PUGET SOUND POWER & LIGHT CO /WA/
S-1/A, 1995-04-25
ELECTRIC SERVICES
Previous: PRIME HOSPITALITY CORP, 424B3, 1995-04-25
Next: PURITAN BENNETT CORP, 10-K, 1995-04-25



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 25, 1995
    
                                                       REGISTRATION NO. 33-87784
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                            ------------------------

   
                                AMENDMENT NO. 2
                                       TO
                                    FORM S-1
    

                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------

                 PUGET POWER CONSERVATION GRANTOR TRUST 1995-1

                   (Issuer with respect to the Certificates)

                       PUGET SOUND POWER & LIGHT COMPANY
                   (Originator of the Trust described herein)
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                     <C>                           <C>
      WASHINGTON                    4911                    91-0374630
      (State of         (Primary Standard Industrial     (I.R.S. Employer
    Organization)       Classification Code Number)   Identification Number)
</TABLE>

                            411 - 108TH AVENUE N.E.
                        BELLEVUE, WASHINGTON 98004-5515
                                 (206) 454-6363
   (Address and telephone number of registrant's principal executive offices)

                          DONALD E. GAINES, TREASURER
                            411 - 108TH AVENUE N.E.
                        BELLEVUE, WASHINGTON 98004-5515
                                 (206) 454-6363
           (Name, address, and telephone number of agent for service)
                            ------------------------

                                   COPIES TO:

<TABLE>
<S>                                    <C>
          STEPHEN A. MCKEON                     CHRISTOPHER J. KELL
            Perkins Coie               Skadden, Arps, Slate, Meagher & Flom
    1201 Third Avenue, 40th Floor                919 Third Avenue
   Seattle, Washington 98101-3099            New York, New York 10022
           (206) 583-8888                         (212) 735-3000
</TABLE>

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

        Approximate date of commencement of proposed sale to the public:
  AS SOON AS PRACTICABLE AFTER THIS REGISTRATION STATEMENT BECOMES EFFECTIVE.
                            ------------------------

    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. / /

    THE  REGISTRANT HEREBY  AMENDS THIS REGISTRATION  STATEMENT ON  SUCH 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 THIS REGISTRATION  STATEMENT SHALL  BECOME
EFFECTIVE  ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
Information   contained  herein  is  subject   to  completion  or  amendment.  A
registration statement  relating to  these securities  has been  filed with  the
Securities  and Exchange  Commission. These securities  may not be  sold nor may
offers to buy be accepted prior  to the time the registration statement  becomes
effective.  This  Prospectus  shall  not  constitute an  offer  to  sell  or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in  any State in which such offer,  solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.
<PAGE>
   
Subject to Completion, Dated April 25, 1995
    

PROSPECTUS

$

PUGET POWER CONSERVATION GRANTOR TRUST 1995-1

  % CONSERVATION PASS-THROUGH CERTIFICATES, SERIES 1995-1

PUGET SOUND POWER & LIGHT COMPANY
SELLER AND SERVICER

   
The         %  Conservation  Pass-Through   Certificates,  Series  1995-1   (the
"Certificates")  offered hereby evidence undivided fractional interests in Puget
Power  Conservation  Grantor  Trust  1995-1  (the  "Trust").  The   Certificates
represent  the  entire beneficial  ownership  of the  Trust.  The Trust  will be
created pursuant  to  a  Pooling  and  Servicing  Agreement  (the  "Pooling  and
Servicing  Agreement") to be entered  into by Puget Sound  Power & Light Company
("Puget"),  as  Seller  and  Servicer,  and  Chemical  Bank,  as  Trustee   (the
"Trustee").  Puget will sell and transfer to  the Trust the Purchased Assets (as
hereinafter defined), which  will include  the unamortized  balance of  previous
expenditures  by Puget on  customer conservation measures  that are currently in
rate base  in the  amount of  $         (the "Bondable  Conservation  Investment
Amount").  The Certificates  will be  entitled to the  benefits of  the State of
Washington Conservation  Financing  Statute  (the "Statute"),  which  gives  the
Servicer  the  right  to  recover  in rates  an  amount  equal  to  the Bondable
Conservation Investment Amount plus interest thereon at the Certificate Rate (as
hereinafter defined).  The Statute  permits revenue  allocations from  a  tariff
levied  on  all of  Puget's retail  customers (the  "Tariff") and  obligates the
Washington  Utilities  and  Transportation  Commission  (the  "Commission")   to
maintain  rates  under  the Tariff  sufficient  to fully  amortize  the Bondable
Conservation Investment Amount and the costs of capital associated therewith  in
accordance with the terms of the Pooling and Servicing Agreement.
    

   
Principal  and interest at the Certificate  Rate of     % per annum will be paid
quarterly with respect to the Certificates on or about the 11th day of  January,
April,  July and October of each  year (each, a "Distribution Date"), commencing
October 11, 1995  and ending April  11, 2005 (as  such date may  be extended  as
described  herein).  The Trust  property principally  consists  of the  right to
receive revenues from  Puget customers pursuant  to the Tariff  and any  Revised
Tariff  (as hereinafter  defined). On  September 30, 2004  (as such  date may be
extended as described herein), the Tariff  or any Revised Tariff then in  effect
will  terminate  and  no further  billings  will  be made  thereunder.  Puget as
Servicer will be responsible for calculating the Tariff and any Revised  Tariff,
for   billing  and  collecting  revenues   from  customers  and  remitting  such
collections to the Trustee and for applying to the Commission for any  necessary
adjustments to the Tariff or any Revised Tariff.
    

The  Certificates  represent  a  new  issue of  securities  for  which  there is
currently no public trading market. There can be no assurance that such a market
for the Certificates will develop or if  it does develop that it will  continue.
Each  of the Underwriters of the Certificates, Salomon Brothers Inc and Chemical
Securities Inc., has  informed the  Trust that it  currently intends  to make  a
market  in  the  Certificates. The  Underwriters  are  not obligated  to  do so,
however, and any market making may be discontinued at any time without notice.

PROSPECTIVE  INVESTORS  SHOULD  CONSIDER  THE  FACTORS  SET  FORTH  UNDER  "RISK
FACTORS."

THE  CERTIFICATES  REPRESENT  INTERESTS  IN  THE  TRUST,  NOT  INTERESTS  IN  OR
OBLIGATIONS OF PUGET SOUND POWER & LIGHT COMPANY OR ANY OF ITS AFFILIATES.

THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
EXCHANGE  COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE SECURITIES
AND EXCHANGE  COMMISSION OR  ANY  STATE SECURITIES  COMMISSION PASSED  UPON  THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                              Price to   Underwriting  Proceeds
                                               Public      Discount       to
                                                 (1)                    Seller
                                                                        (1)(2)
<S>                                           <C>        <C>          <C>
Per Certificate.............................          %            %           %
Total.......................................  $           $            $
- --------------------------------------------------------------------------------
<FN>
(1)   Plus accrued interest, if any, at the Certificate Rate from              ,
     1995 to the date of delivery.
(2)  Before deducting expenses payable by the Seller, estimated at $       .
</TABLE>

   
The  Certificates  are  offered  subject  to  prior  sale  and  subject  to  the
Underwriters'  right to reject orders  in whole or in  part. It is expected that
delivery of the Certificates  will be made in  book-entry form only through  the
facilities of The Depositary Trust Company, on or about              , 1995.
    

SALOMON BROTHERS INC                                    CHEMICAL SECURITIES INC.

The date of this Prospectus is              , 1995.
<PAGE>
    IN  CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE CERTIFICATES AT
A LEVEL  ABOVE THAT  WHICH MIGHT  OTHERWISE  PREVAIL IN  THE OPEN  MARKET.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

                             AVAILABLE INFORMATION

    Puget,  as  originator  of the  Trust,  has  filed with  the  Securities and
Exchange Commission (the "S.E.C.")  a Registration Statement  on Form S-1  under
the  Securities Act of 1933, as amended  (the "Securities Act"), with respect to
the Certificates offered hereby (the "Registration Statement"). This Prospectus,
which constitutes  part of  the  Registration Statement,  omits certain  of  the
information  contained  in  the  Registration  Statement  and  the  exhibits and
schedules thereto on file with the S.E.C. pursuant to the Securities Act and the
rules and  regulations of  the S.E.C.  thereunder. The  Registration  Statement,
including  exhibits and  schedules thereto, may  be inspected and  copied at the
public reference facilities maintained by the S.E.C. at 450 Fifth Street,  N.W.,
Washington,  D.C. 20549, and at  the S.E.C.'s Regional Offices  at 7 World Trade
Center, Suite 1300,  New York,  New York 10048,  and Citicorp  Center, 500  West
Madison  Street, Suite 1400, Chicago, Illinois 60661, and copies may be obtained
at the prescribed rates from the Public  Reference Section of the S.E.C. at  450
Fifth Street, N.W., Washington, D.C. 20549.

    Statements  contained in this Prospectus as to the contents of any contract,
agreement or other document referred to are not necessarily complete and in each
instance reference is  made to  the copy of  such contract,  agreement or  other
document  filed as an exhibit to the Registration Statement, each such statement
being qualified in all respects by such reference.

    Puget is  subject  to  the  informational  requirements  of  the  Securities
Exchange  Act  of  1934, as  amended  (the  "Exchange Act"),  and  in accordance
therewith files reports, proxy statements and other information with the  S.E.C.
Such  reports,  proxy statements  and other  information filed  by Puget  can be
inspected and copied at the public reference facilities maintained by the S.E.C.
at Room 1024, 450 Fifth Street,  N.W., Judiciary Plaza, Washington, D.C.  20549,
and  at the S.E.C.'s Regional  Offices: New York Regional  Office, 7 World Trade
Center, Suite  1300, New  York, New  York 10048,  and Chicago  Regional  Office,
Citicorp  Center, 500 West Madison Street,  Suite 1400, Chicago, Illinois 60661.
Copies of such material can be obtained from the Public Reference Section of the
S.E.C. at 450 Fifth Street, N.W.,  Washington, D.C. 20549, at prescribed  rates.
Puget's  Common Stock is traded  on the New York  Stock Exchange. Reports, proxy
statements and  other  information concerning  Puget  can be  inspected  at  the
offices  of the  New York Stock  Exchange, 20  Broad Street, New  York, New York
10005.

                         REPORTS TO CERTIFICATEHOLDERS

    Unless and  until  Definitive  Certificates  (as  hereinafter  defined)  are
issued,  the  Trustee  will provide  Cede  &  Co. ("Cede"),  as  nominee  of The
Depository Trust Company  ("DTC") and holder  of record of  the Certificates  (a
"Certificateholder"),   quarterly  and   annual  unaudited   reports  containing
information concerning  the  Trust prepared  by  the Servicer  pursuant  to  the
Pooling  and Servicing Agreement described  in this Prospectus. See "Description
of  the  Certificates   --  Reports  to   Certificateholders  and  Evidence   of
Compliance."  Such  reports  will  be  available  to  beneficial  owners  of the
Certificates (each, a "Certificate  Owner") upon request to  the Trustee or  the
Servicer.  The Servicer, on behalf of the Trust,  will file or cause to be filed
with the S.E.C. such periodic  reports as are required  from time to time  under
the  Exchange Act, and the  rules and regulations of  the S.E.C. thereunder. The
Servicer, on behalf of the Trust, will suspend filing periodic reports with  the
S.E.C. if they are no longer required by the Exchange Act.

                                       2
<PAGE>
                               PROSPECTUS SUMMARY

    THE  FOLLOWING SUMMARY  IS QUALIFIED  IN ITS  ENTIRETY BY  THE MORE DETAILED
INFORMATION APPEARING ELSEWHERE  IN THIS  PROSPECTUS. REFERENCE IS  MADE TO  THE
INDEX  OF  TERMS FOR  THE  LOCATION HEREIN  OF  CAPITALIZED TERMS  USED  IN THIS
PROSPECTUS.

   
<TABLE>
<S>                              <C>
Issuer.........................  Puget Power Conservation Grantor Trust 1995-1 formed by the
                                 Seller pursuant  to  the Pooling  and  Servicing  Agreement
                                 between Puget, as Seller and Servicer, and the Trustee.
Securities Offered.............  $         principal amount of   % Conservation Pass-Through
                                 Certificates, Series 1995-1.

Certificate Rate...............  % per annum, payable in arrears and calculated on the basis
                                   of a 360-day year comprised of twelve 30-day months  (the
                                 "Certificate Rate").

The Certificates...............  The  Certificates will  be issued  in an  initial aggregate
                                 principal amount of $      . Each Certificate represents an
                                 undivided fractional interest in  the assets of the  Trust.
                                 The  Certificates will be available for purchase in minimum
                                 denominations of $1,000 and integral multiples thereof. The
                                 Certificates will initially be  represented by one or  more
                                 Certificates  registered in Cede's name, as nominee of DTC.
                                 Definitive Certificates  will  be  issued  only  under  the
                                 limited circumstances described herein. See "Description of
                                 the  Certificates -- General," "-- Book-Entry Registration"
                                 and "-- Definitive Certificates."

Seller and Servicer............  Puget Sound  Power &  Light  Company is  an  investor-owned
                                 utility providing electric service within a
                                 4,500-square-mile  territory  in the  state  of Washington,
                                 principally  in   the  Puget   Sound  region   of   western
                                 Washington.  During December 1994,  Puget provided electric
                                 service to an  average of  approximately 823,100  Customers
                                 (as hereinafter defined). The Certificates do not represent
                                 interests  in  or  obligations  of  Puget  or  any  of  its
                                 affiliates.

Trustee........................  Chemical Bank, a New York banking corporation.

Statute........................  The Certificates will  be entitled  to the  benefit of  the
                                 Statute.  The Statute, among other things, (i) grants Puget
                                 (as well as other utilities in the state of Washington with
                                 respect to  their  conservation investment)  the  right  to
                                 include  in rate base and thereby recover from Customers an
                                 amount (the "Conservation Asset Transaction Amount")  equal
                                 to the Bondable Conservation Investment Amount plus related
                                 costs  of capital,  including principal of  and interest on
                                 securities   issued   to   finance   or   refinance    such
                                 expenditures,  the Trustee Fee (as hereinafter defined) and
                                 the  Servicing  Fee  (as  hereinafter  defined)  and   (ii)
                                 expressly  defines  this  statutory  right  as  an  item of
                                 property that may  be sold, pledged  or otherwise made  the
                                 basis for the issuance of securities. The issuance and sale
                                 of  the  Certificates is  conditioned  upon receipt  of the
                                 Initial Order (as hereinafter defined) from the Commission.
                                 Under the Statute,  once the issuance  of the  Certificates
                                 has been authorized by the Commission, this statutory right
                                 to repayment through rates cannot be rescinded or adversely
                                 changed by the Commission.
</TABLE>
    

                                       3
<PAGE>

   
<TABLE>
<S>                              <C>
Tariff.........................  Puget  has made application to  the Commission for an order
                                 (the  "Initial  Order")  that,  among  other  things,   (i)
                                 authorizes the sale of the Purchased Assets to the Trust by
                                 Puget, including the right to recover in rates the Bondable
                                 Conservation  Investment Amount aggregating  $       , plus
                                 interest thereon at the  Certificate Rate, (ii) finds  that
                                 the Certificates are securities entitled to the benefits of
                                 the  Statute,  (iii) approves  the Tariff,  which allocates
                                 revenues to the Trust in  an aggregate amount equal to  the
                                 Conservation  Asset Transaction  Amount, (iv)  approves the
                                 methodology and mechanism  for periodically implementing  a
                                 Revised  Tariff if  a shortfall  or surplus  in collections
                                 results in a  Variance (as hereinafter  defined) as of  any
                                 Calculation Date (as hereinafter defined), and (v) approves
                                 the  Pooling and  Servicing Agreement  and the transactions
                                 contemplated thereby. The Bondable Conservation  Investment
                                 Amount   represents  the  unamortized  balance  of  amounts
                                 previously expended by Puget  on conservation measures  and
                                 included  in Puget's rate base  by order of the Commission.
                                 As a result, amounts that  provide for amortization of  the
                                 Bondable  Conservation Investment Amount  through rates are
                                 presently being billed to Customers.

                                 The Tariff  created by  the  Initial Order  will  establish
                                 amounts  intended to  provide for  the amortization  of the
                                 Bondable Conservation Investment Amount in accordance  with
                                 a   pro  forma   amortization  schedule   (the  "Pro  Forma
                                 Schedule"), based  on certain  assumptions, including,  but
                                 not limited to, projected numbers of Customers and expected
                                 delinquencies. The Tariff specifically identifies, for each
                                 class of Puget's retail residential, commercial, industrial
                                 and  certain  other energy  customers (the  "Customers"), a
                                 dollar amount of each Customer's regular electric bill that
                                 will be allocated to the Trust from bills sent during  each
                                 Regulatory Year (as hereinafter defined). Such amounts will
                                 be  collected  by Puget  as part  of its  normal collection
                                 activities and will be deposited into an account maintained
                                 with the Trustee for the benefit of the  Certificateholders
                                 (the  "Collection  Account")  on each  Remittance  Date (as
                                 hereinafter defined).

                                 On each September 30, beginning in 1995 and ending in 2003,
                                 and also on  March 31, 2004  (each, a "Calculation  Date"),
                                 the   Servicer  is  required  to  compare  the  unamortized
                                 Bondable  Conservation  Investment  Amount  (the  "Bondable
                                 Conservation  Investment Balance") to the balance set forth
                                 in the Pro Forma Schedule  as of such date (the  "Projected
                                 Bondable Conservation Investment Balance"). If the Bondable
                                 Conservation  Investment Balance  at such  Calculation Date
                                 differs from the Projected Bondable Conservation Investment
                                 Balance for  such  Calculation  Date by  more  than  2%  (a
                                 "Variance"), the Servicer is required to apply for (and the
                                 Initial  Order  provides that  the Commission  will approve
                                 within 30  days of  the application)  a revised  Tariff  (a
                                 "Revised  Tariff") that will allocate revenues to the Trust
                                 in an amount (the "Revised  Tariff Amount") intended to  be
                                 sufficient so that the (i) Bondable Conservation Investment
                                 Balance  on the next September  30 will equal the Projected
                                 Bondable Conservation Investment  Balance as  of such  date
                                 and  (ii) thereafter, will provide  for the amortization of
                                 the
</TABLE>
    

                                       4
<PAGE>

   
<TABLE>
<S>                              <C>
                                 remaining  Bondable  Conservation  Investment  Balance   in
                                 accordance  with the Pro Forma Schedule. The Revised Tariff
                                 will be  based  on  updated assumptions  by  the  Servicer,
                                 including,  but  not limited  to,  the projected  number of
                                 Customers and the expected rate of delinquencies.

Distributions and Cash Flow....  No amounts billed to Customers prior to the issuance of the
                                 Certificates (the "Closing  Date") will  be transferred  to
                                 the  Trust.  The Trust  will  have the  statutory  right to
                                 amounts payable  pursuant to  the  Tariff and  any  Revised
                                 Tariff  from  bills  mailed  by  the  Servicer  on  the day
                                 following the Closing Date and, based on historical experi-
                                 ence, such  amounts  would  begin to  be  received  by  the
                                 Servicer  within  15  days  after  such  date.  See  "Puget
                                 Customers and Collections."

                                 On each Distribution Date, all funds held in the Collection
                                 Account will  be  distributed  as follows:  FIRST,  to  the
                                 Trustee  in the  amount of the  fee payable  to the Trustee
                                 pursuant  to  the  Pooling  and  Servicing  Agreement  (the
                                 "Trustee  Fee"); SECOND, to  the Servicer in  the amount of
                                 the Servicing  Fee;  THIRD, to  the  Certificateholders  as
                                 interest  an amount equal to the product of the Certificate
                                 Rate and the aggregate Certificate balance as of the  first
                                 day  of  the  related Distribution  Period  (as hereinafter
                                 defined)  (calculated  on  the  basis  of  a  360-day  year
                                 comprised  of  twelve 30-day  months);  and FOURTH,  to the
                                 Certificateholders, the balance remaining in the Collection
                                 Account as principal  to reduce  the aggregate  Certificate
                                 balance.

Overcollateralization..........  The  Statute gives the  Servicer the right  to recover from
                                 Customers an  amount  equal to  the  Bondable  Conservation
                                 Investment  Amount, which is $      , plus interest thereon
                                 at the Certificate Rate. The initial aggregate  Certificate
                                 balance is $      and interest thereon is calculated at the
                                 Certificate  Rate. The portion of the Bondable Conservation
                                 Investment  Amount  in  excess  of  the  initial  aggregate
                                 Certificate  amount  represents  overcollateralization (the
                                 "Overcollateralization Amount").

                                 On each  Distribution Date,  all  amounts received  by  the
                                 Trust  from amounts collected from  Customers in respect of
                                 interest on  the  Bondable Conservation  Investment  Amount
                                 will  be used to pay the Trustee Fee, the Servicing Fee and
                                 interest on the  Certificates. All  amounts collected  from
                                 Customers   in  respect   of  principal   of  the  Bondable
                                 Conservation  Investment  Amount  will   be  used  to   pay
                                 principal of the Certificates. Accordingly, amortization of
                                 the  aggregate Certificate balance in any period will equal
                                 the  reduction  of  the  Bondable  Conservation  Investment
                                 Balance  during  such  period. As  a  result,  the Bondable
                                 Conservation Investment  Balance should  always exceed  the
                                 aggregate  Certificate balance by the Overcollateralization
                                 Amount. The  Overcollateralization  Amount is  intended  to
                                 cover any shortfall in receipt of the Bondable Conservation
                                 Investment   Amount   that  may   occur  after   the  final
                                 Calculation Date that is  not anticipated and provided  for
                                 in a Revised Tariff, as described below.
</TABLE>
    

                                       5
<PAGE>

   
<TABLE>
<S>                              <C>
                                 While   the   Bondable   Conservation   Investment   Amount
                                 (including that portion attributable to the
                                 Overcollateralization  Amount)  represents  the   statutory
                                 right to recover those amounts, the amounts actually billed
                                 may be less if, for example, the actual number of Customers
                                 is less than the number of Customers projected by Puget for
                                 the  purpose of calculating  rates under the  Tariff or any
                                 Revised Tariff, or  the amounts actually  collected may  be
                                 less  if, for example, the  actual rate of delinquencies is
                                 greater than the rate of delinquencies projected.

                                 On each  Calculation  Date,  the Servicer  is  required  to
                                 determine  whether a Variance has  occurred. The Tariff and
                                 any  Revised  Tariff  will  be  periodically  revised,   if
                                 Variances  occur, through  an adjustment  to the  amount of
                                 revenues  allocated  to  the   Trust  in  respect  of   the
                                 Conservation Asset Transaction Amount (a "Rate Adjustment")
                                 to take into account factors including, but not limited to,
                                 the  projected number of Customers and the expected rate of
                                 delinquencies. However, after the final Calculation Date on
                                 March 31, 2004,  there will  be no such  mechanism for  the
                                 remaining   term  of  the  Certificates.  Accordingly,  the
                                 Overcollateralization Amount is  intended to cover  billing
                                 or  collection  shortfalls that  may  occur from  the final
                                 Calculation Date  through  the Final  Collection  Date  (as
                                 hereinafter  defined)  that are  not addressed  through the
                                 Rate Adjustment process.

Trust Assets...................  The assets sold to the Trust (the "Purchased Assets")  will
                                 consist  of (i) rights to receive the revenues allocated to
                                 the Trust pursuant to the  Tariff and any Revised  Tariffs,
                                 as  well as the right under the Statute to have rates under
                                 the Tariff  and any  Revised Tariffs  maintained at  levels
                                 sufficient   for  recovery  of  the  Bondable  Conservation
                                 Investment Amount, plus  interest on  the Certificates  and
                                 the  Trustee  Fee and  the  Servicing Fee,  subject  to the
                                 Tariff  Termination  Date  (as  hereinafter  defined)   for
                                 billing under the Tariff or any Revised Tariff, (ii) rights
                                 to   payments  under   contracts  ("Conservation  Repayment
                                 Contracts") between  Puget  and  certain  Customers,  which
                                 obligate  such Customers, if  they change energy suppliers,
                                 to pay Termination Fees (as hereinafter defined)  generally
                                 intended  to reimburse Puget  for the Bondable Conservation
                                 Investment   Balance   arising    from   expenditures    on
                                 conservation  measures for such Customers, and (iii) upon a
                                 voluntary or involuntary sale  of Puget's utility  property
                                 used  to serve  Customers who  cease to  be Customers  as a
                                 result of  such  sale, the  portion  of the  proceeds  (the
                                 "Purchased  Sale  Proceeds")  of  such  sale  equal  to the
                                 amount, if  any, of  the Bondable  Conservation  Investment
                                 Balance  that the Commission removes from Puget's rate base
                                 pursuant to the Statute as a result of such sale.

Servicing......................  The Servicer will  be responsible  for billing,  servicing,
                                 managing  and making collections on the Purchased Assets in
                                 the same manner that it services similar assets for its own
                                 account. In the event of  a Variance as of any  Calculation
                                 Date, the Servicer will calculate the Revised Tariff Amount
                                 and  file an application with  the Commission for a Revised
                                 Tariff, as described under "Tariff" above.
</TABLE>
    

                                       6
<PAGE>

   
<TABLE>
<S>                              <C>
                                 Under the Statute, any successor  to Puget pursuant to  any
                                 bankruptcy,  reorganization or  other insolvency proceeding
                                 must assume the  Servicer's obligations  under the  Pooling
                                 and Servicing Agreement.

                                 Each  month the  Servicer will  provide the  Trustee with a
                                 certificate describing the aggregate amounts collected  and
                                 the  components  thereof for  the  preceding month.  On the
                                 basis of this information, the Trustee will furnish to  the
                                 Certificateholders  on  each  quarterly  Distribution  Date
                                 reports describing (i) the aggregate amounts collected  and
                                 the  components  thereof  for  the  preceding  Distribution
                                 Period, (ii)  the  amounts  to be  distributed,  (iii)  the
                                 remaining aggregate Certificate balance after giving effect
                                 to all distributions of principal to the
                                 Certificateholders,    (iv)   the   Bondable   Conservation
                                 Investment  Balance  as  of   the  end  of  the   preceding
                                 Distribution  Period,  and  (v)  if  the  last  day  of the
                                 preceding Distribution  Period  is a  Calculation  Date,  a
                                 comparison  between  the  Bondable  Conservation Investment
                                 Balance and the Projected Bondable Conservation  Investment
                                 Balance, together with a statement as to whether a Variance
                                 exists.  In addition,  within a  reasonable period  of time
                                 after the  end  of each  calendar  year, the  Trustee  will
                                 furnish  to each person who at any time during the calendar
                                 year was a Certificateholder, a statement of the  aggregate
                                 amounts  distributed  during the  year.  Certificate Owners
                                 will receive  such reports  as are  required in  accordance
                                 with  DTC procedures.  The reports described  above will be
                                 available to  any Certificate  Owner  upon request  to  the
                                 Trustee or the Servicer.

                                 The  Servicer will also  act as custodian  of all documents
                                 and instruments relating to the Purchased Assets.

Servicing Fee..................  The servicing  fee for  the period  from the  Closing  Date
                                 through   June  30,  1995,   and  each  three-month  period
                                 thereafter ending  March  31,  June 30,  September  30  and
                                 December  31  through the  Final  Collection Date  (each, a
                                 "Distribution Period") will be an  amount equal to the  sum
                                 of  (i) $       in respect of the first Distribution Period
                                 and $          in respect  of all  subsequent  Distribution
                                 Periods  and (ii) the investment earnings on amounts depos-
                                 ited in  the Collection  Account during  such  Distribution
                                 Period  (the "Servicing  Fee"). The interest  in respect of
                                 the  Overcollateralization   Amount  is   expected  to   be
                                 sufficient to pay the fixed portion of the Servicing Fee as
                                 well  as the Trustee Fee. Such fees will be payable on each
                                 Distribution  Date  prior  to  any  distributions  on   the
                                 Certificates.

Collections....................  The  Servicer will  deposit, on  or before  each Remittance
                                 Date, to the Collection Account all amounts received by the
                                 Servicer in  respect of  the Purchased  Assets during  such
                                 calendar month.

Distribution Dates.............  The   Trustee   will   make   quarterly   distributions  to
                                 Certificateholders on the 11th day of January, April,  July
                                 and  October of each year  commencing October 11, 1995, or,
                                 if such  day is  not a  business day,  the next  succeeding
                                 business day.

Final Distribution Date........  The Tariff or any Revised Tariff then in effect will expire
                                 on  September 30,  2004 (as  such date  may be  extended as
                                 described herein
</TABLE>
    

                                       7
<PAGE>

   
<TABLE>
<S>                              <C>
                                 under "The  Tariff  and  the  Trust  Assets,"  the  "Tariff
                                 Termination  Date"), and the Servicer will cease to include
                                 amounts allocable to the Trust in Customers' electric bills
                                 after  the  Tariff   Termination  Date.   The  portion   of
                                 receivables  outstanding  on  the  Tariff  Termination Date
                                 allocable to  the Trust  under the  Tariff or  any  Revised
                                 Tariff  then in effect will continue to be collected by the
                                 Servicer through the Final Collection Date and remitted  to
                                 the  Collection Account.  The scheduled  final Distribution
                                 Date will be April 11, 2005  (as such date may be  extended
                                 as  described  herein  under  "The  Tariff  and  the  Trust
                                 Assets," the "Final Distribution Date"). Billings and  col-
                                 lections  in respect of the Purchased Assets will not cease
                                 upon the reduction of the aggregate Certificate balance  to
                                 zero.  Any collections through the Final Collection Date in
                                 excess  of  the  aggregate  Certificate  balance  will   be
                                 distributed   to   the  Certificateholders   on   the  next
                                 succeeding Distribution Date. As  a result, any portion  of
                                 the Overcollateralization Amount that is actually collected
                                 prior  to  the  Final  Collection  Date,  and  that  is not
                                 required to  cover  billing or  collection  shortfalls  not
                                 recovered  through a Revised Tariff, will be distributed to
                                 the Certificateholders on or  prior to the Final  Distribu-
                                 tion Date.
Customers......................  The  source  of payment  on  the Purchased  Assets  will be
                                 amounts collected from Puget's Customers. Only the  portion
                                 of  amounts  collected from  Customers attributable  to the
                                 Tariff or any Revised Tariff will be available for  payment
                                 on the Purchased Assets. In addition, any amounts collected
                                 that  represent  partial payment  of a  Customer's electric
                                 bill will be  proportionately allocated  between the  Trust
                                 and  Puget based on the ratio  of the portion of the billed
                                 amount allocated  under  the  Tariff to  the  total  billed
                                 amount.  During  December  1994,  Puget  had  approximately
                                 823,100 Customers, including 731,700 residential Customers,
                                 86,200 commercial Customers, 3,900 industrial Customers and
                                 1,300 other  Customers. For  the  year ended  December  31,
                                 1994,  the largest Customer  represented approximately 3.3%
                                 of  Puget's   revenues  and   the  10   largest   Customers
                                 represented approximately 9.9% of Puget's revenues.

Tax Status.....................  In  the opinion of Perkins Coie, counsel to the Seller, the
                                 Trust will constitute  a grantor trust  for federal  income
                                 tax purposes and will not be subject to federal income tax.
                                 Certificate  Owners must report  their respective allocable
                                 shares of  all  income earned  on  the Trust  assets,  and,
                                 subject   to  certain  limitations   on  the  deduction  of
                                 miscellaneous expenses by individuals, estates and  trusts,
                                 may   deduct  their  respective  allocable  shares  of  the
                                 Servicing Fee  and  the  Trustee  Fee.  Individuals  should
                                 consult  their own tax  advisors with respect  to their own
                                 individual tax situations to determine the federal,  state,
                                 local and other tax consequences of the purchase, ownership
                                 and  disposition of the Certificates. Prospective investors
                                 should note that  no rulings  have been or  will be  sought
                                 from  the Internal Revenue Service (the "IRS") with respect
                                 to any  of the  federal income  tax consequences  discussed
                                 herein, and there can be no assurance that the IRS will not
                                 take   a  contrary   position.  See   "Federal  Income  Tax
                                 Consequences."
</TABLE>
    

                                       8
<PAGE>

<TABLE>
<S>                              <C>
ERISA Considerations...........  The acquisition  of the  Certificates by  employee  benefit
                                 plans  that are  subject to the  Employee Retirement Income
                                 Security Act of 1974, as amended ("ERISA"), may result in a
                                 violation of the prohibited transaction rules under Section
                                 406 of ERISA and Section 4975 of the Internal Revenue  Code
                                 of    1986,   as   amended   (the   "Code").   See   "ERISA
                                 Considerations."

Rating.........................  It is a condition of issuance of the Certificates that they
                                 be rated "   " by one or more of the nationally  recognized
                                 statistical  rating agencies (the "Rating Agencies"). There
                                 can be no assurance  that a rating will  not be lowered  or
                                 withdrawn  by a Rating Agency  if circumstances so warrant.
                                 See "Risk Factors -- Limitation of Rating Agency Ratings of
                                 the Certificates." In the  event that the rating  initially
                                 assigned  to the  Certificates is  subsequently lowered for
                                 any reason, neither Puget nor any other person or entity is
                                 obligated to provide any additional credit enhancement.
</TABLE>

                                       9
<PAGE>
                                  RISK FACTORS

    In  evaluating  an  investment in  the  Certificates,  prospective investors
should consider  carefully  the  following  factors in  addition  to  the  other
information presented in this Prospectus.

    LIMITED LIQUIDITY.  The Certificates represent a new issue of securities for
which  there is currently  no market. If  a market for  the Certificates were to
develop, the Certificates may  trade at a discount  from their initial  offering
price,  depending on prevailing interest rates,  the market for other securities
and other factors. There  can be no assurance  that a Certificateholder will  be
able  to sell a  Certificate in the  future or that  any such sale  will be at a
price equal  to  or  higher than  the  initial  public offering  price  of  such
Certificate.  Each of the Underwriters of the Certificates, Salomon Brothers Inc
and Chemical Securities Inc., has informed the Trust that, subject to applicable
laws and regulations, it currently intends to make a market in the Certificates.
The Underwriters are not obligated to do so, however, and any market making  may
be discontinued at any time without notice.

    LIMITED  ASSETS.  The Trust does not have,  nor is it permitted to have, any
significant assets or  sources of  funds other  than the  Purchased Assets.  The
Certificates  represent interests solely in the Trust and will not be insured or
guaranteed by Puget, the  Trustee or any other  person or entity.  Consequently,
Certificateholders  will rely solely on collections on the Purchased Assets from
the Closing Date through the Final  Collection Date for payment. The Tariff  and
any  Revised Tariffs will expire on the  Tariff Termination Date, and no amounts
will be  billed  under the  Tariff  or any  Revised  Tariff in  respect  of  the
Purchased  Assets after that date. As a result, if collections through the Final
Collection Date on amounts billed through  the Tariff Termination Date are,  for
any  reason, insufficient to pay all principal and interest on the Certificates,
the  Certificates  will  not   have  any  other  source   of  payment  and   the
Certificateholders will suffer a loss on their investments.

   
    POSSIBLE  DELAYS IN OR REDUCTIONS  OF DISTRIBUTIONS TO CERTIFICATEHOLDERS IN
THE EVENT  OF A  PUGET INSOLVENCY.    In the  event of  an insolvency  of  Puget
subsequent  to the transfer of the Purchased Assets to the Trust, Puget would be
subject to  the  United States  Bankruptcy  Code  or other  similar  state  laws
("Insolvency  Laws").  If the  transfer  of the  Purchased  Assets to  the Trust
constitutes a "true sale" to the Trust under the Insolvency Laws, the  Purchased
Assets would not be part of Puget's bankruptcy estate and would not be available
to  creditors  of Puget.  However, in  the  event of  Puget's insolvency,  it is
possible that the bankruptcy trustee, a creditor of Puget or Puget as debtor  in
possession  may argue  that under  the Insolvency  Laws the  transaction between
Puget and  the Trust  is a  pledge  of the  Purchased Assets  made to  secure  a
borrowing  by  Puget,  rather  than  a "true  sale,"  thereby  resulting  in the
inclusion of the Purchased Assets within Puget's bankruptcy estate. If a  filing
were  made under any Insolvency  Laws by or against  Puget and either an attempt
were made to litigate the foregoing issue or a court were to recharacterize  the
transaction  under the Insolvency  Laws as a  pledge rather than  a "true sale,"
delays in distributions to Certificateholders  (and possible reductions of  such
distributions) could occur.
    

   
    The   Statute  expressly  provides  that   the  transfer  of  the  purchased
conservation investment assets  to the Trust,  if made in  the manner  described
herein,  constitutes a "true  sale" to the  Trust. The Rating  Agencies who will
rate the Certificates will receive a reasoned opinion of counsel on the date  of
issuance  of the Certificates  that analyzes the Statute  and analogous case law
(although there is no precedent based  on directly similar facts) and  concludes
that,  subject  to  certain  facts,  assumptions  and  qualifications  specified
therein, a court in a properly  presented and decided case would determine  that
the  transfer pursuant to  the Pooling and Servicing  Agreement of the purchased
conservation investment assets to the Trust  will be treated for Insolvency  Law
purposes  as a "sale or other absolute transfer"--  as opposed to a loan -- and,
accordingly, the purchased conservation investment  assets would not be part  of
Puget's  bankruptcy estate. Such legal opinion is  not binding on any court and,
notwithstanding the provisions of the Statute, there can be no assurance that  a
court would not reach a contrary conclusion.
    

   
    To  provide  for the  possibility of  the transaction  being recharacterized
under the Insolvency Laws as a pledge  of the Purchased Assets made to secure  a
borrowing  by  Puget  rather  than  a "true  sale,"  the  Pooling  and Servicing
Agreement provides  for  the  grant by  Puget  of  a security  interest  in  the
Purchased  Assets and  the proceeds  thereof to the  Trustee to  secure any such
borrowing. Puget will take the steps
    

                                       10
<PAGE>
   
required to perfect that security interest on  or prior to the Closing Date  and
will  agree  to take  the  steps required  to  maintain the  perfection  of that
security interest thereafter. See  "Description of the  Certificates -- Sale  of
Purchased Assets to the Trustee; Effect of Insolvency Laws."
    

   
    TRUST'S  DEPENDENCE ON THE SERVICER.  The  Servicer is not obligated to make
any payments  in  respect of  the  Certificates  or the  Purchased  Assets.  The
existence  of receivables  from Customers  in respect  of the  Purchased Assets,
however, depends  on  the  continued  provision  of  electric  service  to  such
Customers  by  Puget or  a successor  to Puget.  The Trust  also depends  on the
Servicer for  the determination  of any  Revised Tariffs  and for  the  Customer
billing  and collection that  is necessary to recover  payments on the Purchased
Assets and, therefore, necessary to make payments on the Certificates. If, as  a
result  of  its insolvency  or  liquidation or  otherwise,  Puget were  to cease
servicing the Purchased Assets, determining  any Revised Tariffs and  collecting
payments  on the  Purchased Assets,  it may  be difficult  to find  a substitute
Servicer. In such an event, the risk exists that no additional payments would be
made on the Certificates.
    

   
    Puget may only  be removed  as Servicer  if (i)  it fails  to make  required
remittances,  or otherwise fails to perform in  all material respects any of its
covenants under  or  in  accordance  with,  or  breaches  any  of  its  material
representations  or warranties in, the Pooling  and Servicing Agreement (in each
case after notice and lapse of  the applicable grace period), (ii) a  substitute
Servicer   is  appointed,  (iii)   the  Holders  (as   hereinafter  defined)  of
Certificates representing not less than 75% of the aggregate Certificate balance
then outstanding consent to such removal,  and (iv) each Rating Agency  notifies
the  Trustee that its rating assigned to  the Certificates will not be withdrawn
or reduced as a result of appointment of the successor Servicer. As a result  of
the  requirement of such consent and Rating  Agency notices, it may be difficult
to effect  the  Servicer's removal.  Puget  may only  resign  as Servicer  if  a
successor Servicer is appointed and each Rating Agency notifies the Trustee that
such  resignation will not cause the rating then assigned to the Certificates to
be withdrawn or reduced.
    

    Under the  Pooling  and Servicing  Agreement,  the Trustee  will  have  only
limited  oversight responsibility with regard  to the Servicer's activities. The
Servicer is required to provide  annually to the Trustee a  report of a firm  of
independent  public accountants with  respect to the  Servicer's performance and
records relating to the servicing of  the Purchased Assets. See "Description  of
the  Certificates -- Reports to  Certificateholders and Evidence of Compliance."
No other party  will have  oversight over  the Servicer's  activities under  the
Pooling and Servicing Agreement.

   
    DEPENDENCE  OF PURCHASED ASSETS ON PUGET.  As of the date of the transfer of
the Purchased Assets  from Puget  to the Trust,  the Purchased  Assets will  not
include  any  currently existing  receivables from  Customers. The  existence of
receivables from Customers  in respect of  the Purchased Assets  depends on  the
continued  provision  of  electric  service  and  the  related  billing  to such
Customers by Puget or any successor to Puget during the period from the date  of
delivery  of the Certificates  through the Tariff Termination  Date. If Puget or
any successor to Puget fails to provide electric service and to bill and collect
the resulting receivables during such period, the risk exists that no additional
payments would be made on the Certificates.
    

   
    COMPETITIVE RISKS  FACING  THE  ELECTRIC UTILITY  INDUSTRY.    The  electric
utility   industry   is   experiencing   intensifying   competitive   pressures,
particularly in the  wholesale generation and  industrial customer markets.  The
National  Energy Policy Act of 1992 was  designed to increase competition in the
wholesale electric  generation  market  by  easing  regulatory  restrictions  on
producers  of wholesale power  and by authorizing  the Federal Energy Regulatory
Commission to mandate access to electric transmission systems by wholesale power
generators. The potential for increased competition  at the retail level in  the
electric  utility industry through state-mandated  retail wheeling has also been
the subject of legislative  and administrative interest in  a number of  states,
including  Washington.  Electric utilities,  including  Puget, now  face greater
potential competition for  resources and  customers from a  variety of  sources,
including  privately owned  independent power producers,  exempt wholesale power
generators, industrial  Customers  developing their  own  generation  resources,
suppliers  of  natural  gas  and  other  fuels,  other  investor-owned  electric
utilities and  municipal  generators.  There  can  be  no  assurance  that  such
    

                                       11
<PAGE>
   
trends  will not have  a significant adverse  impact on Puget's  business in the
future. In particular,  Puget anticipates increasingly  intense competition  for
service  to its large industrial Customers,  some of which may receive proposals
from competitors  for  part  or  all of  their  energy  requirements.  If  large
industrial Customers choose to purchase power from sources other than Puget, and
if  Termination  Fees payable  by  such Customers  under  Conservation Repayment
Contracts, if  any, between  Puget  and such  Customers  are not  sufficient  to
reimburse  Puget for the  Bondable Conservation Investment  Balance arising from
expenditures on conservation measures  for such Customers,  it may be  necessary
for  Puget to apply  to the Commission for  a Revised Tariff  to account for the
loss of  such Customers.  See "Risk  Factors --  Possible Effect  of  Inaccurate
Forecast  of  Number  of  Customers" and  "Puget  Customers  and  Collections --
Forecasting Customers."
    

   
    POSSIBLE EFFECT OF INACCURATE FORECAST OF  NUMBER OF CUSTOMERS.  The  Tariff
levied  on all  of Puget's  Customers is  based in  part on  calculations by the
Servicer that  reflect the  Servicer's forecasted  number of  Customers in  each
Customer category and the anticipated rate of delinquencies.
    

   
    To  the extent that the number of Customers in any Customer category is less
than the number  forecasted by Puget  in calculating the  Tariff or any  Revised
Tariff  or the aggregate payment due from a Customer is less than the forecasted
amount payable by such Customer in respect of the Tariff or any Revised  Tariff,
the  aggregate amount actually billed under the Tariff or any Revised Tariff may
be less than the forecasted amount. While the Servicer will make all  reasonable
efforts  to  predict  such circumstances  and  incorporate  assumptions relating
thereto into the determination of the Tariff or any Revised Tariff, there can be
no assurance  that such  determination will  not result  in a  shortfall in  the
amount  billed pursuant to the  Tariff or any Revised  Tariff. Through March 31,
2004, such shortfalls may be recovered  through the filing of a Revised  Tariff.
Thereafter,   any  such  shortfalls  are  expected  to  be  recovered  from  the
Overcollateralization Amount. To the extent the Overcollateralization Amount  is
not  sufficient to cover any such  shortfalls, amounts in the Collection Account
would not be sufficient to pay the principal of and interest on the Certificates
in full by the Final Distribution Date and the Certificateholders would suffer a
loss on their investments.
    

   
    POSSIBLE SHORTFALLS  IN  COLLECTIONS.   While  the aggregate  amount  billed
pursuant  to  the Tariff  or  any Revised  Tariff  may be  sufficient  to enable
interest on the Certificates to be paid  on a timely basis and the principal  of
the  Certificates to be repaid in full by the Final Distribution Date, Customers
may fail to remit payments of amounts billed pursuant to the Tariff in whole  or
in part or may remit such payments on a delayed basis. There can be no assurance
as  to the rate of payment, the timing of the receipt of payments or the rate of
delinquencies that will actually occur in any future period. If such  shortfalls
are  sufficient to result in a Variance as of any Calculation Date through March
31, 2004, they may be recovered in subsequent periods through a Revised  Tariff.
Thereafter,   any  such  shortfalls  are  expected  to  be  recovered  from  the
Overcollateralization Amount. To the extent the Overcollateralization Amount  is
not  sufficient to cover any such  shortfalls, amounts in the Collection Account
would not be sufficient to pay the principal of and interest on the Certificates
in full by the Final Distribution Date and the Certificateholders would suffer a
loss on their investments.
    

   
    The revenues collected under  the Tariff will not  fluctuate with levels  of
electric  usage  unless  the  aggregate  payment due  from  a  Customer  for the
provision of electric service is less than the amount payable in respect of  the
Tariff.  Any such excess of  the amount payable by a  Customer in respect of the
Tariff over the aggregate payment  due from the Customer  is not required to  be
carried forward to subsequent periods.
    

    POTENTIAL  DELAYS IN  COMMISSION APPROVAL OF  REVISED TARIFFS.   The Statute
requires the Commission to  approve the Tariff at  levels sufficient to  recover
the  Conservation  Asset Transaction  Amount.  Under the  Pooling  and Servicing
Agreement, the Tariff is subject to a Rate Adjustment if a Variance exists as of
any Calculation  Date,  in  which case  Puget  is  required to  apply  with  the
Commission  for a Rate Adjustment within  30 days following any Calculation Date
to which a Variance  relates. Failure of Puget  to make such application  within
that  period  would  constitute a  breach  of  an obligation  under  the Pooling

                                       12
<PAGE>
and Servicing Agreement to which the limitations on Puget's liability under  the
Pooling  and Servicing Agreement would not  apply and which would be enforceable
by the Trustee on behalf of the Certificateholders.

   
    While the  Initial Order  requires  the Commission  to implement  a  Revised
Tariff  within 30  days of  the application  therefor by  the Servicer,  and the
Statute requires the Commission to maintain rates at levels sufficient to  fully
recover  the Conservation  Asset Transaction Amount,  there can  be no assurance
that such approval would not require  a longer period of time. Under  Washington
law  applicable to rate filings generally, the Commission is obligated to act on
a rate application no later than 11 months from the date of filing. However,  if
a  Variance  exists at  either  September 30,  2003 or  March  31, 2004  and the
Commission fails to approve a Revised Tariff within 30 days after the Servicer's
application, the Initial Order provides that the Tariff Termination Date of such
Revised Tariff will be extended by such period of time after September 30,  2004
as  corresponds  to the  delay beyond  30 days  in approval  of the  latest such
Revised Tariff to be so delayed, but not to be later than July 31, 2005. If  the
Tariff  Termination Date is extended, the Final Collection Date will be the last
day of  the month  that  is six  months  after the  month  in which  the  Tariff
Termination  Date  occurs  and the  Final  Distribution  Date will  be  the next
succeeding Distribution Date (to be no later than April 11, 2006). To the extent
that implementation of a Revised Tariff is delayed either as a result of Puget's
failure to apply for a Rate Adjustment in a timely manner or as a result of  the
Commission's  failure to implement the Revised Tariff as required by the Initial
Order, the previously  existing Tariff  would remain unchanged,  and the  amount
collectible  thereunder may be lesser or greater than that which would have been
collected under the Revised Tariff and may be insufficient to enable interest on
the Certificates  to  be  paid  on  a timely  basis  or  the  principal  of  the
Certificates  to be repaid in full by the Final Distribution Date, in which case
the Certificateholders would suffer a loss on their investments. See "The Tariff
and the Trust Assets."
    

   
    ABILITY OF THE SERVICER TO CHANGE PAYMENT TERMS.  The Servicer has  reserved
the  right to make  any change to the  amount or reschedule the  due date of any
scheduled payment of  any billed amount  in respect of  the Purchased Assets  or
change  any material  term of  any Purchased  Asset if  such action  would be in
accordance with its customary practices or those of any successor Servicer  with
respect  to comparable  assets that  it services for  itself and  if such action
would not materially adversely affect the Certificateholders. There are no other
limitations on  the Servicer's  ability to  change the  terms of  the  Purchased
Assets. While Puget has no current intention of taking actions that would change
the  payment or other terms  of the Purchased Assets,  there can be no assurance
that changes in Puget's customary and  usual practices for comparable assets  it
services  for itself  might not  result in a  determination to  do so  or that a
successor Servicer may not make such determination. It is possible that any such
changes could delay collections from  Customers or result in lower  collections.
Any change in the amount or timing of scheduled payments on any billed amount in
respect  of the  Purchased Assets or  other change  in any material  term of any
Purchased  Asset  could  adversely  affect  the  payment  of  interest  on   the
Certificates  on  a  timely  basis  or  the  payment  of  the  principal  of the
Certificates in full by  the Final Distribution Date.  See "Puget Customers  and
Collections  --  Credit Policy  and Procedures,"  "--  Billing Process"  and "--
Collection Process."
    

   
    CREDIT POLICY  AND PROCEDURES.   The  ability of  Puget to  collect  amounts
billed  to Customers under the Tariff or  any Revised Tariff will depend in part
on the creditworthiness of the Customers. Puget is obligated to provide  service
to  new Customers under Washington law  and no outside credit investigations are
performed on new Customers. Puget's  information regarding the credit status  of
new  Customers is  limited to  information regarding  prior service,  if any, by
Puget to such Customers. Puget relies  on the information provided by  Customers
and  its customer information  system audits to indicate  whether a new Customer
has had previous service from Puget. See "Risk Factors -- Possible Shortfalls in
Collections"  and  "Puget  Customers  and  Collections  --  Credit  Policy   and
Procedures."
    

   
    ORDER  AND APPLICATION OF FUNDS.  Under the Pooling and Servicing Agreement,
the Trustee  will  make  distributions  from  the  Collection  Account  on  each
Distribution  Date, FIRST,  to the  Trustee in  the amount  of the  Trustee Fee;
SECOND, to  the Servicer  in the  amount of  the Servicing  Fee; THIRD,  to  the
Certificateholders as interest an amount equal to the product of the Certificate
Rate and the aggregate
    

                                       13
<PAGE>
   
Certificate  balance  as of  the first  day of  the related  Distribution Period
(calculated on the basis of a  360-day year comprised of twelve 30-day  months);
and,  FOURTH, to the Certificateholders, the balance remaining in the Collection
Account as principal to reduce the aggregate Certificate balance.  Consequently,
Certificateholders  will not  receive payments of  interest or  principal on any
Distribution Date unless the Trustee Fee and  the Servicing Fee due on or  prior
to such date have been paid in full.
    

   
    LIMITATION  ON LIABILITY OF  THE SERVICER AND  THE SELLER.   The Pooling and
Servicing Agreement provides  that none of  the Seller, the  Servicer or any  of
their  directors, officers,  employees or agents,  in their  capacities as such,
will be under any liability to the Trust, the Trustee or the  Certificateholders
for any action taken, or refrained from being taken, pursuant to the Pooling and
Servicing Agreement, other than any liability that would otherwise be imposed by
reason  of  the breach  of  their respective  obligations  and duties  under the
Pooling and Servicing Agreement. As a result, any loss suffered by the Trust  or
the  Certificateholders caused by  any action or  failure to act  by any of such
parties may not  be recoverable unless  the loss  resulted from a  breach of  an
obligation under the Pooling and Servicing Agreement.
    

   
    CHALLENGE  TO  STATUTE,  INITIAL ORDER  OR  TARIFF.   The  existence  of the
Purchased Assets  and  their  sufficiency  as the  source  of  payment  for  the
Certificates are dependent on the Statute, the Initial Order, the Tariff and any
Revised  Tariff. As a result,  if the Statute, the  Initial Order, the Tariff or
any Revised Tariff is challenged  in a lawsuit and  is finally determined to  be
unenforceable in whole or in part, such determination could adversely affect the
ability  of Puget to make remittances to  the Trustee as required by the Pooling
and Servicing Agreement,  and Certificateholders  could suffer a  loss on  their
investment.  The approval of the Initial Order  and the Tariff by the Commission
is a  condition  to  the issuance  of  the  Certificates. No  challenge  to  the
enforceability  of the Statute, the Initial Order or the Tariff currently exists
and Puget is not aware of any basis for such a challenge.
    

   
    LIMITATION OF RATING AGENCY RATINGS OF THE CERTIFICATES.  It is a  condition
to the issuance of the Certificates that they be rated " " by one or more of the
Rating  Agencies. The rating of the Certificates addresses the likelihood of the
ultimate payment  of  principal  and  the timely  payment  of  interest  on  the
Certificates.  A security rating  is not a  recommendation to buy,  sell or hold
securities. There can be no  assurance that a rating  will remain for any  given
period  of time or that a rating will  not be lowered or withdrawn entirely by a
Rating Agency if, in its judgment, circumstances so warrant.
    

    RESTRICTIONS OF BOOK-ENTRY REGISTRATION.  The Certificates will be initially
represented by one or  more Certificates registered in  Cede's name, as  nominee
for  DTC, and will not  be registered in the names  of the Certificate Owners or
their nominees. Therefore, unless and until Definitive Certificates are  issued,
Certificate  Owners will not be recognized by the Trustee as Certificateholders.
Hence, until such time, Certificate Owners will only be able to receive payments
from, and exercise the rights of Certificateholders indirectly through, DTC  and
participating  organizations, and, unless a Certificate Owner requests a copy of
any such report from the Trustee or the Servicer, will receive reports and other
information provided for under the Pooling and Servicing Agreement only if, when
and to the extent  provided to Certificate Owners  by DTC and its  participating
organizations.  In  addition,  the  ability  of  Certificate  Owners  to  pledge
Certificates to persons or entities that  do not participate in the DTC  system,
or otherwise take actions in respect of such Certificates, may be limited due to
the lack of physical certificates for such Certificates. See "Description of the
Certificates -- Book-Entry Registration" and
"-- Definitive Certificates."

                                  THE STATUTE

    The  Washington State  Legislature enacted the  Statute, ch. 268  of Laws of
Washington 1994,  to  encourage utility  investment  in demand  side  management
conservation  programs. Demand side management  conservation programs comprise a
variety of  conservation  measures,  such as  installation  of  energy-efficient
lighting  and building insulation,  that help utility  customers use electricity
more efficiently. The types  of conservation measures  eligible for funding  are
set  forth in a schedule approved by the Commission prior to the expenditures by
the utility. These programs can allow  utilities to meet projected increases  in
energy  load  in  a  manner  that  can be  less  costly,  in  both  economic and
environmental terms,

                                       14
<PAGE>
than  adding  new  energy-generation  facilities.  However,  since  conservation
program  expenditures  often  create  customer-owned  assets  installed  in  the
customer's facilities, a utility typically  cannot finance such expenditures  by
the  issuance  of utility  mortgage  bonds secured  by  a lien  on utility-owned
property.

   
    The Statute  creates  a new  property  right that  establishes  a  utility's
statutory  right to include in its rate base all of its approved expenditures on
customer conservation measures and to receive through rates revenues  sufficient
to  recover  such expenditures  and the  costs of  capital associated  with such
expenditures, including, without  limitation, the  payment of  principal of  and
interest  on securities sold to finance  or refinance them. The Statute provides
that the revenues to be received pursuant  to this statutory right may be  sold,
pledged  or otherwise  made the  basis for the  issuance of  securities. Once an
order under the Statute  has been obtained from  the Commission authorizing  the
issuance   of  securities   to  finance   or  refinance   approved  conservation
expenditures, an  unconditional statutory  right  to repayment  through  utility
rates  arises in favor of the securityholders.  Under the Statute, this right to
repayment through  rates  cannot  be  rescinded  or  adversely  changed  by  the
Commission  until the full amount of such  expenditures and the related costs of
capital are fully  amortized in  accordance with the  terms of  the Pooling  and
Servicing Agreement.
    

    The Certificates will be securities entitled to the benefits of the Statute.
The  Tariff and any Revised Tariffs will  expire on the Tariff Termination Date,
and no amounts will be billed under the Tariff or any Revised Tariff in  respect
of  the Purchased Assets after that date. As a result, if amounts billed through
that date  and collected  by the  Final  Collection Date  are, for  any  reason,
insufficient  to  pay  all  principal  and  interest  on  the  Certificates, the
Certificates will have no other source of payment.

                        THE TARIFF AND THE TRUST ASSETS

    Puget has made  application to the  Commission for the  Initial Order  that,
among  other things, (i) authorizes the sale of the Purchased Assets by Puget to
the Trust, including  the right to  recover in rates  the Bondable  Conservation
Investment  Amount aggregating $      , plus interest thereon at the Certificate
Rate, (ii) finds that the Certificates  are securities entitled to the  benefits
of the Statute, (iii) approves the Tariff, which allocates revenues to the Trust
in  an aggregate amount equal to the Conservation Asset Transaction Amount, (iv)
approves the methodology and mechanism  for periodically implementing a  Revised
Tariff  if a shortfall or surplus in collections results in a Variance as of any
Calculation Date, and (v) approves the  Pooling and Servicing Agreement and  the
transaction contemplated thereby.

    The  Tariff will allocate  to the Trust  a portion of  the amount charged to
each Customer in each utility bill sent during the period from the Closing  Date
through  September 30,  1995 and  during each  subsequent period  from October 1
through the following September 30 up to and including the period ending on  the
Tariff Termination Date (each such period, a "Regulatory Year"). The Tariff will
establish  different amounts to be allocated to  the Trust based on (i) the type
of electrical service  provided to the  Customer (each type,  a "Schedule")  and
(ii)  the Regulatory Year.  A Customer may  receive more than  one electric bill
from the Servicer in respect of different Schedules or attributable to  multiple
locations  of  the  Customer.  The  revenues  collected  under  the  Tariff will
fluctuate with collection  delinquencies and  the number of  Customers, but  not
with  levels of electric usage, unless the aggregate payment due from a Customer
for the provision of electric service is less than the amount payable in respect
of the Tariff. Any such  excess of the amount payable  in respect of the  Tariff
over the aggregate payment due from the

                                       15
<PAGE>
Customer is not required to be carried forward to subsequent periods. The Tariff
provides that the following monthly amounts of revenue from each Customer's bill
sent during the periods set forth below will be allocated to the Trust:

   
<TABLE>
<CAPTION>
                                  ORIGINAL MONTHLY TARIFF PER CUSTOMER
- --------------------------------------------------------------------------------------------------------
                            SECONDARY     SECONDARY    SECONDARY    PRIMARY
  YEAR      RESIDENTIAL     SERVICE 1     SERVICE 2    SERVICE 3    SERVICE   HIGH VOLTAGE    LIGHTING
- ---------  -------------  -------------  -----------  -----------  ---------  -------------  -----------
<S>        <C>            <C>            <C>          <C>          <C>        <C>            <C>
    1        $    3.29      $    5.63     $   88.22    $  652.34   $  537.33  $   22,364.17   $    1.73
    2             2.42           4.13         64.74       478.96      394.32      16,479.57        1.27
    3             2.08           3.55         55.57       411.64      338.78      14,151.26        1.09
    4             1.93           3.27         51.33       380.94      313.46      13,401.43        1.01
    5             1.78           3.00         47.04       349.65      287.57      12,236.11        0.92
    6             1.44           2.42         37.97       282.64      232.38       9,919.11        0.74
    7             1.24           2.06         32.42       241.71      198.60       8,341.18        0.64
    8             0.90           1.50         23.58       176.08      144.61       6,200.05        0.46
    9             0.59           0.98         15.34       114.71       94.18       3,978.95        0.30
   10             0.26           0.43          6.70        50.16       41.16       1,747.68        0.13
</TABLE>
    

    The  amounts  in  the  table  above  are  preliminary  and  are  subject  to
adjustments to reflect the Certificate Rate and the timing of the Closing Date.

   
    On each Calculation Date, the Servicer  is required to compare the  Bondable
Conservation   Investment  Balance   to  the   Projected  Bondable  Conservation
Investment Balance  set  forth  in  the Pro  Forma  Schedule.  If  the  Bondable
Conservation  Investment  Balance  at  such Calculation  Date  differs  from the
Projected Bondable Conservation Investment Balance for such Calculation Date  by
more  than 2%,  the Servicer  is required  to apply  for (and  the Initial Order
provides that the Commission will approve  within 30 days of the application)  a
Revised Tariff that will allocate revenues to the Trust in an amount intended to
be  sufficient so that  (i) the Bondable Conservation  Investment Balance on the
next September  30 will  equal the  Projected Bondable  Conservation  Investment
Balance  as of such date and (ii)  thereafter, will provide for the amortization
of the remaining Bondable Conservation Investment Balance in accordance with the
Pro Forma Schedule. The Revised Tariff  will be based on updated assumptions  by
the  Servicer, including, but not limited  to, the projected number of Customers
and the expected rate of delinquencies.
    

   
    The Tariff and any  Revised Tariff are scheduled  to terminate on  September
30,  2004, in which  case the last day  for collections under  the Tariff or any
Revised Tariff will be March 31, 2005 (as such date may be extended as described
below, the "Final  Collection Date")  and the  Final Distribution  Date will  be
April  11, 2005. However, if  a Variance exists at  either September 30, 2003 or
March 31, 2004 and the  Commission fails to approve  a Revised Tariff within  30
days  after  the Servicer's  application, the  Initial  Order provides  that the
Tariff Termination Date of such Revised  Tariff will be extended by such  period
of  time after September 30, 2004 as corresponds  to the delay beyond 30 days in
approval of the latest such Revised Tariff to be so delayed, but not to be later
than July  31, 2005.  If the  Tariff  Termination Date  is extended,  the  Final
Collection Date will be last day of the month that is six months after the month
in which the Tariff Termination Date occurs and the Final Distribution Date will
be the next succeeding Distribution Date (to be no later than April 11, 2006).
    

   
    Puget  has  entered  into  Conservation  Repayment  Contracts  with  certain
Customers  (representing  approximately   13%  of   the  Bondable   Conservation
Investment  Amount) who have  installed approved conservation  measures on their
properties, some or all of the expenses of which have been paid by Puget. If any
of such Customers thereafter cease to be Customers, Puget is entitled to recover
certain amounts  from  such Customers  under  such contracts  (the  "Termination
Fees").  The actual terms underlying the  Termination Fees vary depending on the
category of  Customer.  For  a  residential Customer,  the  Termination  Fee  is
generally  the full amount of the initial conservation expenditure by Puget (the
"Grant") should the Customer  change energy suppliers within  five years of  the
date  of the contract. A commercial or  industrial Customer generally must pay a
percentage of the Grant (determined as the percentage of
    

                                       16
<PAGE>
the total  estimated useful  life  of the  conservation measure  remaining  upon
termination)  should it cease  to be a  Customer of Puget  or should electricity
cease to be the fuel source for the conservation measure funded with the Grant.

    The Termination Fees are lump sum  payments that vary, even among  Customers
of  the  same  type,  depending  on  the  specific  Grant  amount  and  date  of
termination. In  contrast, amounts  recovered  under the  Tariff are,  for  each
category of Customers, fixed monthly payments. A specific Termination Fee may be
greater  or less than the amount the  former Customer would have paid in monthly
rates. Puget is  currently unable to  predict the amount  of future  Termination
Fees,  but Termination Fees  collected in recent years  have been nominal. Since
January 1991, Puget  has collected less  than $50,000 in  such fees from  former
residential  Customers, and it has collected no Termination Fees from commercial
or industrial Customers.

    Pursuant to  the Pooling  and Servicing  Agreement, Puget  will pay  to  the
Trustee  for  the benefit  of  the Certificate  Owners  any Termination  Fees it
receives from  Customers  in respect  of  the Bondable  Conservation  Investment
Balance.  Any such amounts will be  distributed ratably to Certificateholders in
the same manner as other revenues relating  to the Purchased Assets sold to  the
Trust.

    The  Statute provides that the Commission  may remove from Puget's rate base
any portion  of  the  Bondable  Conservation  Investment  Balance  arising  from
conservation  expenditures made  for the benefit  of Customers that  cease to be
Customers as a result of a voluntary or involuntary sale by Puget of the utility
property used to serve those Customers. If Puget loses Customers as a result  of
such  a sale and the Commission removes from  Puget's rate base a portion of the
Bondable Conservation Investment  Balance, the Pooling  and Servicing  Agreement
requires  Puget to pay to the Trustee for the benefit of the Certificate Owners,
from the sale  proceeds, the Purchased  Sale Proceeds, which  amount equals  the
portion  of  the Bondable  Conservation Investment  Balance that  the Commission
removes from Puget's rate base as a result of such sale.

    The Purchased Assets to  be owned by  the Trust include  (i) all of  Puget's
right,  title and interest in  and to, and to  receive, payments pursuant to the
Tariff  or  any  Revised  Tariff,  (ii)  all  of  Puget's  rights  to  have  the
Conservation Asset Transaction Amount recovered through rates pursuant to and in
accordance  with the  Statute, (iii)  all of  Puget's right,  title and interest
under the Conservation Repayment Contracts in and to the Termination Fees to the
extent paid by Customers, and (iv) all  of Puget's right, title and interest  in
and to the Purchased Sale Proceeds.

    The Statute gives the Servicer the right to recover from Customers an amount
equal  to the Bondable Conservation  Investment Amount, which is  $       , plus
interest thereon  at the  Certificate Rate.  The initial  aggregate  Certificate
balance  is $       and interest thereon  is calculated at the Certificate Rate.
The portion of  the Bondable  Conservation Investment  Amount in  excess of  the
initial   aggregate  Certificate  amount  represents  the  Overcollateralization
Amount.

   
    On each Distribution Date,  all amounts received by  the Trust from  amounts
collected  from Customers  in respect of  interest on  the Bondable Conservation
Investment Amount will be  used to pay  the Trustee Fee,  the Servicing Fee  and
interest on the Certificates. All amounts collected from Customers in respect of
principal  of the  Bondable Conservation Investment  Amount will be  used to pay
principal of  the  Certificates.  Accordingly,  amortization  of  the  aggregate
Certificate  balance  in any  period will  equal the  reduction of  the Bondable
Conservation Investment Balance during  such period. As  a result, the  Bondable
Conservation  Investment  Balance  should always  exceed  the  initial aggregate
Certificate amount by the Overcollateralization Amount. The
Overcollateralization Amount is intended  to cover any  shortfall in receipt  of
the  Bondable  Conservation Investment  Amount that  may  occur after  the final
Calculation Date that is not anticipated and provided for in a Revised Tariff.
    

    While the Bondable Conservation  Investment Balance (including that  portion
attributable to the Overcollateralization Amount) represents the statutory right
to  recover  those amounts,  the amounts  actually  billed may  be less  if, for
example,  the  actual  number   of  Customers  is  less   than  the  number   of

                                       17
<PAGE>
Customers  projected by Puget for the purpose of calculating monthly allocations
to the Trust from amounts billed under  the Tariff or any Revised Tariff or  the
amounts  actually collected  may be  less if,  for example,  the actual  rate of
delinquencies is greater than the rate of delinquencies projected.

   
    The Tariff and any Revised Tariff will be periodically revised, if Variances
occur, through a Rate Adjustment to take into account factors including, but not
limited to,  the  projected  number  of  Customers  and  the  expected  rate  of
delinquencies.  However, after  the final  Calculation Date  on March  31, 2004,
there will be  no such  mechanism for the  remaining term  of the  Certificates.
Accordingly,  the Overcollateralization Amount  is intended to  cover billing or
collection shortfalls that may occur from the final Calculation Date through the
Final Collection Date  and that are  not addressed through  the Rate  Adjustment
process.
    

    Any collections through the Final Collection Date by the Servicer in respect
of  the amounts allocable  to the Trust  in excess of  the aggregate Certificate
balance will be distributed to the Certificateholders. Billings and  collections
in  respect of  the Purchased Assets  will not  cease upon the  reduction of the
aggregate Certificate  balance  to  zero.  Any  collections  through  the  Final
Collection  Date  in  excess  of  the  aggregate  Certificate  balance  will  be
distributed to the Certificateholders on the next succeeding Distribution  Date.
As  a result, any  portion of the Overcollateralization  Amount that is actually
collected prior to the Final Collection Date, and that is not required to  cover
billing or collection shortfalls not recovered through a Revised Tariff, will be
distributed  to the  Certificateholders on  or prior  to the  Final Distribution
Date.

                                   THE TRUST

    Prior to this transaction, the Trust had no assets, obligations or operating
history. Upon formation,  the Trust  will not  engage in  any business  activity
other  than acquiring and holding the Purchased Assets, issuing the Certificates
and making  payments thereon.  The  Servicer is  required  to pay  all  expenses
incurred  in  connection  with  its  duties  under  the  Pooling  and  Servicing
Agreement. See "Description  of the Certificates  -- Servicer Compensation"  and
"--  Distributions."  The  Trust will  not  acquire  any assets  other  than the
Purchased Assets. As a consequence, the Trust  is not expected to have any  need
for,  or source of,  additional capital resources  other than the  assets of the
Trust.

                                USE OF PROCEEDS

    The Trustee on  behalf of the  Trust will  apply the entire  proceeds to  be
received  from the  sale of  the Certificates to  the purchase  of the Purchased
Assets from Puget.

                          THE SELLER AND THE SERVICER

    Puget,  the  largest  investor-owned   electric  utility  headquartered   in
Washington State, provides electric service within a 4,500-square-mile territory
principally  in the  Puget Sound  region of  western Washington.  Puget has been
engaged in the electric  utility business in Washington  State for most of  this
century.  The population  of Puget's service  area is over  1,800,000 and during
December 1994, Puget provided  electric service to  an average of  approximately
823,100 Customers. For each year since 1990, Puget has had a total energy output
in  excess of 20 billion kilowatt  hours. Approximately one-third of this energy
output represents  Puget-generated electricity,  with the  remaining  two-thirds
representing purchased power. At December 31, 1994, Puget's peak power resources
were  approximately  5,400,000 kilowatts.  Puget's net  utility plant  assets at
December 31, 1994  exceeded $2.2 billion  and its common  stock equity  exceeded
$1.1  billion.  For  1994,  Puget  had  operating  revenues  and  net  income of
approximately $1.2 billion and $120  million, respectively. Puget currently  has
approximately  2,220 employees.  Puget's executive  office is  located at  411 -
108th Avenue N.E., Bellevue, Washington  98004-5515 and its telephone number  is
(206) 454-6363.

                                       18
<PAGE>
                        PUGET CUSTOMERS AND COLLECTIONS

BONDABLE CONSERVATION INVESTMENT AMOUNTS

    Puget  has  offered  energy  conservation programs  to  assist  Customers in
conserving electricity since 1978. Puget has capitalized these expenditures and,
in accordance  with  general  rate  proceedings  and  periodic  rate  adjustment
mechanism  proceedings, these amounts have  generally been incorporated into its
rate base on October 1 of each year. Pursuant to the Commission Order in  Docket
No.  U-78-45, Puget has amortized these  expenditures over a 10-year period from
the time of their incorporation into its  rate base. The table below sets  forth
the  Projected Bondable  Conservation Investment Balance  as of  September 30 of
each year through 2004.

<TABLE>
<CAPTION>
                                                           PROJECTED BONDABLE
                                                              CONSERVATION
SEPTEMBER 30,                                              INVESTMENT BALANCE
- ------------------------------------------------------  ------------------------
<S>                                                     <C>
1995..................................................  $      191,721,002
1996..................................................         161,106,486
1997..................................................         133,905,961
1998..................................................         106,705,436
1999..................................................          79,504,911
2000..................................................          56,039,465
2001..................................................          34,441,554
2002..................................................          17,528,547
2003..................................................           5,692,310
2004..................................................                   0
</TABLE>

    Puget currently has  conservation programs available  for all Customers.  Of
the  [$215,962,146] Bondable  Conservation Investment  Balance at  [December 31,
1994], approximately  56%  is  attributable to  residential  Customers,  35%  to
commercial Customers and 9% to industrial Customers.

CONSERVATION REPAYMENT CONTRACTS

    Approximately  13% of the Bondable Conservation Investment Amount represents
conservation measures  supplied by  Puget  to Customers  who have  entered  into
Conservation  Repayment  Contracts  providing  that  the  Customer  must  pay  a
Termination Fee  to Puget  if it  changes energy  suppliers. The  amount of  the
Termination  Fee  varies  based  on  Customer  type,  the  conservation measures
supplied and the  year the conservation  measures were installed.  Approximately
79%  of the Conservation Repayment Contracts  are with residential Customers and
21% are with commercial and industrial Customers. See "The Tariff and the  Trust
Assets."

                                       19
<PAGE>
PUGET CUSTOMER BASE

    COMPOSITION.   Puget's  Customer base may  be divided  into four categories:
residential, commercial, industrial  and other Customers.  The table below  sets
forth  the number  of Customers and  operating revenues billed  to each Customer
category.

                        CUSTOMERS AND OPERATING REVENUES

<TABLE>
<CAPTION>
                                                  FOR THE YEAR ENDED DECEMBER 31,
                               ---------------------------------------------------------------------
                                       1992                    1993                    1994
                               ---------------------  ----------------------  ----------------------
                                             % OF                    % OF                    % OF
                                            TOTAL                   TOTAL                   TOTAL
                                          ----------              ----------              ----------
                               ---------              ----------              ----------
<S>                            <C>        <C>         <C>         <C>         <C>         <C>
AVERAGE NUMBER OF CUSTOMERS:
  Residential................    692,100       89.0%     708,123       89.0%     723,566       88.9%
  Commercial.................     80,963       10.4       82,875       10.4       85,203       10.4
  Industrial.................      3,659        0.5        3,715        0.5        3,851        0.5
  Other (1)..................      1,254        0.1        1,289        0.1        1,325        0.2
                               ---------      -----   ----------      -----   ----------      -----
                                 777,976      100.0%     796,002      100.0%     813,945      100.0%
                               ---------      -----   ----------      -----   ----------      -----
                               ---------      -----   ----------      -----   ----------      -----
OPERATING REVENUES ($000S):
  Residential................  $ 443,490       47.1%  $  502,037       48.4%  $  532,124       47.9%
  Commercial.................    323,764       34.4      356,586       34.4      375,751       33.9
  Industrial.................    138,416       14.7      150,063       14.5      163,574       14.7
  Other (1)..................     35,779        3.8       28,189        2.7       38,759        3.5
                               ---------      -----   ----------      -----   ----------      -----
                               $ 941,449      100.0%  $1,036,875      100.0%  $1,110,208      100.0%
                               ---------      -----   ----------      -----   ----------      -----
                               ---------      -----   ----------      -----   ----------      -----
<FN>
- ------------------------
(1)  "Other" primarily consists of street lighting.
</TABLE>

   
    CONCENTRATIONS.  For the year ended December 31, 1994, the largest  Customer
represented  approximately 3.3% of Puget's revenues and the 10 largest Customers
represented approximately 9.9% of  Puget's revenues. There  can be no  assurance
that  current Customers  will remain  Customers or  that the  levels of Customer
concentration in the future will be similar to those set forth above.
    

   
    GROWTH.  The total average number of Customers has grown every year for more
than 40  years. The  compounded annual  growth  rate in  the average  number  of
Customers  from 1984 through 1994 was 3.1%.  Due to migration from other states,
Washington State has experienced significant population growth in recent  years.
From  1988  through 1993,  Washington's population  increased from  4,617,000 to
5,241,000, an increase of  624,000, while population in  the Puget service  area
increased  from 1,536,500 to 1,811,800, an increase  of 275,300. There can be no
assurance that future Customer growth rates  for Puget or Washington State  will
be similar to historical experience.
    

FORECASTING CUSTOMERS

    Accurate  projections of the number of Customers is important in setting and
maintaining rates under the Tariff or any Revised Tariff at levels sufficient to
recover  the   Bondable  Conservation   Investment  Amount,   interest  on   the
Certificates, the Trustee Fee and the Servicing Fee.

    Customer  projections  are determined  by  Puget, based  on  demographic and
economic information,  and  there  is  a different  methodology  used  for  each
Customer  category. The residential  Customer forecasting process  begins with a
review of population  forecasts from  the Washington State  Office of  Financial
Management  and the  Puget Sound Regional  Council. Puget uses  these sources to
develop internal population forecasts for each of the nine counties in which  it
operates. Puget then employs its own historical data regarding the percentage of
each county's population served by Puget, as well as such other factors as Puget
deems relevant, to convert the internal population forecast into a projection of
residential Customers within its service area.

                                       20
<PAGE>
    The  commercial  Customer  forecasting  process  begins  with  a  review  of
nonmanufacturing employment  for  each  county. This  information  is  based  on
projections  from the  Washington State  Office of  the Forecast  Council (which
produces the  official state  revenue  forecast) and  the Puget  Sound  Regional
Council.  Puget uses these sources to  develop internal employment forecasts for
each county it serves.  Puget then considers its  historical data regarding  the
percentage  of employment in each county served  by Puget, as well as such other
factors as Puget  deems relevant,  to convert the  internal employment  forecast
into a projection of commercial Customers within its service area.

   
    The forecasting process for the industrial and other Customer categories are
based  on  factors  including examination  of  past Customer  growth  trends and
discussions with major industrial Customers.
    

    Forecasts are  produced  by  a  staff of  two  employees  and  are  reviewed
internally  by an Executive Forecast Review Committee, which includes five Puget
officers. Puget's Customer projections  are reviewed by  the Commission and  are
factored into the Commission's ultimate determination on whether a proposed rate
schedule  is  fair,  just and  reasonable.  In  the course  of  its  review, the
Commission may request additional data in support of the projections or  compare
such  projections  to  other  regional forecasts.  The  Commission  may  make an
explicit finding regarding the projections, but is not required to do so.

    For calendar years 1992 through 1994, Customer projection forecast error was
less than 1%. However, a shortfall or  surplus in collections may result if  the
actual number of Customers in any category differs from the number forecasted. A
summary  of the total annual forecasted and  actual number of Puget Customers is
shown below. There can be no  assurance that the future variance between  actual
and  projected Customers in the aggregate or  by category will be similar to the
historical experience of the aggregate Customer base set forth below.

   
<TABLE>
<CAPTION>
                                                                               AVERAGE NUMBER OF CUSTOMERS
                                                                             FOR THE YEAR ENDED DECEMBER 31,
                                                                         ----------------------------------------
                                                                             1992          1993          1994
                                                                         ------------  ------------  ------------
<S>                                                                      <C>           <C>           <C>
Forecasted.............................................................     780,685       798,918       811,766
Actual.................................................................     777,976       796,002       813,945
Variance...............................................................        (0.3%)        (0.4%)         0.3%
</TABLE>
    

CREDIT POLICY AND PROCEDURES

    Puget is obligated to provide service to new Customers under Washington law.
No outside credit investigations are performed on new Customers. Puget relies on
the information provided  by the  Customer and its  customer information  system
audits to indicate whether the Customer has been previously served by Puget.

    Based  on previous  payment history,  each new  Customer is  assigned one of
three credit codes. A new Customer  is automatically assigned the middle  credit
code  and can be  moved to the  higher (i.e., signifying  a Customer deemed more
creditworthy) or lower  (i.e., signifying a  Customer deemed less  creditworthy)
credit  code based on ongoing payment experience. If a Customer leaves the Puget
territory and later  returns, the Customer  will be assigned  the middle  credit
code,  unless the Customer had a low  credit code upon leaving the territory, in
which case  the Customer  would  be re-assigned  that  lower credit  code.  This
Customer  credit code is used,  among other things, to  determine the need for a
deposit and the timing of the collection process. A Customer with a poor payment
history or no  previous history is  deemed a credit  risk and a  deposit may  be
required.  Deposit requests are governed by Washington Administrative Code rules
and amounts are determined by previous consumption at the service location.

    Puget may change its credit policies and procedures from time to time. It is
expected that any such changes would  be designed to enhance Puget's ability  to
make timely recovery of amounts billed to Customers.

                                       21
<PAGE>
BILLING PROCESS

    Puget  operates on a  continuous billing cycle,  with an approximately equal
number of bills being distributed each business day. For the year ended December
31, 1994, the Company mailed out an average of 23,334 bills daily to its various
Customer categories.  Puget  bills the  majority  of its  residential  Customers
bi-monthly, while all commercial and industrial Customers are billed monthly. Of
the  823,066  Customers of  record  billed by  Puget  as of  December  31, 1994,
approximately 21%  were  billed monthly,  while  approximately 79%  were  billed
bi-monthly.

    Accounts  with potential billing errors are  held by the computer system for
review. This review examines  accounts that have abnormally  high or low  bills,
potential   meter-reading  errors,   safety  problems   as  identified   by  the
meter-reading staff and possible meter malfunctions.

    Puget may change its billing policies  and procedures from time to time.  It
is  expected that any such changes would  be designed to enhance Puget's ability
to make timely recovery of amounts billed to Customers.

COLLECTION PROCESS

    In 1994, approximately 77% of total bill payments were received by Puget via
the U.S. mail. During the same period, approximately 21% of total payments  were
paid in person at one of Puget's 26 local business offices.

    Puget  also  receives payments  at  44 pay  stations  (which are  located in
unaffiliated businesses or organizations)  throughout the service territory.  In
addition,  since May 1994,  Washington Natural Gas  Company ("WNG") offices have
accepted Puget  payments at  selected sites.  Customer receipts  from these  two
types  of locations represented approximately 1% of bill payments in 1994. Since
both WNG and the pay stations are  strictly bill payment sites, it is not  their
responsibility to comply with any policy regarding delinquencies or collections.

    Other  payment methods  include pay-by-phone  and direct  debits of customer
accounts through a  local bank,  which accounted for  less than  1% of  payments
collected in 1994.

   
    Puget  uses in-house  collection attempts  for all  delinquent accounts. All
Customer bills are  due 15 days  from the date  on which the  bill is sent.  The
timing  of the collection  process depends on  the credit code  assigned to that
Customer. The first step  of the process  is a reminder  notice sent between  25
days  (in the case of Customers with the lowest credit code) and 40 days (in the
case of Customers with the highest credit code) after billing. Between 10 to  25
(assuming  the  lowest and  highest credit  codes,  respectively) days  later, a
notice warning  is  sent regarding  termination  of service  unless  payment  is
received.  Puget then calls the Customer 13 days thereafter, and if full payment
is  not  received  within  four  days,  power  is  disconnected.  Power  is  not
disconnected  only if the delinquent Customer is subject to the Washington State
winter moratorium (the "Winter  Moratorium"), which prohibits the  disconnection
of  electricity to low-income Customers (defined  as those whose income is below
125% of the "poverty line") from November  15 through March 15 of each year.  In
the  1993-94 winter period, 27 Customers  were subject to the Winter Moratorium.
These Customer bills accumulate during  the Winter Moratorium and payment  plans
are  established for each  Customer. Customers subject  to the Winter Moratorium
are required to pay 7%  of their income toward  their electric bills during  the
Winter  Moratorium  period.  Electric  service is  subject  to  disconnection if
satisfactory payment arrangements are not established.
    

   
    If a Customer account is closed, either because a Customer has moved or  the
Customer has failed to remedy a delinquent account, a reminder notice is sent 23
days  after the date the account is closed. Assuming the uncollected amounts are
not received, a  final request for  payment is  sent 36 days  after the  account
closing  date, and a  third-party collection letter  is sent 50  days after such
date. After  80 days  without receipt  of payment,  a closed  account  collector
attempts to contact the Customer by telephone. If after 120 days these telephone
attempts   are   unsuccessful,   Puget's   customer   information   system  will
automatically code  the  account  as a  bad  debt  and send  the  account  to  a
collection  agency. In 1994,  $3,944,000 was referred  to the collection agency,
$931,000 was recovered by the collection agency for
    

                                       22
<PAGE>
   
accounts previously referred  to it  and $631,000  was remitted  to Puget  after
deducting  the collection agency's fee.  Collection recovery rates are monitored
monthly. Once  written off,  the uncollected  amount remains  monitored for  six
years and may be collected at any point during that time.
    

    Puget  may change its collection policies  and procedures from time to time.
It is  expected that  any such  changes  would be  designed to  enhance  Puget's
ability to make timely recovery of amounts billed to Customers.

DELINQUENCY AND LOSS EXPERIENCE

    The following table sets forth the loss and aging experience with respect to
payments  to Puget  for each  of the  periods indicated  below. There  can be no
assurance that the future loss and aging experience for Puget will be similar to
the historical experience set forth below:

   
<TABLE>
<CAPTION>
                                                                                   FOR THE YEAR ENDED DECEMBER 31,
                                                                                   -------------------------------
                                                                                     1992       1993       1994
                                                                                   ---------  ---------  ---------
<S>                                                                                <C>        <C>        <C>
Net Charge-Offs as a percentage of Billed Revenues...............................      0.19%      0.25%      0.29%
Delinquencies (30 days+) as a percentage of Billed Revenues......................     16.45%     16.21%     16.19%
</TABLE>
    

                        DESCRIPTION OF THE CERTIFICATES

    The Certificates  will  be issued  pursuant  to the  Pooling  and  Servicing
Agreement  to be entered into  by Puget, as originator  of the Trust, Seller and
Servicer, and Chemical Bank, as Trustee,  substantially in the form filed as  an
exhibit  to the Registration Statement  of which this Prospectus  is a part. The
Trustee will provide  a copy  of the  final form  of the  Pooling and  Servicing
Agreement  to Certificateholders without charge  on written request addressed to
the Trustee at its  principal corporate trust office,  located at 450 West  33rd
Street,  15th Floor,  New York,  New York  10001, Attention:  Structured Finance
Services (ABS). The following summary describes certain terms of the Pooling and
Servicing Agreement and is qualified in its entirety by reference to the Pooling
and Servicing Agreement.

GENERAL

    The Certificates  will  be available  for  purchase in  book-entry  form  in
minimum denominations representing $1,000 of aggregate Certificate amount and in
integral  multiples thereof and  will evidence an  undivided fractional interest
(the "Fractional Interest")  in the Trust  equal to the  percentage obtained  by
dividing  the  denomination  of  the Certificate  by  the  aggregate Certificate
amount.

BOOK-ENTRY REGISTRATION

    The Certificates will initially be  represented by one or more  certificates
registered  in the name of the nominee of  DTC, except as set forth below. Puget
has been informed by DTC that DTC's  nominee will be Cede. Accordingly, Cede  is
expected  to  be the  holder of  record  of the  Certificates. Unless  and until
Definitive Certificates  are issued  under the  limited circumstances  described
herein,  no  Certificate  Owner  will  be  entitled  to  receive  a  Certificate
representing such  person's interest  in  the Trust.  All references  herein  to
action   by  Certificateholders  shall  refer  to  actions  taken  by  DTC  upon
instructions from its participating  organizations (the "Participants") and  all
references   herein  to  distributions,  notices,   reports  and  statements  to
Certificateholders shall refer to distributions, notices, reports and statements
of DTC or Cede, as  the registered holder of the  Certificates, as the case  may
be, for distribution to Certificate Owners in accordance with DTC procedures.

    DTC is a limited-purpose trust company organized under the laws of the state
of  New York, a member  of the Federal Reserve  System, a "clearing corporation"
within the meaning  of the  New York Uniform  Commercial Code,  and a  "clearing
agency"  registered pursuant  to the provisions  of 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-entry changes in  accounts of its Participants,  thereby
eliminating the need for physical movement of certificates. Participants include
securities brokers and dealers, banks, trust companies and clearing corporations
and  may  include  certain  other  organizations  (including  the Underwriters).
Indirect access to the

                                       23
<PAGE>
DTC system also is available to others such as banks, brokers, dealers and trust
companies that  clear  through  or  maintain a  custodial  relationship  with  a
Participant, either directly or indirectly (the "Indirect Participants").

   
    Certificate  Owners that are  not Participants or  Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of, or other  interests
in,  Certificates may do so only through Participants and Indirect Participants.
In addition, Certificate Owners will  receive all distributions of principal  of
and  interest on  the Certificates  from the  Trustee, as  paying agent,  or its
successor in such capacity (the "Paying Agent"), through the Participants who in
turn will receive them from DTC.  Under a book-entry format, Certificate  Owners
may  experience some delay in receiving  payments, because such payments will be
forwarded by the Paying Agent to Cede by wire transfer of immediately  available
funds,  as nominee for DTC.  DTC will forward such  payments to its Participants
who thereafter will forward them to Indirect Participants or Certificate Owners.
It is anticipated that the only "Certificateholder" will be Cede, as nominee  of
DTC.   Certificate   Owners  will   not  be   recognized   by  the   Trustee  as
Certificateholders, as such term is used in the Pooling and Servicing Agreement,
and the Certificate  Owners will  only be permitted  to exercise  the rights  of
Certificateholders indirectly through the Participants who in turn will exercise
the rights of Certificateholders through DTC.
    

    Under  the rules, regulations and procedures  creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among  Participants
on  whose behalf  it acts with  respect to  the Certificates and  is required to
receive  and  transmit  distributions  of  principal  of  and  interest  on  the
Certificates.  Participants  and  Indirect Participants  with  which Certificate
Owners have accounts with respect to the Certificates similarly are required  to
make  book-entry transfers and  receive and transmit such  payments on behalf of
their respective Certificate  Owners. Accordingly,  although Certificate  Owners
will not possess Certificates, Certificate Owners will receive payments and will
be able to transfer their interests.

    Because  DTC can only  act on behalf  of Participants, which  in turn act on
behalf of Indirect Participants and certain banks, the ability of a  Certificate
Owner  to pledge Certificates to persons or  entities that do not participate in
the DTC system, or otherwise take  actions in respect of such Certificates,  may
be limited due to the lack of a physical certificate.

    DTC  will take any action permitted to be taken by a Certificateholder under
the Pooling  and  Servicing Agreement  only  at the  direction  of one  or  more
Participants   to  whose  account  with   DTC  the  Certificates  are  credited.
Additionally, DTC will take  such actions with  respect to specified  Fractional
Interests  of the Trust only  at the direction of  and on behalf of Participants
whose  holdings  include  undivided   interests  that  satisfy  such   specified
Fractional  Interest. DTC  may take  conflicting actions  with respect  to other
undivided interests  to the  extent that  such actions  are taken  on behalf  of
Participants whose holdings include such undivided interests.

    None  of the Trustee, the Seller or the Servicer will have any liability for
any actions taken by DTC or its nominee, including, without limitation,  actions
for  any  aspects of  the records  relating to  or payments  made on  account of
beneficial ownership interests in the Certificates  held by the nominee of  DTC,
or  for  maintaining,  supervising or  reviewing  any records  relating  to such
beneficial ownership interests.

DEFINITIVE CERTIFICATES

   
    The Certificates will be  issued in fully  registered, certificated form  to
Certificate Owners or their nominees ("Definitive Certificates"), rather than to
DTC or its nominee, only if (i) the Trustee advises the Servicer in writing that
DTC  is no longer willing or able  to discharge properly its responsibilities as
depository with respect to the Certificates, and the Trustee is unable to locate
a  qualified  successor,  (ii)  Certificate  Owners  with  aggregate  Fractional
Interests  representing more than  50% of the  Trust advise the  Trustee and the
clearing agency  through Participants  in  writing that  the continuation  of  a
book-entry  system through DTC (or a successor thereto) is no longer in the best
interests of the Certificate Owners, or (iii) after the Servicer becomes subject
to insolvency proceedings, Certificate Owners with aggregate
    

                                       24
<PAGE>
Fractional Interests representing more than 50% of the Trust advise the  Trustee
and the clearing agency through Participants in writing that the continuation of
a  book-entry system through  DTC (or a  successor thereto) is  no longer in the
best interests of the Certificate Owners.

    Upon the  occurrence of  any  of the  events  described in  the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability through DTC of  Definitive Certificates. Upon  surrender by DTC  of
the  physical certificates  representing the  Certificates and  instructions for
reregistration, the  Trustee will  issue  Definitive Certificates  according  to
DTC's  instructions, and  thereafter the Trustee  will recognize  the holders of
Definitive Certificates as  Certificateholders under the  Pooling and  Servicing
Agreement (the "Holders").

    If  Definitive  Certificates  are  issued,  distributions  of  principal and
interest on  the  Definitive Certificates  will  be  made by  the  Paying  Agent
(initially  the  Trustee)  directly  to Holders  of  Definitive  Certificates in
accordance with the procedures set forth herein and in the Pooling and Servicing
Agreement. Interest payments and principal payments on each payment date will be
made to holders in  whose names the Definitive  Certificates were registered  at
the close of business on the last business day of the calendar month immediately
preceding  the payment date. Distributions  will be made by  check mailed to the
address of such  Holder as  it appears on  the Certificate  register. The  final
payment  on any Certificate (whether Definitive Certificates or the certificates
registered in the name of Cede representing the Certificates), however, will  be
made  only upon presentation and surrender of  such Certificate at the office or
agency specified in the notice of final distribution to Certificateholders.  The
Paying Agent will provide such notice to registered Certificateholders not later
than the fifth day of the month of such final distributions.

    Definitive Certificates will be transferable and exchangeable at the offices
of  the Trustee in New York, New York. No service charge will be imposed for any
registration of transfer or exchange, but  the Trustee may require payment of  a
sum  sufficient  to  cover  any  tax or  other  governmental  charge  imposed in
connection therewith.

SALE OF PURCHASED ASSETS TO THE TRUSTEE; EFFECT OF INSOLVENCY LAWS
   
    On the Closing Date, Puget will sell and assign to the Trustee on behalf  of
the  Trust, without recourse or reversion,  its entire interest in the Purchased
Assets. Puget believes that the transfer of the Purchased Assets by Puget to the
Trust will constitute a  "true sale" of  the Purchased Assets  to the Trust  for
Insolvency Law (but not tax law) purposes. Puget has granted a security interest
in  the Purchased Assets and  the proceeds thereof to  the Trustee and has taken
the steps required by the Statute to  perfect that security interest if for  any
reason the transaction were to be recharacterized for Insolvency Law purposes as
a pledge of the Purchased Assets made to secure a borrowing by Puget rather than
a "true sale" under the Pooling and Servicing Agreement.
    

    In  the event of proceedings by or  against Puget under any Insolvency Laws,
the Trustee would have the right pursuant to the Statute to cause the Commission
to order the sequestration,  and payment to the  Trust, of the revenues  arising
from  the  Purchased  Assets,  although  there  can  be  no  assurance  that the
Commission would issue such an order  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  such action by the Commission. In that
event, the Trustee is required under the Pooling and Servicing Agreement to seek
an order from the  bankruptcy court lifting the  automatic stay with respect  to
such  action  by  the  Commission  and  an  order  requiring  an  accounting and
segregation of the revenues  arising from the  Purchased Assets, although  there
can  be no assurance that the court would grant either order. If the transaction
were recharacterized  as  a  secured  borrowing in  any  such  proceedings,  the
bankruptcy  court, under  Section 363 of  the Bankruptcy  Code, could substitute
other collateral for  the Purchased  Assets and  the proceeds  therefrom if  the
court  were to conclude that the revenues arising from the Purchased Assets were
required for Puget's continuing operations and that the Certificateholders would
be "adequately protected" by a lien on such substitute collateral, in which case
delays and  possible reductions  in  distributions to  Certificateholders  could
occur.

                                       25
<PAGE>
    The  Statute provides that any successor to Puget pursuant to any Insolvency
Laws will be required to perform the Servicer's obligations with respect to  the
Certificates.  See  "Risk  Factors  --  Possible  Delays  in  or  Reductions  of
Distributions to Certificateholders in the Event of a Puget Insolvency."

ADMINISTRATION AND SERVICING OF PURCHASED ASSETS
   
    The Trustee will irrevocably appoint the Servicer as agent to calculate  the
Tariff  and any Revised Tariff and to bill, manage, service, administer and make
collections of  amounts due  from  Customers under  the  Tariff or  any  Revised
Tariff,  the Conservation Repayment  Contracts and the  Purchased Sale Proceeds.
The Servicer shall  use all  reasonable efforts, consistent  with its  customary
procedures,  to make collections from Customers  of amounts due under the Tariff
or any Revised Tariff,  the Conservation Repayment  Contracts and the  Purchased
Sale  Proceeds, in each case to the same extent that it makes collection efforts
for its  own  account.  The  Servicer will  maintain  records  of  all  revenues
collected  under the Tariff or any Revised  Tariff. The Servicer will deposit to
the Collection Account all  amounts received by the  Servicer in respect of  the
Purchased  Assets during such calendar month  (i) within two business days after
such amounts  are received  by the  Servicer,  during any  period in  which  the
long-term  unsecured debt  rating of  the Servicer  is below  the fourth highest
long-term rating category of any  of the Rating Agencies,  or (ii) on or  before
the  tenth  calendar day  succeeding  the last  day  of each  calendar  month (a
"Remittance Date").  The  Trust has  designated  the Servicer  as  custodian  to
maintain possession of all documents and instruments relating exclusively to the
Purchased Assets.
    

    The  Servicer has  reserved the right  to make  any change to  the amount or
reschedule the due date of any scheduled payment of any billed amount in respect
of the Purchased Assets or  change any material term  of any Purchased Asset  if
such  action would be in accordance with its customary practices or those of any
successor Servicer with respect to comparable assets that it services for itself
and if such action would not materially adversely affect the Certificateholder.

SERVICER COMPENSATION
    The Servicing Fee for each quarterly  Distribution Period will be an  amount
equal  to the sum of (i) $       in respect of the first Distribution Period and
$           in  respect of  all subsequent  Distribution  Periods and  (ii)  the
investment  earnings on amounts deposited in  the Collection Account during such
Distribution Period. The interest in respect of the Overcollateralization Amount
is expected to be sufficient  to pay the fixed portion  of the Servicing Fee  as
well  as the Trustee  Fee. Such fees  will be payable  on each Distribution Date
prior to any distributions on the Certificates.

TARIFF
    The Tariff specifically identifies, for each category of Puget's  Customers,
a  dollar amount of each Customer's regular electric bill that will be allocated
to the Trust from bills sent during  each Regulatory Year. Such amounts will  be
collected by Puget daily as part of its normal collection activities and will be
deposited to the Collection Account monthly on each Remittance Date.

DISTRIBUTIONS
    On  each Distribution Date, the Trustee will  cause to be made the following
distributions, to the extent  of funds available in  the Collection Account,  in
the  following order of priority and in  the amounts set forth in the applicable
Trustee's certificate:

        (i)  to the  Trustee, the Trustee Fee  for such Distribution Period  and
    any unpaid Trustee Fee for any prior Distribution Periods;

        (ii) to the Servicer, the Servicing Fee for such Distribution Period and
    any unpaid Servicing Fee for any prior Distribution Periods;

        (iii)  to the Certificateholders, an amount  equal to the product of the
    quarterly Certificate Rate and the  aggregate Certificate balance as of  the
    first  day  of  the  Distribution  Period  plus  any  such  amounts  due  to
    Certificateholders with respect  to any prior  Distribution Period (plus  an
    amount  equal  to the  product of  the quarterly  Certificate Rate  and such
    previously due amounts); and

        (iv) to the Certificateholders, the balance remaining in the  Collection
    Account  after payment of the amounts described in clauses (i) through (iii)
    above as principal to reduce the aggregate Certificate balance.

                                       26
<PAGE>
AMORTIZATION
    Set forth below  is the Pro  Forma Schedule showing  the Projected  Bondable
Conservation Investment Balances.

   
<TABLE>
<CAPTION>
                                                                       PROJECTED BONDABLE
                                                                    CONSERVATION INVESTMENT
DATE                                                                        BALANCE
- ------------------------------------------------------------------  ------------------------
<S>                                                                 <C>
Initial...........................................................          $199,801,384
September 30, 1995................................................           191,721,002
September 30, 1996................................................           161,106,486
September 30, 1997................................................           133,905,961
September 30, 1998................................................           106,705,436
September 30, 1999................................................            79,504,911
September 30, 2000................................................            56,039,465
September 30, 2001................................................            34,441,554
September 30, 2002................................................            17,528,547
September 30, 2003................................................             5,692,310
March 31, 2004....................................................             2,846,155
September 30, 2004................................................                     0
</TABLE>
    

   
    All  amounts received by the Trust  from amounts collected from Customers in
respect of interest on the Bondable Conservation Investment Amount will be  used
to  pay the Trustee Fee, one component of  the Servicing Fee and interest on the
Certificates, and  all such  amounts in  respect of  principal of  the  Bondable
Conservation   Investment  Amount  will   be  used  to   pay  principal  of  the
Certificates. As a  result, amortization  of the aggregate  principal amount  of
Certificates in any period will equal the reduction of the Bondable Conservation
Investment  Balance  during such  period.  Assuming reductions  of  the Bondable
Conservation Investment Balance in  accordance with the  Pro Forma Schedule  set
forth  above and assuming straight-line  amortization within each yearly period,
the weighted average life  of the Certificates  would be    years. The  Servicer
does  not,  however, anticipate  straight-line  amortization within  each yearly
period and deviations from the Pro Forma Schedule are expected to occur  subject
to  subsequent adjustment through  Revised Tariffs, both  of which factors could
affect the weighted average life of  the Certificates. No representation can  be
made as to the actual amortization of the Certificates.
    

PERIODIC RATE ADJUSTMENTS
    On  each Calculation Date, the Servicer  is required to compare the Bondable
Conservation  Investment  Balance   to  the   Projected  Bondable   Conservation
Investment  Balance set forth in the Pro Forma  Schedule as of such date. If the
Bondable Conservation Investment Balance at a Calculation Date differs from  the
Projected  Bondable Conservation Investment Balance for such Calculation Date by
more than 2%, the Servicer is required  within 30 days of such Calculation  Date
to  apply for (and the  Initial Order provides that  the Commission will approve
within 30 days of the application) a Revised Tariff that will allocate  revenues
to  the Trust in  an amount intended to  be sufficient so  that (i) the Bondable
Conservation Investment  Balance  on  the  next  September  30  will  equal  the
Projected  Bondable Conservation  Investment Balance  as of  such date  and (ii)
thereafter,  will  provide  for  the  amortization  of  the  remaining  Bondable
Conservation  Investment Amount in accordance with the Pro Forma Schedule. Under
Washington law applicable to rate filings generally, the Commission is obligated
to act on a rate  application no later than 11  months from the date of  filing.
The  Revised  Tariff  will be  based  on  updated assumptions  by  the Servicer,
including, but  not  limited to,  the  projected  number of  Customers  and  the
expected rate of delinquencies.

COLLECTION ACCOUNT
    The  Servicer will establish  and maintain an account  in the Trustee's name
for the benefit  of the Certificateholders.  The Collection Account  shall be  a
segregated  identifiable trust account established in  the trust department of a
Qualified Trust  Institution (as  hereinafter defined).  The Collection  Account
will  be established and maintained with the Trustee, which is a Qualified Trust
Institution. The Servicer will  remit to the Collection  Account, prior to  1:00
p.m.,  New York City time, on each  Remittance Date, the amounts received by the
Servicer from or on behalf of Customers  pursuant to the Tariff and any  Revised

                                       27
<PAGE>
   
Tariffs,  the Conservation Repayment  Contracts and the  Purchased Sale Proceeds
during the preceding  calendar month. However,  during any period  in which  the
long-term first-mortgage debt rating of the Servicer is below the fourth highest
long-term  rating  category  of any  of  the  Rating Agencies,  the  Servicer is
obligated to remit such  amounts to the Collection  Account within two  business
days  after  such  amounts  are  received  by  the  Servicer.  "Qualified  Trust
Institution" is defined as an institution organized under the laws of the United
States or one of the states thereof or incorporated under the laws of a  foreign
jurisdiction with a branch or agency located in the United States and subject to
supervision and examination by federal or state banking authorities which at all
times  (i) is authorized  under such laws  to act as  a trustee or  in any other
fiduciary capacity,  (ii)  has not  less  than $1,000,000,000  in  assets  under
fiduciary management, (iii) has a minimum net worth of at least $50,000,000, and
(iv)  has  a  long-term  deposits  rating in  one  of  the  four  highest rating
categories by each of the Rating Agencies.
    

   
    Funds in the Collection Account may be invested in any of the following: (i)
obligations  of  the  United  States  or  any  agency  thereof,  provided   such
obligations  are backed by the full faith  and credit of the United States; (ii)
general obligations of  or obligations guaranteed  as to the  timely payment  of
interest  and principal  by any state  of the  United States or  the District of
Columbia then  rated in  the highest  long-term rating  category by  the  Rating
Agencies  or such lower rating categories (as  approved in writing by the Rating
Agencies) as will not result in the qualification, downgrading or withdrawal  of
the  ratings then  assigned to  the Certificates  by the  Rating Agencies; (iii)
commercial paper that is then rated in the highest short-term rating category by
the Rating Agencies or such lower  rating categories (as approved in writing  by
the  Rating Agencies)  as will not  result in the  qualification, downgrading or
withdrawal of  the ratings  then  assigned to  the  Certificates by  the  Rating
Agencies;  (iv) certificates of deposit, demand  or time deposits, federal funds
or banker's acceptances issued  by any depository  institution or trust  company
(including  the Trustee acting in  its commercial banking capacity) incorporated
under the laws  of the United  States or  of any state  thereof or  incorporated
under  the laws of a foreign jurisdiction with a branch or agency located in the
United States and  subject to supervision  and examination by  federal or  state
banking  authorities, provided that the short-term unsecured deposit obligations
of such depository institution  or trust company are  then rated in the  highest
short-term  rating  category  by  the  Rating  Agencies  or  such  lower  rating
categories (as approved in writing by the Rating Agencies) as will not result in
the qualification, downgrading or withdrawal of the ratings then assigned to the
Certificates by  the  Rating  Agencies;  (v) demand  or  time  deposits  of,  or
certificates  of deposit  issued by,  any bank,  trust company,  savings bank or
other savings  institution,  provided  that such  deposits  or  certificates  of
deposit  are fully insured by the  FDIC; (vi) guaranteed reinvestment agreements
issued by any bank,  insurance company or other  corporation (a) the  short-term
unsecured  debt or deposits of which are  rated in the highest short-term rating
category by the  Rating Agencies  or the long-term  unsecured debt  of which  is
rated  in the highest  long-term rating category  by the Rating  Agencies or (b)
that are otherwise  approved in writing  by the Rating  Agencies as  investments
that  will not  result in  the qualification,  downgrading or  withdrawal of the
ratings then  assigned  to  the  Certificates  by  the  Rating  Agencies;  (vii)
repurchase  obligations with  respect to any  security described  in clause (i),
(ii) or (ix) herein or any other security issued or guaranteed by the FHLMC, the
FNMA or any other agency or instrumentality of the United States that is  backed
by  the full faith and credit of the  United States, in either case entered into
with a federal agency  or a depository institution  or trust company (acting  as
principal) described in clause (iv) above or a corporation (acting as principal)
described  in clause (vi) above; (viii) investments in money market funds, which
funds are (a) not subject to any sales, load or other similar charge; (b)  rated
in  the highest rating category by the  Rating Agencies; and (c) invested solely
in obligations described in clauses (i)  through (vii) above; (ix) interests  in
any  open-end  or closed-end  management-type  investment company  or investment
trust (a) registered under the Investment Company  Act of 1940, as from time  to
time  amended, the portfolio  of which is  limited to obligations  of the United
States or  obligations guaranteed  by the  United States  and to  agreements  to
repurchase  such obligations,  which agreements,  with respect  to principal and
interest, are at least 100% collateralized by such obligations marked to  market
on  a daily  basis and  pursuant to which  the investment  company or investment
trust is  required to  take  delivery of  such  obligations either  directly  or
through  an independent custodian  designated in accordance  with the Investment
Company   Act    of   1940,    as    from   time    to   time    amended,    and
    

                                       28
<PAGE>
(b)  acceptable to  the Rating  Agencies (as approved  in writing  by the Rating
Agencies) as collateral for securities having ratings equivalent to the  ratings
of  the Certificates on the  Closing Date; and (x)  such other investments where
either (a) the  short-term unsecured  debt or deposits  of the  obligor on  such
investments  are rated in  the highest short-term rating  category by the Rating
Agencies or (b) such investments are acceptable to, and approved in writing  by,
the  Rating Agencies  and will not  result in the  qualification, downgrading or
withdrawal of  the ratings  then  assigned to  the  Certificates by  the  Rating
Agencies.

REPORTS TO CERTIFICATEHOLDERS AND EVIDENCE OF COMPLIANCE
   
    For  each  Calculation Date,  the  Servicer will  provide  to the  Trustee a
certificate indicating (i)  the Bondable Conservation  Investment Balance as  of
such  Calculation  Date  and  (ii) a  comparison  of  the  Bondable Conservation
Investment Balance and the  Projected Bondable Conservation Investment  Balance,
together  with a  statement as  to whether  a Variance  exists. Moreover,  on or
before each  Remittance Date,  the  Servicer will  prepare  and furnish  to  the
Trustee  a  certificate  for the  related  Collection Period  setting  forth the
aggregate amount  remitted and  the components  thereof. On  the basis  of  this
information,  the  Trustee  will  furnish  to  the  Certificateholders  on  each
Distribution Date reports describing (a) the aggregate amounts collected and the
components thereof for the preceding Distribution Period, (b) the amounts to  be
distributed  and the components thereof, (c)  the aggregate remaining balance on
the Certificates after giving  effect to all distributions  of principal to  the
Certificateholders,  (d) the Bondable Conservation  Investment Balance as of the
end of the preceding Distribution Period, and (e) if the last day of the related
Distribution Period is  a Calculation  Date, a comparison  between the  Bondable
Conservation   Investment  Balance  and   the  Projected  Bondable  Conservation
Investment Balance, together with a statement  as to whether a Variance  exists.
In  addition, within a reasonable period of  time after the end of each calendar
year, the  Trustee shall  furnish to  each person  who at  any time  during  the
calendar  year  was a  Certificateholder a  statement  of the  aggregate amounts
distributed during the year.
    

    The Servicer shall  deliver to the  Trustee on  or before April  30 of  each
year,  a certificate  signed by an  appropriate officer of  the Servicer stating
that to the best of such officer's  knowledge, after a review of the  Servicer's
activities during the prior year, the Servicer has fulfilled all of its material
obligations  in all material respects under the Pooling and Servicing Agreement.
The Servicer  shall also  cause  a firm  of  independent public  accountants  to
prepare  a report for the Trustee's use on or  before May 31 of each year to the
effect that such firm  has performed certain review  procedures with respect  to
the  Servicer's  performance and  records  relating to  servicing  the Purchased
Assets and has found  them to be  in compliance with  the Pooling and  Servicing
Agreement.

    The  Trustee will provide a copy  of any Servicer's certificate described in
the two preceding paragraphs to any Certificateholder who so requests in writing
at the Trustee's offices located at 450 West 33rd Street, 15th Floor, New  York,
New  York  10001,  Attention:  Structured Finance  Services  (ABS).  All reports
described above will be available to  any Certificate Owner upon request to  the
Trustee or the Servicer.

REPRESENTATIONS AND WARRANTIES
    As  of the Closing Date, the Seller will make representations and warranties
to the Trust relating to the Purchased Assets to the effect, among other things,
that as of the Closing Date (i)  the Purchased Assets have been conveyed to  the
Trust  free and clear of  any liens, claims or  encumbrances arising through the
Seller; (ii) no authorization or approval or  other action by, and no notice  to
or  filing with, and no consent  by, any governmental authority, regulatory body
or third party is required for the  due execution and delivery by the Seller  of
the  Pooling and Servicing  Agreement and the  performance by the  Seller of its
obligations thereunder, except  for (a)  the Initial  Order and  (b) such  other
authorizations,  approvals,  notices, consents  and  filings as  have  been duly
received or made; (iii) the Seller is  a corporation duly organized and in  good
standing  under the laws of the state of Washington with the power and authority
to own  its  properties  and to  conduct  its  business as  currently  owned  or
conducted, and to execute, deliver and perform its obligations under the Pooling
and Servicing Agreement; (iv) the execution,

                                       29
<PAGE>
   
delivery  and performance of  the Pooling and Servicing  Agreement by the Seller
have been duly authorized by the  Seller by all necessary corporate action;  (v)
the  Pooling  and Servicing  Agreement constitutes  a  legal, valid  and binding
agreement of the Seller  enforceable against the Seller  in accordance with  its
terms, subject to bankruptcy and equity exceptions; and (vi) the consummation of
the  transactions contemplated by the Pooling and Servicing Agreement do not (a)
conflict with  the Seller's  charter or  bylaws  or the  material terms  of  any
agreements  of the Seller, (b) result in  the creation or imposition of any lien
upon the Seller's  properties, or  (c) violate  any law  or any  order, rule  or
regulation  applicable to the Seller. As of  the Closing Date, the Servicer will
make representations and warranties to the  Trust similar in form and  substance
to those described in clauses (ii) through (vi) above.
    

    In  the event of a material  breach by the Seller or  the Servicer of any of
its representations and  warranties described  in the  preceding paragraph,  the
Seller  or the  Servicer, as the  case may  be, will indemnify,  defend and hold
harmless the Trustee,  the Trust  and the Certificateholders  against any  loss,
liability or expense that is the sole and direct result thereof.

SERVICER COVENANTS
   
    In the Pooling and Servicing Agreement, the Servicer has covenanted that, in
servicing the Purchased Assets: (i) it will manage, service, administer and make
collections  on the Purchased Assets with reasonable care and in accordance with
law, using that degree of skill  and attention that the Servicer exercises  with
respect to assets that the Servicer services for itself; (ii) it will follow its
customary  standards,  policies  and  procedures  in  performing  its  duties as
Servicer; (iii)  it  will  use  all  reasonable  efforts,  consistent  with  its
customary  servicing procedures, to (a) enforce,  and maintain rights in respect
of, the  Purchased Assets  in each  case to  the extent  it services  comparable
assets  that it  services for  itself and (b)  maintain the  aggregate amount of
revenues allocated to the Trust pursuant to the Tariff or any Revised Tariff  by
making  necessary filings  or refilings  with the  Commission; and  (iv) it will
comply with all laws applicable to and  binding on it relating to the  Purchased
Assets, the noncompliance with which would have a material adverse effect on the
value  of the  Purchased Assets;  PROVIDED, HOWEVER,  that the  foregoing is not
intended  to,  and  shall  not,  impose  any  liability  on  the  Servicer   for
noncompliance  with any  law that  the Servicer is  contesting in  good faith in
accordance with its customary standards and procedures.
    

   
    In addition, under  the Pooling  and Servicing Agreement,  the Servicer  has
agreed,   among  other  things,  (i)  to  calculate  the  Bondable  Conservation
Investment Balance as  of each Calculation  Date and deliver  a written copy  of
such  calculation to the Trustee  not later than two  business days prior to the
Distribution Date immediately  following such  Calculation Date  and, within  30
days  following the Calculation Date to which  a Variance relates, to apply with
the Commission for a Rate Adjustment and (ii) in connection with each such  Rate
Adjustment,   to  (a)  calculate  the  relevant  Revised  Tariff,  (b)  file  an
application with the Commission,  (c) take all reasonable  actions and make  all
reasonable  efforts in order  to effectuate the rate  adjustment and enforce the
provisions of  the Statute  that obligate  the Commission  to approve  rates  at
levels  sufficient  to  recover  the Conservation  Asset  Transaction  Amount in
accordance with the Pooling and Servicing Agreement, and (d) send to the Trustee
copies of all material notices and documents.
    

    In the event of a material breach by the Servicer of any of these covenants,
the Servicer will indemnify, defend and hold harmless the Trustee, the Trust and
the Certificateholders against any costs, expenses, losses, claims, damages  and
liabilities incurred as a sole and direct result thereof.

    In  addition, the Servicer has agreed to indemnify, defend and hold harmless
the Trustee  against  any  loss,  liability or  expense  (except  for  recurring
expenses  incurred in the ordinary course of  business, which are intended to be
covered by the Trustee Fee) in  connection with the Trustee's administration  of
the  Trust, other  than any  loss, liability  or expense  incurred by  reason of
willful misfeasance, bad faith or negligence in the performance of the Trustee's
duties under the Pooling  and Servicing Agreement or  reckless disregard of  its
obligations and duties thereunder.

LIMITATION ON LIABILITY OF THE SELLER AND THE SERVICER
    The  Pooling and Servicing  Agreement provides that none  of the Seller, the
Servicer or any  of their  directors, officers,  employees or  agents, in  their
capacities   as   such,   will   be   under   any   other   liability   to   the

                                       30
<PAGE>
Trust, the Trustee or the Certificateholders for any action taken, or  refrained
from being taken, pursuant to the Pooling and Servicing Agreement, provided that
the  Seller and  the Servicer  are not so  protected against  any liability that
would otherwise  be  imposed  by  reason  of  the  breach  of  their  respective
obligations and duties under the Pooling and Servicing Agreement.

   
SUCCESSOR SERVICER; EVENTS OF DEFAULT
    
    The  Pooling  and  Servicing  Agreement and  the  Statute  provide  that any
successor  to  Puget  pursuant  to  any  bankruptcy,  reorganization  or   other
insolvency  proceeding shall perform  and satisfy all  of Puget's obligations as
Servicer under the Pooling and Servicing Agreement.

   
    Any person into  which the  Servicer may be  merged or  consolidated or  any
person  resulting from any  merger or consolidation  to which the  Servicer is a
party, or any person succeeding to the electric utility distribution business of
the Servicer,  will be  the successor  to  the Servicer  under the  Pooling  and
Servicing Agreement.
    

   
    Except as provided in the preceding paragraph, the Servicer may not transfer
or  assign all  or a  portion of  its rights,  obligations and  duties under the
Pooling and Servicing Agreement unless (i) such transfer or assignment will  not
result  in a withdrawal or  reduction by the Rating  Agencies of the rating then
assigned to  the Certificates  or (ii)  the Trustee  and the  Certificateholders
evidencing  not  less  than 75%  of  the aggregate  Certificate  balance consent
thereto.
    
    The Servicer  may not  resign  from its  obligations  and duties  under  the
Pooling  and  Servicing Agreement  except upon  (i)  appointment of  a successor
Servicer and (ii)  receipt by  the Trustee  of notice  from each  of the  Rating
Agencies  to the effect that  the rating then assigned  to the Certificates will
not be withdrawn or reduced as a result of such resignation and the  appointment
of a successor.

   
    The  Servicer  may be  removed by  the Certificateholders  upon an  Event of
Default. "Event  of Default"  shall  mean (i)  the  Servicer's failure  to  make
remittances  required under the  Pooling and Servicing  Agreement, which failure
continues unremedied for five business days after notice from the Trustee,  (ii)
the  Servicer's failure to observe  and perform in all  material respects any of
the other covenants or agreements on  the Servicer's part under the Pooling  and
Servicing Agreement, which failure continues unremedied for 30 days after notice
from  the Trustee or from the holders of Certificates representing not less than
25% of  the  aggregate Certificate  balance,  and (iii)  any  representation  or
warranty  of the Servicer  having been incorrect  when made that  has a material
adverse  effect  on  the  Certificate  Owners,  which  material  adverse  effect
continues  for 30  days after  notice from  the Trustee  or from  the holders of
Certificates representing  not  less  than  25%  of  the  aggregate  Certificate
balance,  and in each case  which is followed by  notice of termination from the
holders of  Certificates  representing  not  less  than  75%  of  the  aggregate
Certificate  balance, appointment  of a  successor Servicer  and receipt  by the
Trustee of notice from each of the Rating Agencies to the effect that the rating
then assigned to the Certificates will not be qualified, downgraded or withdrawn
as a result of appointment of the successor Servicer.
    

AMENDMENTS
    The Pooling and  Servicing Agreement  may be amended  from time  to time  by
agreement of the Trustee, the Servicer and the Seller without the consent of any
Certificateholders to cure any ambiguity, to correct or supplement any provision
that  may  be  inconsistent with  any  other  provision therein,  to  evidence a
succession to the Servicer or  the Seller pursuant thereto  or to add any  other
provisions  with respect to matters or questions arising thereunder that are not
inconsistent with the  provisions thereof; PROVIDED,  HOWEVER, that such  action
may  not, as  evidenced by  an officer's  certificate or  an opinion  of counsel
delivered to the Trustee, adversely and  materially affect the interests of  the
Trust or any of the Certificateholders.

                                       31
<PAGE>
   
    The Pooling and Servicing Agreement may also be amended from time to time by
the  Seller, the  Servicer and the  Trustee with  the consent of  the holders of
Certificates evidencing not less than  51% of the aggregate Certificate  balance
for  the  purpose of  adding any  provision  or changing  any of  the provisions
thereof, or  modifying  in any  manner  the rights  of  the  Certificateholders,
provided  that no such  amendment may (i)  increase or reduce  in any manner the
amount of, or accelerate  or delay the timing  of, collections of payments  with
respect   to   the   Purchased   Assets  or   distributions   to   be   made  to
Certificateholders, (ii)  modify the  provisions of  the Pooling  and  Servicing
Agreement  relating to Events  of Default or  waiver of past  defaults, or (iii)
reduce the percentage of the aggregate Certificate balance referenced above  for
approval of an amendment, without the consent of all Certificateholders.
    

    The  Trustee  will  furnish written  notice  of  the substance  of  any such
amendment to each Certificateholder promptly following the execution of any such
amendment (other than  any amendment described  in the first  paragraph of  this
section).

THE TRUSTEE

    Chemical  Bank  is  the  initial Trustee  under  the  Pooling  and Servicing
Agreement. The Corporate  Trust Department of  Chemical Bank is  located at  450
West  33rd Street, 15th  Floor, New York,  New York 10001.  The Servicer and its
affiliates may  from  time  to  time  enter  into  normal  banking  and  trustee
relationships  with the Trustee and its affiliates. An affiliate of the Trustee,
Chemical Securities Inc., will be one  of the Underwriters of the  Certificates.
The  Trustee and the  Servicer and any  of their respective  affiliates may hold
Certificates in their own names; however, any Certificates held by the  Servicer
or  any of its affiliates shall not  be entitled to participate in any decisions
made or instructions given to the  Trustee by Certificateholders as a group.  In
addition,  for  purposes  of meeting  the  legal requirements  of  certain local
jurisdictions, the Trustee,  acting jointly  with the Servicer,  shall have  the
power  to appoint  a co-trustee or  separate trustee of  all or any  part of the
Trust. In  the  event  of  such appointment,  all  rights,  powers,  duties  and
obligations  shall  be conferred  or imposed  on the  Trustee and  such separate
trustee or co-trustee jointly or, in any jurisdiction in which the Trustee shall
be incompetent or unqualified to perform certain acts, singly upon such separate
trustee or  co-trustee, who  shall  exercise and  perform such  rights,  powers,
duties  and obligations solely at the direction of the Trustee. Such appointment
shall not absolve the Trustee of its obligations under the Pooling and Servicing
Agreement.

    The Trustee  may  resign  at  any  time,  in  which  event  the  holders  of
Certificates  evidencing not less than 51%  of the aggregate Certificate balance
(the "Majority Holders") may appoint  a successor Trustee. The Majority  Holders
may  also remove the Trustee if the Trustee ceases to be eligible to continue as
such under  the  Pooling and  Servicing  Agreement  or if  the  Trustee  becomes
insolvent.  In such  circumstances, the  Majority Holders  will be  obligated to
appoint a  successor Trustee.  Any resignation  or removal  of the  Trustee  and
appointment of a successor Trustee will not become effective until acceptance of
the appointment by the successor Trustee.

    The  Trustee will have no obligation to exercise any of the rights or powers
vested in it by the Pooling and Servicing Agreement, or to institute, conduct or
defend any  litigation  under  or  in relation  to  the  Pooling  and  Servicing
Agreement,  at the request, order or  direction of any of the Certificateholders
unless such Certificateholders have offered  to the Trustee reasonable  security
or  indemnity against the  costs, expenses and liabilities  that may be incurred
therein or thereby. The  Trustee will have  the right to  decline to follow  any
such  request, order or direction if the  Trustee, in accordance with an opinion
of counsel, determines that the action  or proceeding may not lawfully be  taken
or  if the  Trustee in good  faith determines  that the action  or proceeding so
directed would involve it  in personal liability or  be unjustly prejudicial  to
the nonassenting Certificateholders.

TERMINATION OF THE TRUST

    The  respective responsibilities of the Seller, the Servicer and the Trustee
created by the Pooling and Servicing Agreement will terminate upon  distribution
to  the Certificateholders  of all  amounts required  to be  distributed to them
under the Pooling and  Servicing Agreement. The Tariff  and any Revised  Tariffs
will  expire on  the Tariff Termination  Date, which  will be the  final date on
which rates under the Tariff or any

                                       32
<PAGE>
Revised Tariff may be billed to Customers. Amounts received on any date prior to
the Final Collection Date with respect to  bills sent on or prior to the  Tariff
Termination  Date will be  distributed on the  succeeding Distribution Date, but
not later than the Final Distribution Date.

LIST OF CERTIFICATEHOLDERS

    At such time,  if any,  as Definitive  Certificates have  been issued,  upon
written   request  of  any  Certificateholder  of  record  holding  Certificates
evidencing not less than 10% of  the aggregate Certificate balance, the  Trustee
will  afford such Certificateholder access during  business hours to the current
list  of   Certificateholders  for   purposes   of  communicating   with   other
Certificateholders  with respect to their rights under the Pooling and Servicing
Agreement. See "-- Book-Entry Registration" and "-- Definitive Certificates."

    The Pooling and Servicing Agreement will not provide for any annual or other
meetings of Certificateholders.

                        FEDERAL INCOME TAX CONSEQUENCES

CERTAIN U.S. FEDERAL INCOME TAX CONSIDERATIONS

    Perkins Coie, counsel to Puget  ("Tax Counsel"), has prepared the  following
summary  of Tax Counsel's opinion regarding the material U.S. federal income tax
consequences  resulting  from  the   purchase,  ownership  and  disposition   of
Certificates.  This summary  neither purports to  consider all  the possible tax
consequences of the purchase, ownership  or disposition of the Certificates  nor
reflects  issues that may be material to an investor based on its particular tax
situation. It deals only with Certificates held as capital assets and, except as
expressly indicated, it is addressed only to initial purchasers of Certificates.
It does  not  deal  with holders  with  a  special tax  status  or  special  tax
situations,  such as dealers in securities. Except to the extent discussed under
"-- Taxation of Non-U.S. Certificateholders,"  this discussion may not apply  to
non-U.S. persons that are not subject to U.S. federal income tax on a net income
basis.

    This  summary is based on  the U.S. federal income  tax laws and regulations
now in  effect and  as currently  interpreted, and  does not  take into  account
possible  changes in such tax laws or  such interpretations, all of which may be
applied retroactively. It does  not include any description  of the tax laws  of
any  state or  local governments  within the  United States,  or of  any foreign
government,   that   may   be   applicable   to   the   Certificates   or    the
Certificateholders.  Persons  considering  the purchase  of  Certificates should
consult their own tax  advisors concerning the application  of the U.S.  federal
income  tax laws  to their  particular situations,  as well  as any consequences
arising under the laws of any other taxing jurisdiction.

   
    No rulings have been or will be sought  from the IRS with respect to any  of
the  U.S. federal income tax consequences discussed below. Thus, there can be no
assurance that  the IRS  will  not take  contrary positions.  Accordingly,  each
prospective investor is urged to consult its own tax advisor with respect to the
U.S. federal income tax consequences of holding an interest in a Certificate.
    

    For  purposes of the discussion below, (i)  "U.S. Person" means a citizen or
resident of the  United States,  a corporation, partnership  or other  specified
entity  created or organized in  or under the laws of  the United States, or any
political subdivision thereof,  or an  estate or trust  the income  of which  is
includible  in gross income  for U.S. federal income  tax purposes regardless of
its source and (ii) "non-U.S. Person" means a person other than a U.S. Person.

TAX STATUS OF THE TRUST

    Under the trust agreement, the  Certificateholders agree to treat the  Trust
as  a grantor trust  within the meaning of  Section 671 ET SEQ.  of the Code. As
such, the Trust itself should not be subject to tax unless it is recharacterized
as an association taxable as a corporation. Characterization of the Trust as  an
association  taxable as  a corporation  could cause  the Trust  to incur federal
income taxes and  cause payments  received by  Certificateholders to  constitute
taxable  dividends. Tax Counsel has reviewed the Pooling and Servicing Agreement
and is of the opinion that the Trust will not be taxable as a corporation.

                                       33
<PAGE>
TAXATION OF U.S. CERTIFICATEHOLDERS

   
    Each Certificateholder that is a U.S. Person will be required to include  in
income,  in accordance with its  usual method of accounting,  the portion of the
stated interest  attributable  to the  Certificates  held by  such  holder.  For
federal  income tax purposes, Puget intends  to treat the transactions described
herein as a  loan by the  Trust to Puget  secured by a  pledge of the  Purchased
Assets,   and  the  Trust  will  be  treated   as  owning  debt  in  which  each
Certificateholder  will   own   an   undivided   interest;   accordingly,   each
Certificateholder will be required to report as interest income its share of the
income of the Trust, which will equal in amount the stated interest attributable
to  the Certificates held by such holder. Tax Counsel is of the opinion that the
Certificateholders will not be  required to include in  taxable income from  the
Trust    any   original   issue   discount    ("OID")   income.   However,   any
Overcollateralization Amount received  by a Certificateholder  will be  ordinary
income  if and  when received. In  addition, under  current proposed regulations
(which  are  not  yet   in  effect),  any  distribution   by  the  Trust  to   a
Certificateholder  in excess  of the amount  equal to  the Bondable Conservation
Investment Amount allocable to such holder plus interest at the Certificate Rate
would be contingent interest that is required to be included in gross income  of
the  Certificateholder in the year  in which the amount  of such payment becomes
fixed, which  is expected  to be  the  year in  which any  such amount  will  be
distributed.
    

    A  Certificateholder that is a U.S. Person  will recognize gain or loss upon
the sale or exchange of a Certificate equal to the difference between the amount
realized from such sale or exchange (exclusive of any portion thereof reflecting
accrued  but  unpaid  interest)  and  its  tax  basis  in  the  Certificate.   A
Certificateholder  that is a U.S. Person will  have a tax basis in a Certificate
equal to the Certificateholder's purchase price for such Certificate,  decreased
by  any principal repayments and any  amortization of bond premium and increased
by the amount of any OID previously taken into income.

TAXATION OF NON-U.S. CERTIFICATEHOLDERS

   
    Interest paid  to a  Certificateholder that  is a  non-U.S. Person  will  be
subject  to a U.S. withholding tax  of 30% or such lower  amount as may apply by
income tax  treaty  between the  United  States and  the  country in  which  the
Certificateholder  is resident, except that no withholding tax will apply if the
portfolio interest exemption under Section 881(c) or 871(g) of the Code applies.
The portfolio interest exemption should apply if the Certificateholder is not  a
bank  and it provides to  the Trustee a form W-8  or the equivalent thereof. See
"-- Information Reporting and Backup Withholding" for requirements for exemption
of non-U.S. Persons from information reporting and backup withholding.
    

    Notwithstanding the foregoing,  if interest  or other  income received  with
respect  to  the Certificates  is  effectively connected  with  a U.S.  trade or
business conducted  by  a Certificateholder  that  is a  non-U.S.  Person,  such
Certificateholder,  although exempt  from the  withholding tax  described in the
preceding paragraph, may be subject to U.S. federal income tax on such  interest
in  the  same  manner  as  if  it were  a  U.S.  Person.  In  addition,  if such
Certificateholder is a corporation,  it may be subject  to a branch profits  tax
equal  to 30% (or lower  treaty rate) of its  effectively connected earnings and
profits for the taxable year, subject to certain adjustments.

INFORMATION REPORTING AND BACKUP WITHHOLDING

    The Trustee will  be required to  report annually  to the IRS,  and to  each
Certificateholder    of    record,    certain    information,    including   the
Certificateholder's name, address and taxpayer identification number (either the
Certificateholder's  social  security  number  or  its  employer  identification
number, as the case may be), the aggregate amount of principal and interest paid
and the amount of tax withheld, if any. This obligation, however, does not apply
with  respect  to  certain  U.S.  Persons,  including  corporations,  tax-exempt
organizations,  qualified  pension  and  profit-sharing  trusts  and  individual
retirement accounts.

    In  the event a U.S. Person  subject to the reporting requirements described
above fails to supply its correct  taxpayer identification number in the  manner
required  by applicable  law or underreports  its tax liability,  the Trust, its
agents or the Paying Agent may be  required to "backup" withhold a tax equal  to
31%  of each payment of principal and  interest on the Certificates. This backup
withholding  is  not  an  additional  tax  and  may  be  credited  against   the
Certificateholder's  U.S.  federal  tax liability,  provided  that  the required
information is furnished to the IRS.

                                       34
<PAGE>
    Under  current  Treasury  regulations,  information  reporting  and   backup
withholding will not apply to payments made by the Trust or any agent thereof to
a Certificateholder that is a non-U.S. Person if (i) the beneficial owner of the
Certificate  certifies under penalties of  perjury that it is  not a U.S. Person
and provides its name,  address and taxpayer identification  number (if any)  or
(ii)  a securities  clearing organization,  bank or  other financial institution
that holds customer's securities in the ordinary course of its trade or business
(a "financial institution") and holds the Certificate certifies to the Trust  or
its  agent, under  penalties of perjury,  that such statement  has been received
from the beneficial owner by it  or another financial institution and  furnishes
the  payor with a copy  thereof. To take advantage  of any treaty exemption from
U.S. withholding tax on interest, a  Certificateholder must provide an IRS  Form
1001.  To take advantage of the portfolio interest exemption, Certificateholders
must provide a form W-8 or the equivalent thereof.

   
    Payment of the  proceeds from  the sale  of a  Certificate to  or through  a
foreign  office of  a broker  will not  be subject  to information  reporting or
backup withholding, except to the extent that  the broker is (i) a U.S.  Person,
(ii)  a controlled foreign corporation for  U.S. federal income tax purposes, or
(iii) a foreign person 50%  or more of whose gross  income from all sources  for
the  three-year period ending with  the close of its  taxable year preceding the
payment was effectively connected with a U.S. trade or business. Payment of  the
proceeds  from the  sale of  a Certificate to  or through  the U.S.  office of a
broker is subject  to information  reporting and backup  withholding unless  the
Certificateholder   or   beneficial   owner  certifies   as   to   its  taxpayer
identification number  or otherwise  establishes an  exemption from  information
reporting and backup withholding.
    

                              ERISA CONSIDERATIONS

    ERISA  and the  Code impose certain  restrictions on  employee benefit plans
("Plans") subject to ERISA or the Code and on persons who have certain specified
relationships to such Plans ("Parties-in-Interest" under ERISA and "Disqualified
Persons" under the Code). ERISA also  imposes certain duties on persons who  are
fiduciaries of Plans subject to ERISA and prohibits certain transactions between
a  Plan and  Parties-in-Interest or  Disqualified Persons  with respect  to such
Plans.

    The   Department   of   Labor   has   issued   a   regulation   (29   C.F.R.
Section  2510.3-101) concerning the definition of what constitutes the assets of
a Plan (the "Plan Asset Regulation").  The Plan Asset Regulation provides  that,
as  a  general  rule,  the underlying  assets  and  properties  of corporations,
partnerships, trusts and  certain other entities  in which a  Plan purchases  an
"equity  interest" will  be deemed  for purposes  of ERISA  to be  assets of the
investing Plan, unless certain exceptions apply.

    The Plan Asset Regulation defines an "equity interest" as any interest in an
entity other than an instrument that is treated as indebtedness under applicable
local law and that has no substantial  equity features. Although it is not  free
from  doubt,  the  Certificates  offered hereby  should  be  treated  as "equity
interests" for purposes of the Plan Asset Regulation. In addition, there can  be
no  assurance that any of the exceptions  set forth in the Plan Asset Regulation
will apply to the purchase of the Certificates offered hereby.

    One exception under  the Plan  Asset Regulation provides  that an  investing
Plan's  assets will not include any of the underlying assets of an entity if the
class of "equity" interests in  question are (i) held  by 100 or more  investors
who  are independent of the issuer and each other, (ii) freely transferable, and
(iii) sold as  part of  an offering pursuant  to (a)  an effective  registration
statement  under the Securities  Act or (b)  an effective registration statement
under Section  12(b)  or  12(g)  of the  Exchange  Act  (the  "Publicly  Offered
Securities  Exception"). There  can be  no assurance  that the  Publicly Offered
Securities Exception  or  any  other  exception set  forth  in  the  Plan  Asset
Regulation will be applicable to the Certificates offered hereby.

    Under  the terms of the Plan Asset  Regulation, if the issuer were deemed to
hold Plan assets by reason  of a Plan's investment  in a Certificate, such  Plan
assets  would include an undivided interest in  the Purchased Assets held by the
issuer. In  such event,  the  persons providing  services  with respect  to  the
Purchased  Assets may be  subject to the  fiduciary responsibility provisions of
Title 1 of ERISA and to the

                                       35
<PAGE>
prohibited transaction provisions  of ERISA and  Section 4975 of  the Code  with
respect  to  transactions involving  such  assets. In  addition,  if any  of the
obligors on the Purchased Assets is a Party-in-Interest or a Disqualified Person
with respect to  an investing Plan,  such Plan's investment  could be deemed  to
constitute  a transaction prohibited under  Title 1 of ERISA  or Section 4975 of
the Code (e.g., the extension of  credit between a Plan and a  Party-in-Interest
or  Disqualified  Person).  Such  transactions may,  however,  be  subject  to a
statutory or  administrative  exemption  such as  Prohibited  Transaction  Class
Exemption  ("PTCE")  90-1,  which  exempts  certain  transactions  involving  an
insurance company pooled  separate account;  PTCE 91-38,  which exempts  certain
transactions  involving bank collective investment  funds; and PTCE 84-14, which
exempts certain  transactions effected  on  behalf of  a  Plan by  a  "qualified
professional  asset manager" or pursuant to  any other available exemption. Such
exemptions may not, however, apply to all the transactions that could be  deemed
prohibited transactions in connection with the Plan's investment.

    Any  Plan fiduciary that  proposes to cause a  Plan to purchase Certificates
should consult with its counsel with  respect to the potential applicability  of
ERISA  and  the Code  to  such investment  and  whether any  exemption  would be
applicable and determine on its own whether all conditions of such exemption  or
exemptions  have been satisfied.  Moreover each Plan  fiduciary should determine
whether, under  the  general  fiduciary standards  of  investment  prudence  and
diversification,  an investment in the Certificates is appropriate for the Plan,
taking into account the Plan's overall investment policy and the composition  of
the Plan's investment portfolio.

                                       36
<PAGE>
                                  UNDERWRITING

    Subject  to the terms and conditions set forth in the underwriting agreement
(the "Underwriting  Agreement") among  Puget, as  originator of  the Trust,  and
Salomon  Brothers  Inc  and  Chemical  Securities  Inc.,  as  underwriters  (the
"Underwriters"), the Seller has agreed to cause the Trust to sell to each of the
Underwriters, and  the  Underwriters  have severally  agreed  to  purchase,  the
principal  amount  of Certificates  set forth  opposite each  Underwriter's name
below:

<TABLE>
<CAPTION>
                                                                                PRINCIPAL AMOUNT OF
UNDERWRITERS                                                                CERTIFICATES TO BE PURCHASED
- --------------------------------------------------------------------------  ----------------------------
<S>                                                                         <C>
Salomon Brothers Inc......................................................        $
Chemical Securities Inc...................................................        $
                                                                                   ---------------
    Total.................................................................        $
                                                                                   ---------------
                                                                                   ---------------
</TABLE>

    In the  Underwriting  Agreement,  the Underwriters  have  severally  agreed,
subject  to the  terms and  conditions set  forth therein,  to purchase  all the
Certificates offered hereby if  any Certificates are  purchased. Puget has  been
advised that the Underwriters propose initially to offer the Certificates to the
public  at  the  public offering  price  set forth  on  the cover  page  of this
Prospectus, and to certain dealers at such price less a concession not in excess
of   % of the principal  amount of the Certificates. The Underwriters may  allow
and  such dealers may reallow a concession not in excess of   % of the principal
amount of  the  Certificates. After  the  initial public  offering,  the  public
offering price and such concessions may be changed.

    Puget,  as the Seller,  will be responsible for  payment of the underwriting
compensation and fees to the Underwriters. The Trust and the  Certificateholders
will  not pay any  underwriting discounts, commissions  or other compensation to
the Underwriters.

    Chemical Securities Inc. is an affiliate of Chemical Bank, which is a lender
to Puget.  In addition,  Chemical Bank,  or its  affiliates, participates  on  a
regular basis in various general financing and banking transactions for Puget.

    The   Underwriting  Agreement   provides  that  Puget   will  indemnify  the
Underwriters  against  certain  liabilities,  including  liabilities  under  the
Securities Act.

                                 LEGAL MATTERS

    Certain  legal matters relating to the  issuance of the Certificates will be
passed  upon  for  the  Seller  and  the  Servicer  by  Perkins  Coie,  Seattle,
Washington,  and for the  Underwriters by Skadden, Arps,  Slate, Meagher & Flom,
New York, New York. Certain federal income  tax matters will be passed upon  for
the Seller by Perkins Coie.

                                       37
<PAGE>
                                 INDEX OF TERMS

   
<TABLE>
<S>                                                                                        <C>
Bondable Conservation Investment Amount..................................................          1
Bondable Conservation Investment Balance.................................................          4
Calculation Date.........................................................................          4
Cede.....................................................................................          2
Certificate Owner........................................................................          2
Certificate Rate.........................................................................          3
Certificateholder........................................................................          2
Certificates.............................................................................          1
Closing Date.............................................................................          5
Code.....................................................................................          9
Collection Account.......................................................................          4
Commission...............................................................................          1
Conservation Asset Transaction Amount....................................................          3
Conservation Repayment Contracts.........................................................          6
Customers................................................................................          4
Definitive Certificates..................................................................         24
Disqualified Persons.....................................................................         35
Distribution Date........................................................................          1
Distribution Period......................................................................          7
DTC......................................................................................          2
ERISA....................................................................................          9
Event of Default.........................................................................         31
Exchange Act.............................................................................          2
Final Collection Date....................................................................         16
Final Distribution Date..................................................................          8
financial institution....................................................................         35
Fractional Interest......................................................................         23
Grant....................................................................................         16
Holders..................................................................................         25
Indirect Participants....................................................................         24
Initial Order............................................................................          4
Insolvency Laws..........................................................................         10
IRS......................................................................................          8
Majority Holders.........................................................................         32
non-U.S. Person..........................................................................         33
OID......................................................................................         34
Overcollateralization Amount.............................................................          5
Participants.............................................................................         23
Parties-in-Interest......................................................................         35
Paying Agent.............................................................................         24
Plan Asset Regulation....................................................................         35
Plans....................................................................................         35
Pooling and Servicing Agreement..........................................................          1
Pro Forma Schedule.......................................................................          4
Projected Bondable Conservation Investment Balance.......................................          4
PTCE.....................................................................................         36
Publicly Offered Securities Exception....................................................         35
Puget....................................................................................          1
Purchased Assets.........................................................................          6
Purchased Sale Proceeds..................................................................          6
Qualified Trust Institution..............................................................         28
</TABLE>
    

                                       38
<PAGE>
   
<TABLE>
<S>                                                                                        <C>
Rate Adjustment..........................................................................          6
Rating Agencies..........................................................................          9
Registration Statement...................................................................          2
Regulatory Year..........................................................................         15
Remittance Date..........................................................................         26
Revised Tariff...........................................................................          4
Revised Tariff Amount....................................................................          4
S.E.C....................................................................................          2
Schedule.................................................................................         15
Securities Act...........................................................................          2
Servicing Fee............................................................................          7
Statute..................................................................................          1
Tariff...................................................................................          1
Tariff Termination Date..................................................................          7
Tax Counsel..............................................................................         33
Termination Fees.........................................................................         16
Trust....................................................................................          1
Trustee..................................................................................          1
Trustee Fee..............................................................................          5
Underwriters.............................................................................         37
Underwriting Agreement...................................................................         37
U.S. Person..............................................................................         33
Variance.................................................................................          4
Winter Moratorium........................................................................         22
WNG......................................................................................         22
</TABLE>
    

                                       39
<PAGE>
- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------

NO  DEALER,  SALESPERSON  OR  OTHER  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION IN CONNECTION WITH THE OFFERING  OTHER
THAN  THOSE CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION
OR REPRESENTATION MUST NOT  BE RELIED UPON AS  HAVING BEEN AUTHORIZED BY  PUGET,
THE  TRUST OR THE UNDERWRITERS. THIS PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO
SELL OR A SOLICITATION OF AN OFFER  TO BUY ANY OF THE SECURITIES OFFERED  HEREBY
IN  ANY JURISDICTION TO ANY PERSON TO WHOM  IT IS UNLAWFUL TO MAKE SUCH OFFER IN
SUCH JURISDICTION. NEITHER  THE DELIVERY OF  THIS PROSPECTUS NOR  ANY SALE  MADE
HEREUNDER  SHALL,  UNDER  ANY  CIRCUMSTANCES, CREATE  ANY  IMPLICATION  THAT THE
INFORMATION CONTAINED  HEREIN IS  CORRECT AT  ANY TIME  SUBSEQUENT TO  THE  DATE
HEREOF OR THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE TRUST.

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

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                    PAGE
                                                    -----
<S>                                              <C>
Available Information..........................           2
Reports to Certificateholders..................           2
Prospectus Summary.............................           3
Risk Factors...................................          10
The Statute....................................          14
The Tariff and the Trust Assets................          15
The Trust......................................          18
Use of Proceeds................................          18
The Seller and the Servicer....................          18
Puget Customers and Collections................          19
Description of the Certificates................          23
Federal Income Tax Consequences................          33
ERISA Considerations...........................          35
Underwriting...................................          37
Legal Matters..................................          37
Index of Terms.................................          38
</TABLE>

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

UNTIL                 ,  1995 (90 DAYS  AFTER THE DATE  OF THIS PROSPECTUS), ALL
DEALERS EFFECTING  TRANSACTIONS IN  THE REGISTERED  SECURITIES, WHETHER  OR  NOT
PARTICIPATING  IN THIS  DISTRIBUTION, MAY BE  REQUIRED TO  DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO  THE OBLIGATION OF DEALERS  TO DELIVER A PROSPECTUS  WHEN
ACTING   AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS  OR
SUBSCRIPTIONS.

$

PUGET POWER
CONSERVATION GRANTOR
TRUST 1995-1

  % CONSERVATION PASS-THROUGH CERTIFICATES, SERIES 1995-1

PUGET SOUND POWER & LIGHT COMPANY

SELLER AND SERVICER

SALOMON BROTHERS INC

CHEMICAL SECURITIES INC.

PROSPECTUS
DATED            , 1995

- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

    The  following  table  sets forth  the  costs  and expenses  payable  by the
registrant in  connection with  the sale  of the  Certificates being  registered
hereby.  All amounts  shown are  estimated, except  the Securities  and Exchange
Commission registration fee.

<TABLE>
<S>                                                                    <C>
Securities and Exchange Commission registration fee..................  $     345
Blue Sky fees and expenses...........................................      *
Printing and engraving expenses......................................      *
Legal fees and expenses..............................................      *
Accounting fees and expenses.........................................      *
Trustee fees and expenses............................................      *
Rating agencies' fees................................................      *
Miscellaneous expenses...............................................      *
                                                                       ---------
    Total............................................................  $   *
                                                                       ---------
<FN>
- ------------------------
* To be completed by amendment.
</TABLE>

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

    (a)  EXHIBITS

<TABLE>
<C>        <S>
     +1.1  Form of Underwriting Agreement.
     +3.1  Restated Articles of Incorporation of Puget Sound Power & Light Company.
     +3.2  Bylaws of Puget Sound Power & Light Company.
     +4.1  Form of Pooling and Servicing Agreement between Puget Sound Power & Light
            Company and Chemical Bank, including Form of Certificate.
     *5.1  Opinion of Perkins Coie with respect to legality.
     *8.1  Opinion of Perkins Coie with respect to tax matters.
    *23.1  Consent of Perkins Coie (included as part of Exhibit 5.1).
    +24.1  Power of Attorney of Officers and Directors (contained on signature page).
    *99.1  Opinion of Perkins Coie with respect to certain matters.
    *99.2  Initial Order and Tariff.
<FN>
- ------------------------
* To be filed by amendment.
+ Previously filed
</TABLE>

    (b)  FINANCIAL STATEMENT SCHEDULES

    None.

                                      II-1
<PAGE>
                                   SIGNATURES

   
    Pursuant  to the  requirements of  the Securities  Act of  1933, Puget Sound
Power & Light  Company, the  registrant and the  originator of  the Puget  Power
Conservation  Grantor  Trust 1995-1,  has duly  caused this  Amendment No.  2 to
Registration Statement to be  signed on its behalf  by the undersigned,  thereto
duly  authorized, in the City of Bellevue,  State of Washington, on the 24th day
of April, 1995.
    

                                          By:         /s/ R.R. SONSTELIE*

                                             -----------------------------------
                                                       R.R. Sonstelie
                                                PRESIDENT AND CHIEF EXECUTIVE
                                                           OFFICER

   
    Pursuant to the requirements of the  Securities Act of 1933, this  Amendment
No.  2 to Registration Statement has been signed by the following persons in the
capacities indicated below on the 24th day of April, 1995.
    

   
<TABLE>
<CAPTION>
                    SIGNATURE                                  TITLE
- --------------------------------------------------  ----------------------------

<C>                                                 <S>

                     /s/  R.R. SONSTELIE*           President and Chief
   --------------------------------------------      Executive Officer and
                  R.R. Sonstelie                     Director

                  /s/  WILLIAM S. WEAVER*           Executive Vice President,
   --------------------------------------------      Chief Financial Officer and
                William S. Weaver                    Director

                  /s/  JAMES W. ELDREDGE*           Secretary and Controller
   --------------------------------------------      (Principal Accounting
                James W. Eldredge                    Officer)

                  /s/  DOUGLAS P. BEIGHLE*
   --------------------------------------------     Director
                Douglas P. Beighle

                 /s/  CHARLES W. BINGHAM*
   --------------------------------------------     Director
                Charles W. Bingham

                 /s/  PHYLLIS J. CAMPBELL*
   --------------------------------------------     Director
               Phyllis J. Campbell

                     /s/  JOHN D. DURBIN*
   --------------------------------------------     Director
                  John D. Durbin
</TABLE>
    

                                      II-2
<PAGE>
   
<TABLE>
<CAPTION>
                    SIGNATURE                                  TITLE
- --------------------------------------------------  ----------------------------

<C>                                                 <S>
                     /s/  JOHN W. ELLIS*
   --------------------------------------------     Director
                  John W. Ellis

                    /s/  DANIEL J. EVANS*
   --------------------------------------------     Director
                 Daniel J. Evans

   --------------------------------------------     Director
                  Nancy L. Jacob

                     /s/  R. KIRK WILSON*
   --------------------------------------------     Director
                  R. Kirk Wilson

         *By            DONALD E. GAINES
     ---------------------------------------
                Donald E. Gaines,
                 ATTORNEY-IN-FACT
</TABLE>
    

                                      II-3


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission