name                                  Address
         --------------------------------------------------------------------

         Superintendent of Banks of the        2 Rector Street, New York,
         State of New York                     N.Y.  10006, and Albany,
                                               N.Y.  12203

         Federal Reserve Bank of New York      33 Liberty Plaza, New York,
                                               N.Y.  10045

         Federal Deposit Insurance
         Corporation                           Washington, D.C.  20429

         New York Clearing House
         Association                           New York, New York  10005

    (b)  WHETHER IT IS AUTHORIZED TO EXERCISE CORPORATE TRUST POWERS.

         Yes.

2.  AFFILIATIONS WITH OBLIGOR.

    IF THE OBLIGOR IS AN AFFILIATE OF THE TRUSTEE, DESCRIBE EACH SUCH
    AFFILIATION.

    None.


16.  LIST OF EXHIBITS.

     EXHIBITS IDENTIFIED IN PARENTHESES BELOW, ON FILE WITH THE COMMISSION,
     ARE INCORPORATED HEREIN BY REFERENCE AS AN EXHIBIT HERETO, PURSUANT TO
     RULE 7A-29 UNDER THE TRUST INDENTURE ACT OF 1939 (THE "ACT") AND 17
     C.F.R. 229.10(D).

     1.   A copy of the Organization Certificate of The Bank of New York
          (formerly Irving Trust Company) as now in effect, which contains
          the authority to commence business and a grant of powers to
          exercise corporate trust powers. (Exhibit 1 to Amendment No. 1 to
          Form T-1 filed with Registration Statement No. 33-6215, Exhibits
          1a and 1b to Form T-1 filed with Registration Statement No.
          33-21672 and Exhibit 1 to Form T-1 filed with Registration
          Statement No. 33-29637.)

     4.   A copy of the existing By-laws of the Trustee. (Exhibit 4 to Form
          T-1 filed with Registration Statement No. 33-31019.)

     6.   The consent of the Trustee required by Section 321(b) of the Act.
          (Exhibit 6 to Form T-1 filed with Registration Statement No.
          33-44051.)

     7.   A copy of the latest report of condition of the Trustee published
          pursuant to law or to the requirements of its supervising or
          examining authority.





                                 SIGNATURE



     Pursuant to the requirements of the Act, the Trustee, The Bank of New
York, a corporation organized and existing under the laws of the State of
New York, has duly caused this statement of eligibility to be signed on its
behalf by the undersigned, thereunto duly authorized, all in The City of
New York, and State of New York, on the 5th day of November, 1999.


                                        THE BANK OF NEW YORK


                                        By:   /s/  MARY LAGUMINA
                                            --------------------------------
                                            Name:  MARY LAGUMINA
                                            Title: ASSISTANT VICE PRESIDENT





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