UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q
             (Mark One)
             [ X ]       QUARTERLY REPORT PURSUANT TO SECTION 13 OR
                         15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
                For the quarterly period ended September 30, 2001
                                       OR
             [    ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR
                         15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                 For the transition period from ------ to ------


Commission       Registrant, State of Incorporation,            I.R.S. Employer
File Number         Address, and Telephone Number             Identification No.
-----------   ------------------------------------------     -------------------
333-69228                 PSEG POWER LLC                          22-3663480
                 (A Delaware Limited Liability Company)
                           80 Park Plaza
                           P.O. Box 570
                   Newark, New Jersey 07101-0570
                           973-430-7000
                        http://www.pseg.com

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

                          Yes          No  X
                               ---        --

     Registrant is a wholly owned subsidiary of Public Service  Enterprise Group
Incorporated.  Registrant meets the conditions set forth in General  Instruction
H(1) (a) and (b) of Form  10-Q and is filing  this  Form  10-Q with the  reduced
disclosure format authorized by General Instruction H.




================================================================================
                                 PSEG POWER LLC
================================================================================

                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements                                                1

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                           14


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                   18

Item 5.  Other Information                                                   18

Item 6.  Exhibits and Reports on Form 8-K                                    19

Signature                                                                    21





                                                            PSEG POWER LLC
                                                 CONSOLIDATED STATEMENTS OF INCOME
                                                       (Millions of Dollars)
                                                            (Unaudited)


                                                                Three Months Ended                      Nine Months Ended
                                                                   September 30,                          September 30,
                                                        ------------------------------------  --------------------------------------
                                                              2001                2000              2001                 2000
                                                        -----------------    ---------------  ------------------    ----------------
                                                                                                            
    OPERATING REVENUES
      Generation                                           $      647           $    551          $     1,798           $  1,622
      Trading                                                     674                738                1,843              2,040
                                                        -----------------    ---------------  ------------------    ----------------
                 Total Operating Revenues                       1,321              1,289                3,641              3,662
                                                        -----------------    ---------------  ------------------    ----------------

    OPERATING EXPENSES
       Energy Costs                                               313                218                  698                559
       Trading Costs                                              636                725                1,719              1,985
       Operation and Maintenance                                  165                156                  514                481
       Depreciation and Amortization                               28                 35                   83                103
       Taxes Other Than Income Taxes                                6                 12                   17                 21
                                                        -----------------    ---------------  ------------------    ----------------
            Total Operating Expenses                            1,148              1,146                3,031              3,149
                                                        -----------------    ---------------  ------------------    ----------------
    OPERATING INCOME                                              173                143                  610                513
    Other Income and Deductions                                    (1)                (1)                  (4)                 6
    Interest Expense - Net                                        (26)               (55)                (115)               (98)
                                                        -----------------    ---------------  ------------------    ----------------

    INCOME BEFORE INCOME TAXES                                    146                 87                  491                421
    Income Taxes                                                  (59)               (36)                (199)              (172)
                                                        -----------------    ---------------  ------------------    ----------------
    EARNINGS AVAILABLE TO PUBLIC SERVICE
            ENTERPRISE GROUP INCORPORATED                  $       87        $        51          $       292           $    249
                                                        =================    ===============  ==================    ================

See Notes to Consolidated Financial Statements.







                                 PSEG POWER LLC
                           CONSOLIDATED BALANCE SHEETS
                                     ASSETS
                              (Millions of Dollars)


                                                                           (Unaudited)
                                                                          September 30,           December 31,
                                                                              2001                    2000
                                                                       --------------------     ------------------
                                                                                          
     CURRENT ASSETS
          Cash and Cash Equivalents                                    $               6        $           20
          Accounts Receivable:
           Affiliated Companies                                                      159                   159
           Other                                                                     226                   272
          Fuel                                                                        69                    58
          Materials and Supplies, Net of Valuation
           Reserves - 2001, $4 and 2000, $11                                         110                   107
          Energy Trading Contracts                                                   579                   799
          Other                                                                       17                    12
                                                                       --------------------     ------------------
         Total Current Assets                                                      1,166                 1,427
                                                                       --------------------     ------------------

     PROPERTY, PLANT AND EQUIPMENT
          Property, Plant and Equipment                                            3,953                 2,684
              Less: Accumulated Depreciation and Amortization                     (1,229)               (1,070)
                                                                       --------------------     ------------------
           Net Property, Plant and Equipment                                       2,724                 1,614
                                                                       --------------------     ------------------

     NONCURRENT ASSETS
          Deferred Income Taxes                                                      620                   676
          Nuclear Decommissioning Fund                                               706                   716
          Other                                                                      184                    97
                                                                       --------------------     ------------------
         Total Noncurrent Assets                                                   1,510                 1,489
                                                                       --------------------     ------------------
     TOTAL ASSETS                                                      $           5,400        $        4,530
                                                                       ====================     ==================

See Notes to Consolidated Financial Statements.







                                 PSEG POWER LLC
                           CONSOLIDATED BALANCE SHEETS
                         LIABILITIES AND CAPITALIZATION
                              (Millions of Dollars)
                                                                         (Unaudited)
                                                                        September 30,               December 31,
                                                                            2001                        2000
                                                                     --------------------      -----------------------
                                                                                         
CURRENT LIABILITIES
  Accounts Payable:
     Affiliated Companies                                            $            200          $              317
     Other                                                                        329                         336
     Energy Trading Contracts                                                     518                         730
     Other                                                                        191                          87
                                                                     --------------------      -----------------------
      Total Current Liabilities                                                 1,238                       1,470
                                                                     --------------------      -----------------------

NONCURRENT LIABILITIES
     Nuclear Decommissioning                                                      706                         716
     Cost of Removal                                                              156                         157
     Environmental                                                                 53                          53
     Other                                                                         59                          80
                                                                     --------------------      -----------------------
       Total Noncurrent Liabilities                                               974                       1,006
                                                                     --------------------      -----------------------

COMMITMENTS AND CONTINGENT LIABILITIES                                            --                           --
                                                                     --------------------      -----------------------

CAPITALIZATION
     LONG-TERM DEBT
     Note Payable-Affiliated Company                                              --                        2,786
     Notes Payable                                                              2,432                          --
                                                                     --------------------      -----------------------
        Total Long-Term Debt                                                    2,432                       2,786
                                                                     --------------------      -----------------------

     MEMBER'S EQUITY
     Contributed Capital                                                        1,350                         150
     Basis Adjustment                                                            (986)                       (986)
     Retained Earnings                                                            396                         104
     Accumulated Other Comprehensive Loss                                          (4)                         --
                                                                     --------------------      -----------------------
       Total Member's Equity                                                      756                        (732)
                                                                     --------------------      -----------------------
       Total Capitalization                                                     3,188                       2,054
                                                                     --------------------      -----------------------
TOTAL LIABILITIES AND CAPITALIZATION                                 $          5,400          $            4,530
                                                                     ====================      =======================
See Notes to Consolidated Financial Statements.







                                 PSEG POWER LLC
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Millions of Dollars)
                                   (Unaudited)
                                                                               Nine Months Ended September 30,
                                                                                 2001                     2000
                                                                         ----------------------    -------------------
                                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income                                                             $               292       $           249
  Adjustments to reconcile net income to net cash flows from
   Operating activities:
    Depreciation and Amortization                                                         83                   103
    Amortization of Nuclear Fuel                                                          63                    47
    Provision for Deferred Income Taxes and ITC - net                                     56                   (66)
    Net Changes in certain current assets and liabilities:
       Accounts Receivable                                                                46                    92
       Inventory - Fuel and Materials and Supplies                                       (14)                  (13)
       Prepayments                                                                        (3)                    8
       Accounts Payable                                                                 (124)                  278
       Other Current Assets and Liabilities                                              110                   (40)
    Other                                                                               (104)                 (161)
                                                                         ----------------------    -------------------
       Net Cash Provided By Operating Activities                                         405                   497
                                                                         ----------------------    -------------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Additions to Property, Plant and Equipment, excluding Capitalized
   Interest                                                                           (1,207)                 (279)
  Other                                                                                  (58)                  (22)
                                                                         ----------------------    -------------------
       Net Cash Used In Investing Activities                                          (1,265)                 (301)
                                                                         ----------------------    -------------------
CASH FLOWS FROM FINANCING ACTIVITIES
  Net Change in Short-Term Debt                                                           --                  (685)
  Issuance of Note-Payable-Due to Affiliated Company                                      --                 2,786
  Repayment of Note Payable-Due to Affiliated Company                                 (2,786)                   --
  Issuance of Long-Term Debt                                                           2,432                    --
  Contributed Capital                                                                  1,200                   120
  Net Change in Capitalization Activity                                                   --                (2,486)
                                                                         ----------------------    -------------------
       Net Cash Provided By/(Used In) Financing Activities                               846                  (265)
                                                                         ----------------------    -------------------
Net Change In Cash And Cash Equivalents                                                  (14)                  (69)
Cash And Cash Equivalents At Beginning Of Period                                          20                    77
                                                                         ----------------------    -------------------
Cash And Cash Equivalents At End Of Period                               $                 6       $             8
                                                                         ======================    ===================
Income Taxes Paid                                                        $               145       $           129
Interest Paid                                                            $               119       $            87

See Notes to Consolidated Financial Statements.



================================================================================
                                 PSEG POWER LLC
================================================================================

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1.  Organization and Basis of Presentation

Organization

     PSEG  Power LLC  (Power),  a  wholly-owned  subsidiary  of  Public  Service
Enterprise Group  Incorporated  (PSEG),  is a Delaware limited liability company
and  was   formed  in  1999  to   acquire,   own  and   operate   the   electric
generation-related  assets of its  affiliate,  Public  Service  Electric and Gas
Company  (PSE&G),  pursuant to a regulatory order issued by the New Jersey Board
of Public  Utilities  (BPU).  Power provides  energy and capacity to PSE&G under
certain contracts and markets  electricity,  natural gas, capacity and ancillary
services  throughout  the Eastern  United  States.  Power also engages in energy
trading  activities  related to a broad  spectrum  of energy and  energy-related
products.  Power has three  principal  direct  wholly-owned  subsidiaries:  PSEG
Fossil LLC  (Fossil),  PSEG Nuclear LLC  (Nuclear)  and PSEG Energy  Resources &
Trade LLC  (ER&T).  Power  also has a finance  company  subsidiary,  PSEG  Power
Capital  Investment Co. (Power Capital),  which provides  certain  financing for
Power's subsidiaries.

Basis of Presentation

     The financial statements included herein have been prepared pursuant to the
rules and regulations of the Securities and Exchange  Commission (SEC).  Certain
information  and note  disclosures  normally  included in  financial  statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted  pursuant to such rules and  regulations.  However,  in the
opinion of  management,  the  disclosures  are adequate to make the  information
presented not misleading.  These consolidated  financial statements and Notes to
Consolidated Financial Statements (Notes) should be read in conjunction with the
Notes included in Amendment No. 1 to Power's Registration  Statement on Form S-4
filed October 5, 2001.  These Notes update and supplement  matters  discussed in
the Notes included therein.

     The  unaudited   financial   information   included   herein  reflects  all
adjustments  which are, in the opinion of management,  necessary to fairly state
the results for the interim periods presented. The year-end consolidated balance
sheet  was  derived  from  the  audited  consolidated  financial  statements  in
Amendment No. 1 to Power's  Registration  Statement on Form S-4 filed October 5,
2001. Certain  reclassifications  of prior period data have been made to conform
with the current presentation.

Note 2.  Accounting Matters

     Issued in July 2000,  Emerging  Issues Task Force (EITF)  consensus  99-19,
"Reporting  Revenue  Gross as a Principal  versus Net as an Agent"  (EITF 99-19)
provided  guidance on the issue of whether a company should report revenue based
on the gross amount billed to the customer or the net amount retained. Beginning
in the first quarter of 2001,  based on an analysis and  interpretation  of EITF
99-19, Power reported all the revenues and energy costs on a gross basis for the
physical  bilateral energy sales and purchases and capacity sales and purchases.
Power continues to report revenues and costs related to swaps,  futures,  option
premiums,   firm  transmission  rights,   transmission  congestion  credits  and
purchases  and sales of emission  allowances  on a net basis.  The prior  period
financial statements have been reclassified accordingly.

     On January 1, 2001, Power adopted  Statement of Financial  Standards (SFAS)
No. 133,  "Accounting  for Derivative  Instruments and Hedging  Activities",  as
amended (SFAS 133).  Power did not have a transition  adjustment  upon adoption.
Subsequent  to  December  31,  2000,  Power  entered  into  certain   derivative
instruments, which have been designated as cash flow hedges.



     The Financial Accounting  Standards Board (FASB) Derivative  Implementation
Group (DIG) issued  guidance,  effective  January 1, 2002,  regarding the normal
purchases  and normal sales  exception  for  option-type  contracts  and forward
contracts  in  electricity.  In  addition,  the  DIG  issued  amended  guidance,
effective  April 1, 2002,  regarding  the  normal  purchases  and  normal  sales
exception to contracts  that combine a forward  contract and a purchased  option
contract.  Power is currently evaluating this guidance in light of its potential
impacts and cannot  predict the impact on its  financial  position or results of
operations;  however,  such  impact  could  be  material.  Power  has  evaluated
additional guidance issued by the DIG which was effective July 1, 2001 which had
no material effect on Power's financial position or results of operations.

     In July 2001, the FASB issued SFAS No. 141, "Business  Combinations"  (SFAS
141).  SFAS 141 was  effective  July 1,  2001  and  requires  that all  business
combinations  on or after that date be accounted for under the purchase  method.
Upon  implementation  of this  standard,  there was no  impact on its  financial
position  or results  of  operations  and Power does not  believe it will have a
substantial effect on its growth strategy.

     Also in July  2001,  the FASB  issued  SFAS No.  142,  "Goodwill  and Other
Intangible  Assets"  (SFAS  142).  Under  SFAS 142,  goodwill  is  considered  a
nonamortizable  asset and will be subject to an annual review for impairment and
an interim review when events or circumstances  occur. SFAS 142 is effective for
all fiscal years beginning after December 15, 2001. At September 30, 2001, Power
had  recorded  goodwill  of  approximately  $22  million  as  a  result  of  its
acquisition  of the Albany Steam Station from Niagara  Mohawk Power  Corporation
(Niagara  Mohawk)  in 2000.  This  amount  is being  amortized  over 40 years in
accordance with current accounting guidance yielding  approximately $0.5 million
of  amortization  per year.  Power is  currently  evaluating  the effect of this
guidance  and  does not  believe  that it will  have a  material  impact  on its
financial position or results of operations.

     Also in July 2001,  the FASB  issued SFAS No.  143,  "Accounting  for Asset
Retirement Obligations" (SFAS 143). Upon adoption of SFAS 143, the fair value of
a liability for an asset retirement obligation is required to be recorded.  Upon
settlement of the  liability,  an entity either  settles the  obligation for its
recorded amount or incurs a gain or loss upon settlement.  SFAS 143 is effective
for fiscal years beginning after June 15, 2002. As of September 30, 2001,  Power
had  recorded  $156  million as a cost of removal  liability,  most of which was
transferred to Power as part of the generation asset transfer from PSE&G.  Power
is  currently  evaluating  the effect of this  guidance  and cannot  predict the
impact on its financial position or results of operations;  however, such impact
could be material.

     In August 2001,  FASB issued SFAS No. 144,  "Accounting  for  Impairment or
Disposal of Long-Lived  Assets" (SFAS 144). Under SFAS 144 long-lived  assets to
be disposed of should be  measured at the lower of the  carrying  amount or fair
value  less  cost to  sell,  whether  reported  in  continued  operations  or in
discontinued  operations.  Discontinued operations will no longer be measured at
net realizable  value or include amounts for operating  losses that have not yet
occurred. SFAS 144 also broadens the reporting of discontinued operations.  SFAS
144 is effective for fiscal years  beginning  after December 15, 2001.  Power is
currently  evaluating  this  guidance  and does not believe  that it will have a
material impact on its financial position or results of operations.

Note 3.  Regulatory Issues

New Jersey Energy Master Plan Proceedings and Related Orders

     In August 1999, following the enactment of the New Jersey Electric Discount
and Energy Competition Act, the BPU rendered its Final Order relating to PSE&G's
rate unbundling,  stranded costs and restructuring proceedings providing,  among
other things,  for the transfer to Power of all of PSE&G's  electric  generation
facilities,  plant and  equipment  for  $2.443  billion  and all  other  related
property, including materials,  supplies and fuel at the net book value thereof,
together with associated rights and liabilities.  PSE&G transferred its electric
generating  business to Power in August 2000 in  exchange  for a $2.786  billion
promissory note, which was repaid by Power on January 31, 2001.

     Also in the Final Order,  the BPU concluded that PSE&G should recover up to
$2.94  billion (net of tax) of its  generation-related  stranded  costs  through
securitization  of $2.4 billion and an opportunity to recover up to $540 million
(net of tax) of its  unsecuritized  generation-related  stranded  costs on a net
present  value basis.  The $540 million is subject to recovery  through a market
transition charge (MTC), which is collected over the four year transition period
ending on July 31, 2003 and is  remitted  to Power  along with basic  generation
service (BGS) revenues as part of PSE&G's BGS contract with Power.

     In October and November 1999,  appeals were filed  challenging the validity
of the Final  Order.  In April 2000,  the  Appellate  Division of the New Jersey
Superior  Court  unanimously  rejected  the  arguments  made by the  New  Jersey
Business User's Coalition,  the New Jersey Ratepayer Advocate (RPA) and Co-Steel
Raritan (Co-Steel), an individual PSE&G customer (the appellants),  and affirmed
the Final Order.  In May 2000, the  appellants  requested the New Jersey Supreme
Court to review  certain  aspects of the Appellate  Division  decision.  In July
2000,  the New Jersey Supreme Court granted the requests of the  appellants.  In
December  2000,  by a vote of 4 to 1, the New Jersey  Supreme  Court  issued its
order affirming the judgment of the Appellate  Division.  The New Jersey Supreme
Court's written opinion was issued on May 18, 2001.

     On March 6, 2001,  Co-Steel filed a Petition of Writ of Certiorari with the
United States  Supreme Court seeking  limited  review of the New Jersey  Supreme
Court decision. In October 2001, the Supreme Court denied Co-Steel's petition.

Note 4.  Commitments and Contingent Liabilities

Pending Asset Purchases and Development

     In  1999,   Power  entered  into  agreements   with  Conectiv,   Conectiv's
subsidiaries  Delmarva Power and Light Company (DP&L) and Atlantic City Electric
Company (ACE), and Exelon  Generation LLC (Exelon) pursuant to which Power would
acquire all of DP&L's and ACE's  interests in Salem Nuclear  Generating  Station
(Salem) and Hope Creek  Generating  Station  (Hope Creek) and half of DP&L's and
ACE's  interest in Peach Bottom Atomic Power Station  (Peach Bottom) (a total of
544 MW) for a purchase price of $15.4 million plus the net book value of nuclear
fuel at the respective  closing dates. In December 2000, the DP&L portion of the
transaction (246 MW) closed.  The ACE portion of the transaction (298 MW) closed
in October 2001, yielding the following final ownership shares:

                                 Power            Exelon
                                 -----            ------
     Salem                       57.41%           42.59%
     Hope Creek                 100.00%              --
     Peach Bottom                50.00%           50.00%

     PSEG  Power New York  Inc.,  an  indirect  subsidiary  of Power,  is in the
process of obtaining  permits and approvals to authorize the  development of the
Bethlehem Energy Center, a 750 MW  combined-cycle  power plant that will replace
the 400 MW Albany Steam  Station,  which was acquired from Niagara Mohawk in May
2000. In September 2001, the New York State Board on Electric  Generation Siting
and  the  Environment   determined   that  the   Certificate  of   Environmental
Compatibility  and Public Need (Article X)  application  is in  compliance  with
state  regulations.  This Board expects to reach a final  project  certification
decision within 12 months.  Furthermore,  the state  Department of Environmental
Conservation  has issued draft air and water permits for the project.  Under its
Purchase  Agreement with Niagara Mohawk,  Power will be obligated to pay Niagara
Mohawk up to $9 million if it  redevelops  the Albany  Station,  however,  Power
expects this payment will be reduced based on conditions  related to the service
date and regulatory requirements.

     Power is constructing a 500 MW natural  gas-fired,  combined cycle electric
generation plant at Bergen  Generation  Station at a cost of approximately  $290
million with  completion  expected in June 2002.  Power is also  constructing an
1,186 MW  combined  cycle  generation  plant at Linden  for  approximately  $590
million expected to be completed in May 2003.

     In August 2001,  subsidiaries of Power closed with a group of banks on $800
million of non-recourse  project  financing for projects in Waterford,  Ohio and
Lawrenceburg, Indiana. The Waterford project will be completed in two phases and
will increase Power's capacity by 850MW. The first phase and second phase of the
project are expected to achieve commercial  operation in June 2002 and May 2003,
respectively.  The Lawrenceburg  project will increase Power's capacity by 1,150
MW and is  expected  to  achieve  commercial  operation  by May 2003.  The total
combined  project  cost for  Waterford  and  Lawrenceburg  is  estimated at $1.2
billion.  Power's  required  estimated  equity  investment in these  projects is
approximately $400 million.

     In  addition,  Power also has  contracted  with a third  party to  purchase
combustion turbines through 2004. The aggregate amount due under these contracts
is approximately $600 million.

Hazardous Waste

     The New Jersey Department of Environmental  Protection (NJDEP)  regulations
concerning site investigation and remediation  require an ecological  evaluation
of  potential  injuries  to  natural  resources  in  connection  with a remedial
investigation  of  contaminated  sites.  The  NJDEP is  presently  working  with
industry  to  develop  procedures  for  implementing  these  regulations.  These
regulations may substantially increase the costs of environmental investigations
and  remediations,  where  necessary,  particularly at sites situated on surface
water bodies.  Power and predecessor  companies  owned and/or  operated  certain
facilities situated on surface water bodies,  certain of which are currently the
subject of remedial activities.  While the financial impact of these regulations
on these projects is not currently estimable, Power does not anticipate that the
compliance  with these  regulations  will have a material  adverse effect on its
financial position, results of operations or net cash flows.

Passaic River Site

     The United States Environmental Protection Agency (EPA) has determined that
a six mile  stretch of the Passaic  River in Newark,  New Jersey is a "facility"
within the  meaning of that term under the Federal  Comprehensive  Environmental
Response,  Compensation and Liability Act of 1980 (CERCLA) and that, to date, at
least thirteen  corporations may be potentially  liable for performing  required
remedial  actions to address  potential  environmental  pollution at the Passaic
River  "facility."  Power and certain of its  predecessors  operated  industrial
facilities at properties  within the Passaic River "facility," which include one
operating electric generating station and one former generating  station.  Power
cannot predict what action,  if any, the EPA or any third party may take against
it with respect to these matters,  or in such event,  what costs it may incur to
address any such claims. However, such costs may be material.

New Source Review

     In a response  to a demand by the EPA and NJDEP  under  Section  114 of the
Federal Clean Air Act (CAA)  requiring  information to assess  whether  projects
completed  since  1978  at  the  Hudson  and  Mercer  generating  stations  were
implemented in accordance with applicable New Source Review  regulations,  Power
provided certain data in November 2000.  Based upon the information  provided to
the EPA, it is likely that the EPA will seek to enforce the  requirements of the
New Source Review  program at Hudson 2 and Mercer 1 and 2. Power is currently in
discussions  with the EPA and  NJDEP to  resolve  the  matter.  It is  uncertain
whether these discussions will be successful, however, costs of compliance could
be material.

     The EPA indicated that it is considering  enforcement  action against Power
under its  Prevention of Significant  Deterioration  (PSD) rules relating to the
construction  that  is  currently  in  progress  for  Bergen  2,  scheduled  for
operations in 2002. The EPA had maintained that PSD  requirements are applicable
to  Bergen  2,  thereby  requiring  Power  to  obtain  a  permit  prior  to  the
commencement  of  construction.  To obtain  such a  permit,  an  applicant  must
demonstrate  that the  additional  emission  source  will not cause  significant
deterioration of the air shed in the vicinity of the plant. The time required to
obtain such a permit is estimated at 6-12 months. Power vigorously disputes that
these  requirements  are applicable to Bergen 2 and is continuing  construction.
The NJDEP has informally indicated it agrees with Power's position, but has also
advised that the ultimate  authority  to decide PSD  applicability  rests solely
with the EPA.  Discussions  to resolve this matter are underway with the EPA and
NJDEP. At September 30, 2001, Power had expended  approximately  $210 million in
the construction of Bergen 2.

Note 5. Financial Instruments and Risk Management

     Power's  operations  give rise to exposure to market  risks from changes in
commodity prices.  Power's policy is to use derivative financial instruments for
the  purpose of managing  market risk  consistent  with its  business  plans and
prudent business practices.

Energy Trading and Related Contracts

     Power   routinely   enters  into  exchange   traded   futures  and  options
transactions  for  electricity  and  natural  gas as part of  wholesale  trading
operations. Generally, exchange-traded futures contracts require deposit of cash
for margins,  the amount of which is subject to change based on market  movement
and in accordance with exchange rules. The amount of the margin  requirements at
September  30, 2001 and  December 31, 2000 was  approximately  $2 million and $1
million, respectively.

     Power's energy trading and related contracts have been marked to market and
gains and losses  from such  contracts  were  recorded  in  earnings,  including
unrealized  losses of $10.6  million  and $4.6  million for the quarter and nine
months ended  September 30, 2001,  respectively  and an unrealized  loss of $0.2
million and an unrealized  gain of $47.6 million for the quarter and nine months
ended  September  30,  2000,  respectively.  The  unrealized  losses in 2001 are
primarily due to significant drops in natural gas prices in the third quarter of
2001.




     The fair  values of the  energy  trading  and  related  contracts  that are
marked-to-market are based on management's best estimates using over-the-counter
quotations, exchange prices, volatility factors and other valuation methodology.
The estimates  presented  herein are not  necessarily  indicative of the amounts
that Power could  realize in a current  market  exchange.  The fair values as of
September  30, 2001 and  December  31, 2000 and the average  fair values for the
periods  then  ended of Power's  significant  financial  instruments  related to
energy commodities are summarized in the following table:



                                         September 30, 2001                          December 31, 2000
                              ----------------------------------------- --------------------------------------------
                              Notional  Notional    Fair     Average     Notional   Notional     Fair     Average
                               (mWh)    (MMBTU)     Value   Fair Value    (mWh)      (MMBTU)     Value   Fair Value
                              ----------------------------------------- --------------------------------------------
                                             (Millions)                                 (Millions)
                                                                                      
  Futures and Options NYMEX...    --        5.0     $(3.7)     $(2.1)        17.0      167.0      $6.0     ($1.0)
  Physical forwards...........  43.0       13.0     $10.6      $14.7         50.0       10.0     $13.0     $14.0
  Options -- OTC..............  11.0      568.0    $(50.2)     $32.4         12.0      525.0    $184.0     $68.0
  Swaps.......................  14.0      785.0     $65.0      $(9.3)          --      218.0   $(138.0)    $23.0
  Emission Allowances.........    --         --     $28.3      $24.5           --         --      $6.0      $9.0


Derivative Instruments and Hedging Activities

     Commodity-Related Instruments

     Power also holds and issues commodity and financial instruments that reduce
exposure to price  fluctuations  from  factors  such as  weather,  environmental
policies,  changes in demand,  changes in supply,  state and Federal  regulatory
policies and other events. These instruments, in conjunction with owned electric
generating capacity  contracts,  are designed to cover estimated electric supply
commitments and gas  requirements for electric  generation.  Power uses futures,
forwards,  swaps and  options  to manage and hedge  price risk  related to these
market exposures.

     As of September 30, 2001, Power had entered into electric  physical forward
contracts and gas futures and swaps to hedge its forecasted BGS requirements and
gas purchases  requirements  for generation with a maximum term of approximately
one year, which qualified for hedge  accounting  treatment under SFAS 133. These
commodity and financial  instruments are marked-to-market  based on management's
best estimates using over-the-counter  quotations,  exchange prices,  volatility
factors and other  valuation  methodology.  For the quarter ended  September 30,
2001, the total positive mark to market valuation of $34 million was recorded as
a derivative asset offset by Other Comprehensive Income (OCI) and deferred taxes
of $20 million and $14 million,  respectively.  The  increase in the  derivative
asset was primarily due to the dramatic decrease in natural gas prices.

     Interest Rate Swaps

     In February 2001, Power entered into various  forward-interest  rate swaps,
with an aggregate  notional  amount of $400 million,  to hedge the interest rate
risk  related to the  anticipated  issuance of debt.  On April 11,  2001,  Power
issued  $1.8  billion in  fixed-rate  Senior  Notes and  closed out the  forward
starting  interest rate swaps.  The aggregate  loss, net of tax, of $3.2 million
was classified as Accumulated  Other  Comprehensive  Loss and is being amortized
and charged to interest expense over the life of the debt.

     In  October  2001,  Power  entered  into two  interest  rate  swaps with an
aggregate  notional amount of $177.5 million to hedge its variable interest rate
loan related to the  construction  of its  Waterford,  Ohio  facility.  The swap
qualifies for hedge accounting  treatment under SFAS 133 and will be recorded on
the balance  sheet at fair value with  changes in the  effective  portion of the
swap to be recorded in OCI.

     Credit Risk

     Credit risk  relates to the risk of loss that Power would incur as a result
of non-performance by counterparties, pursuant to the terms of their contractual
obligations. PSEG has established credit policies that it believes significantly
minimize its exposure to credit risk.  These  policies  include an evaluation of
potential   counterparties'   financial  condition  (including  credit  rating),
collateral  requirements under certain circumstances and the use of standardized
agreements,  which may allow for the netting of positive and negative  exposures
associated with a single counterparty.

     Two major California  utilities,  including  Pacific Gas & Electric Company
(PG&E),  have significantly  underrecovered from customers costs paid for power.
As a consequence,  these utilities have defaulted under a variety of contractual
obligations. On April 6, 2001, PG&E filed for reorganization under Chapter 11 of
the U.S. Bankruptcy Code.  Affiliates of these California utilities have entered
into  physical  forward  and  swap  contracts  with  ER&T  for  delivery  in the
Pennsylvania-New Jersey Maryland (PJM) area. These counterparties have met their
obligations to date and are still  investment  grade entities.  ER&T has entered
into a limited number of additional  contracts  since May 2001 with one of these
counterparties  but none with the other since December 2000.  ER&T's exposure to
these  entities under these  contracts is not material and  management  does not
believe that a reserve is presently necessary.

Note 6.  Income Taxes

Power's effective income tax rate is as follows:




                                                                    Quarter Ended              Nine Months Ended
                                                                    September 30,                September 30,
                                                                ------------------------    -------------------------
                                                                   2001          2000          2001           2000
                                                                ----------    ----------    ----------     ----------

                                                                                                   
Federal tax provision at statutory rate.....................        35.0%         35.0%         35.0%          35.0%
New Jersey Corporate Business Tax, net of Federal benefit...         5.9%          5.9%          5.9%           5.9%
Other -- net................................................        (0.5)%         0.5%         (0.4)%           --
                                                                ----------    ----------    ----------     ----------
     Effective Income Tax Rate..............................        40.4%         41.4%         40.5%          40.9%
                                                                ----------    ----------    ----------     ----------



Note 7.  Financial Information by Business Segments

     Information related to the segments of Power's business is detailed below.




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

                                                                                                   Consolidated
                                                              Generation         Trading              Total
                                                            ----------------  ------------------  ------------------
                                                                           (Millions of Dollars)
                                                                                                       
      For the Quarter Ended September 30, 2001:
      Total Operating Revenues........................              $647                $674              $1,321
      Segment Operating Income........................              $135                 $38                $173
      Segment Earnings Available to PSEG..............               $65                 $22                 $87
                                                            ================  ==================  ==================

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

      For the Quarter Ended September 30, 2000:
      Total Operating Revenues........................              $551                $738              $1,289
      Segment Operating Income........................              $130                 $13                $143
      Segment Earnings Available to PSEG..............               $43                  $8                 $51
                                                            ================  ==================  ==================

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

      For the Nine Months Ended September 30, 2001:
      Total Operating Revenues........................            $1,798              $1,843              $3,641
      Segment Operating Income........................              $486                $124                $610
      Segment Earnings Available to PSEG..............              $218                 $74                $292
                                                            ================  ==================  ==================

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

      For the Nine Months Ended September 30, 2000:
      Total Operating Revenues........................            $1,622              $2,040              $3,662
      Segment Operating Income........................              $458                 $55                $513
      Segment Earnings Available to PSEG..............              $216                 $33                $249
                                                            ================  ==================  ==================

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

      As of September 30, 2001:
      Total Assets....................................            $4,460                $940              $5,400
                                                            ================  ==================  ==================

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

      As of December 31, 2000:
      Total Assets....................................            $3,439              $1,091              $4,530
                                                            ================  ==================  ==================

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


Note 8.  Comprehensive Income



Comprehensive Income, Net of Tax, is detailed below:

                                                                       Comprehensive Income/(Loss)
                                                          -------------------------------------------------------
                                                              Quarter Ended               Nine Months Ended
                                                              September 30,                 September 30,
                                                          ------------------------     --------------------------
                                                             2001          2000            2001           2000
                                                          ---------    -----------     -----------    -----------
                                                                          (Millions of Dollars)

                                                                                             
Net Income............................................       $87            $51           $292           $249
Other Comprehensive Income/(Loss), net of tax (A).....        19              -             (4)             -
                                                          --------     -----------     -----------    -----------
Comprehensive Income..................................      $106            $51           $288           $249
                                                          ========     ===========     ===========    ===========



(A)  Net of tax of $(14.0)  million  and $0.2  million  for the quarter and nine
     months ended September 30, 2001,  respectively.  For a further  discussion,
     see Note 5. Financial Instruments and Risk Management.

Note 9. Related Party Transactions

     PSE&G transferred its electric generating assets to Power in exchange for a
$2.786 billion  Promissory Note.  Interest on the Promissory Note was payable at
an annual rate of 14.23%,  which  represented  PSE&G's  weighted average cost of
capital. For the period from January 1, 2001 to January 31, 2001, Power recorded
interest expense of  approximately  $34 million relating to the Promissory Note.
Power repaid the Promissory  Note on January 31, 2001,  with funds provided from
PSEG in the form of equity and loans.  In addition,  on January 31,  2001,  PSEG
loaned  $1.620  billion  to Power at  various  rates  for which  Power  recorded
interest expense of approximately  $40 million for the period from February 2001
to April 2001, when the loan was repaid.

     In April 2001, Power, in a private placement, issued $500 million of 6.875%
Senior  Notes due 2006,  $800  million of 7.75%  Senior  Notes due 2011 and $500
million  8.625%  Senior Notes due 2031.  The net  proceeds  from the sale of the
Senior Notes were used primarily for the repayment of the loans from PSEG.  Each
series  of the  Senior  Notes is  fully  and  unconditionally  and  jointly  and
severally guaranteed by Fossil,  Nuclear and ER&T. All other direct and indirect
subsidiaries  of Power that are not  guarantors of the Notes are minor and Power
has no independent assets or operations.

     Effective  with the asset  transfer,  Power charges PSE&G for a MTC and the
energy and capacity provided to meet PSE&G's BGS  requirements.  For the quarter
and nine months ended September 30, 2001, Power has charged PSE&G  approximately
$568 million and $1.5  billion,  respectively,  for MTC and BGS. As of September
30, 2001,


     Power's  receivable  from PSE&G  relating to these costs was  approximately
$159 million.  For the quarter and nine months ended  September 30, 2001,  Power
purchased  energy and capacity  from PSE&G at the market price of  approximately
$55 million and $135 million, respectively,  which PSE&G purchased under various
non-utility  generation  (NUG)  contracts.  As of September  30,  2001,  Power's
payable to PSE&G relating to these purchases was approximately $10 million.

     PSEG Services  Corporation  provides and bills  administrative  services to
Power on a monthly  basis.  Power's costs  related to such services  amounted to
approximately $51 million and $132 million for the quarter and nine months ended
September 30, 2001. As of September 30, 2001,  Power's  payable related to these
costs was approximately $15 million.

     As of September 30, 2001, Power also had a payable to PSEG of approximately
$171 million for short term funding needs.  Power's  interest expense related to
these borrowings were $5 million and $21 million for the quarter and nine months
ended September 30, 2001, respectively.

Note 10. Property, Plant and Equipment

     Information related to Property, Plant and Equipment is detailed below:




                                       September 30, 2001     December 31, 2000
                                      -------------------    -------------------
                                                             
Electric Plant in Service:                         (Millions of Dollars)
  Fossil Production..................       $1,842                 $1,819
  Nuclear Production.................          149                    130
                                      -------------------    -------------------
    Total Electric Plant in Service..        1,991                  1,949
                                      -------------------    -------------------
Nuclear Fuel in Service..............          481                    417
Construction Work in Progress
Including Nuclear Fuel...............        1,414                    311
Other................................           67                      7
                                      -------------------    -------------------
    Total............................       $3,953                 $2,684
                                      ===================    ===================

     For a discussion  of Power's  Construction  Work in  Progress,  see Note 4.
Commitments and Contingent Liabilities.




================================================================================
                                 PSEG POWER LLC
================================================================================

                 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

     Following  are the  significant  changes  in or  additions  to  information
reported in Power's  Amendment No. 1 to the  Registration  Statement on Form S-4
filed October 5, 2001  affecting the  consolidated  financial  condition and the
results of operations of Power and its  subsidiaries.  This discussion refers to
the  Consolidated  Financial  Statements   (Statements)  and  related  Notes  to
Consolidated  Financial  Statements  (Notes)  of  Power  and  should  be read in
conjunction with such Statements and Notes.

Results of Operations

     Power's  Earnings  increased  $36 million or 71% and $43 million or 17% for
the quarter and nine months ended September 30, 2001 from the comparable periods
in 2000,  respectively.  These  increases  were  primarily due to an $88 million
pre-tax  charge to  income,  $52  million  after-tax,  related  to MTC  recovery
recorded in the third  quarter of 2000  combined  with  increased  margins  from
wholesale  trading  activities.  These  increases were  partially  offset by the
effect of customers  returning to PSE&G in 2001 from third party suppliers (TPS)
as wholesale market prices for power have typically exceeded fixed BGS rates.

Operating Revenues

     Generation

     Generation  Revenues  increased  $96 million or 17% and $176 million or 11%
for the quarter and the nine months ended September 30, 2001 from the comparable
periods in 2000, respectively, primarily due to an $88 million pre-tax charge to
income  related to MTC recovery  recorded in the third  quarter of 2000 combined
with the  effects  of  customers  returning  to PSE&G in 2001 from  third  party
suppliers  (TPS) as wholesale  market prices have  typically  exceeded fixed BGS
rates.  As of September  30, 2001,  TPS were serving  approximately  0.4% of the
customer  load  traditionally  served by PSE&G as compared to the  September 30,
2000 level of 7.1%.  This  resulted in an increase of $33 million in BGS revenue
for the quarter ended September 30, 2001 as compared to the same period in 2000.
However,  the increased revenues resulting from this reverse migration were more
than offset by higher  energy costs  relating to the  increased  load during the
warmer summer months.  Power expects a favorable  impact from the increased load
in the fourth  quarter  of 2001 when  energy  costs are  typically  lower.  Also
contributing  to the increase for the nine months ended  September 30, 2001, was
output from new operating  generation plants placed in service subsequent to the
first quarter of 2000.  These increases were partially  offset by two additional
2% rate  reductions  PSE&G gave to customers as part of its  deregulation  plan,
effective  on February 7, 2001 and August 1, 2001  totaling  $37 million and $65
million for the quarter and nine months ended September 30, 2001,  respectively,
as compared to the same periods in 2000.  As of September  30, 2001, as required
by the Final Order,  PSE&G has had rate  reductions  totaling 9% since August 1,
1999 and will have an additional 4.9% rate reduction  effective  August 1, 2002,
which will be in effect until July 31,2003.  These rate  reductions are embedded
in the MTC rate that PSE&G charges to customers and are passed through to Power.

     Power has  contracted  with PSE&G to provide the capacity  and  electricity
necessary for the BGS obligation  through July 31, 2002. On June 29, 2001, PSE&G
and the  other  three  BPU  regulated  New  Jersey  electric  utility  companies
submitted a joint  filing to the BPU setting  forth an auction  proposal for the
provision of BGS supply  beginning August 1, 2002. Power will participate in the
BGS auction and will seek commitments on  approximately  75% of its capacity but
cannot predict the actual amounts of commitments that will be received.

     Trading

     Trading revenues decreased by $64 million or 9% and $197 million or 10% for
the quarter and nine months ended September 30, 2001 from the comparable periods
in 2000, respectively, due to lower trading volumes and lower prices as compared
to 2000.  However,  these decreased  revenues were more than offset by decreased
trading costs of $89 million (discussed below in Trading Costs). Trading margins
increased  from $13 million to $38 million and from $55 million to $124  million
for the quarter and nine month periods ended  September 30, 2001,  respectively,
as compared  to the same  periods in 2000  primarily  due to  favorable  trading
contracts.

Operating Expenses

     Energy Costs

     Energy Costs  increased  $95 million or 44% and $139 million or 25% for the
quarter and nine months ended September 30, 2001 from the comparable  periods in
2000,  respectively,  primarily  due to  increased  load  served  under  the BGS
contract which led to increased  fuel costs for Generation and increased  energy
purchases.  In addition to an increase in the volume of fuel,  higher fuel costs
of $47 million for fossil generation from higher natural gas prices in the early
part of 2001 contributed to the increase.

     Trading Costs

     Trading Costs  decreased $89 million or 12% and $266 million or 13% for the
quarter and nine months ended September 30, 2001 from the comparable  periods in
2000,  respectively,  primarily due to lower trading volumes and lower prices as
compared to 2000.

Operation and Maintenance

     Operation  and  Maintenance  expense  increased  $9  million  or 6% and $33
million  or 7% for the  quarter  and  nine  months  ended  September  30,  2001,
respectively  primarily due to planned outage work in the third quarter of 2001.
Also  contributing  to the increase for the nine months ended September 30, 2001
were higher expenses relating to projects going into operation subsequent to the
first quarter of 2000.

Depreciation and Amortization

     Depreciation and Amortization  expense  decreased $7 million or 20% and $20
million or 19% for the quarter and nine months ended September 30, 2001 from the
comparable  periods in 2000,  respectively.  The decrease was primarily due to a
reduction in the accrual for the estimated cost of removal of Power's generating
stations.

Interest Expense

     Interest  Expense  decreased  $29  million  or 53%  for the  quarter  ended
September  30,  2001 from the  comparable  period in 2000  primarily  due to the
repayment of the $2.786 billion 14.23%  promissory  note to PSE&G to finance the
acquisition of PSE&G's generation  business in August 2000. This loan was repaid
on January 31, 2001 and was replaced on an interim basis by PSEG loans of $1.084
billion at 14.23% and $536  million at 7.11% from  January  2001 to April  2001.
These loans were repaid with the proceeds  from the issuance of the $1.8 billion
Senior Notes discussed below. For the quarter ended September 30, 2000, Interest
Expense  included $44 million related to these  promissory notes and $11 million
of interest for the quarter prior to the generation business  acquisition.  This
expense was calculated  based upon an allocation  methodology that charged Power
with  financing  costs  from  PSE&G in  proportion  to its  share  of total  net
property,  plant and  equipment,  materials  and supplies,  and deferred  income
taxes.  Power's  Interest  Expense  for the  quarter  ended  September  30, 2001
primarily  includes  interest on the $1.8 billion  Senior Notes.

     Interest  Expense  increased  $17 million or 17% for the nine months  ended
September 30, 2001 from the  comparable  period in 2000. The increase in Power's
Interest Expense resulted from its promissory note to PSE&G and the interim PSEG
loans to finance the acquisition of PSE&G's  generation  business.  For the nine
months ended September 30, 2000,  Interest  Expense included $44 million related
to these  promissory  notes and $54 million of interest  prior to the generation
business  acquisition which was calculated as discussed above.  Power's Interest
Expense for the nine  months  ended  September  30,  2001  includes  $66 million
related to the promissory notes and interest on the $1.8 billion Senior Notes.

Liquidity and Capital Resources

     In 2000,  Power financed the  acquisition  of the generation  business from
PSE&G through the issuance of a $2.786 billion  promissory  note. On January 31,
2001,  through  cash  contributions  of $1.2  billion and demand  loans of $1.62
billion from PSEG,  Power repaid this note to PSE&G. In April 2001, Power issued
$1.8 billion in a private  placement of its Senior Notes,  the proceeds of which
were used  primarily to replace its interim  financing from PSEG. It is expected
that  Power's  future  capital  needs will be funded  with cash  generated  from
operations and will be supplemented with external  financings,  equity infusions
from PSEG and other project financing alternatives as dictated by Power's growth
strategy.  Any inability to obtain required  additional  external  capital or to
extend or replace maturing debt and/or existing agreements at current levels and
reasonable  interest rates may affect Power's  financial  condition,  results of
operations and net cash flows.

Capital Requirements

     Construction  expenditures  were related to acquisitions and development by
Power and  improvements  in Power's  existing power plants.  Power had net plant
additions for the nine months ended  September 30, 2001 and 2000,  respectively,
of  $1.2  billion  and  $279  million,   excluding  capitalized  interest.   The
expenditures in 2001 were for developing the 1,150 MW Lawrenceburg, Indiana site
and the 850 MW Waterford,  Ohio site and adding capacity to the Bergen,  Linden,
Burlington  and  Kearny  stations  in  New  Jersey.   Changes  in  environmental
regulations  and unexpected  impacts of existing  regulations  could impact both
Power's  construction  and growth  strategy as well as the  capital  expenditure
amounts.  For  further   information,   including  New  Source  Review  and  PSD
requirements  under the Federal Clean Air Act (CAA), see Note 4. Commitments and
Contingent Liabilities.

     For a discussion of Power's pending asset purchases and  developments,  see
Note 4. Commitments and Contingent Liabilities.


External Financings

     In April 2001, Power, in a private placement, issued $500 million of 6.875%
Senior  Notes due 2006,  $800  million of 7.75%  Senior  Notes due 2011 and $500
million of 8.625%  Senior Notes due 2031.  The net proceeds from the sale of the
Senior Notes were used  primarily  for the  repayment of loans from PSEG,  which
were provided to finance Power's purchase of PSE&G's generation business.  Power
filed a  registration  statement with the SEC relating to an exchange offer for,
or the resale of, these Senior Notes on October 5, 2001.

     Power  obtains any  required  short term  funding  through  loans from PSEG
through PSEG's credit  facilities.  As of September 30, 2001,  letters of credit
were issued in the amount of approximately $90 million.

Business Environment

     Power is currently  evaluating the economic  consequences  of the September
11, 2001  terrorist  attacks on the United States and  subsequent  developments,
particularly their impact on accelerating the continued economic slowdown in the
United States.  The consequences of a prolonged  recession and market conditions
may  include  the  continued  uncertainty  of energy  prices and the capital and
commodity  markets.  Power cannot  predict the impact of any continued  economic
slowdown  and  fluctuating  energy  prices.  However,  such impact  could have a
material  adverse effect on its financial  condition,  results of operations and
net cash flows.

Accounting Matters

     For a discussion of EITF 99-19, SFAS 133 and related DIG issues,  SFAS 141,
SFAS 142,  SFAS 143 and SFAS 144, see Note 2.  Accounting  Matters,  and Note 5.
Financial Instruments and Risk Management.

Forward Looking Statements

     The  information  contained  herein includes  "forward-looking  statements"
within the meaning of the Private Securities  Litigation Reform Act of 1995. All
statements, other than statements of historical facts, included in this document
that address  activities,  events or  developments  that we expect or anticipate
will or may occur in the future,  including such things as Power's  projections,
future capital expenditures,  business strategy,  competitive strengths,  goals,
expansion and Power's growth and the growth of Power's subsidiaries'  businesses
and operations,  are forward-looking  statements.  These statements are based on
assumptions and analyses made by Power in light of its experience and perception
of historical  trends,  current  conditions and expected future  developments as
well as other  factors  Power  believes are  appropriate  in the  circumstances.
However,  actual results and  developments  may differ  materially  from Power's
expectations  and  predictions  due to a  number  of  risks  and  uncertainties,
including:


     o    general and local economic, market or business conditions;

     o    demand for electricity, capacity and ancillary services in the markets
          served by Power's generating units;

     o    increasingly competitive actions by other companies;

     o    the acquisition and development  opportunities  (or lack thereof) that
          may be presented to and pursued by Power;

     o    changes in laws or regulations that are applicable to Power;

     o    environmental constraints on construction and operation;

     o    the rapidly changing market for energy products;

     o    other factors, many of which are beyond Power's control;

     o    nuclear decommissioning and the availability of storage facilities for
          spent nuclear fuel;

     o    licensing approval necessary for nuclear and other operating stations;

     o    the ability to economically and safely operate  generating  facilities
          in accordance with regulatory requirements; and

     o    acts of war or terrorism.


                           PART II. OTHER INFORMATION

                            ITEM 1. LEGAL PROCEEDINGS

     Certain information  reported under legal proceedings reported in Amendment
No. 1 to Power's Form S-4 Registration Statement filed October 5, 2001.

     New Matter.  See page 20 for  information  on  proceedings  before the U.S.
Court of Federal Claims regarding DOE overcharges. Docket No. 01-592C.

     New Matter.  See page 20 for  information  on  proceedings  before the U.S.
Court of Federal Claims regarding the DOE not taking possession of spent nuclear
fuel in 1988. Docket No. 01-551C.

                            ITEM 5. OTHER INFORMATION

     Certain  information  reported  under  Amendment  No. 1 to Power's Form S-4
Registration Statement filed October 5, 2001 is updated below. References are to
the related pages on the Amended Form S-4 as printed and distributed.

License Renewals

     Form S-4,  Page 11.  Exelon,  co-owner  and operator of Peach  Bottom,  has
informed  Nuclear  that on July 3,  2001 an  application  was  submitted  to the
Nuclear  Regulatory  Commission to renew the operating licenses for Peach Bottom
Units 2 and 3. If approved,  the current licenses would be extended by 20 years,
to 2033 and 2034 for Units 2 and 3  respectively.  NRC review of the application
is expected to take approximately two years.

     Form S-4, Page 11. The New Jersey  Department of  Environmental  Protection
(NJDEP) issued a final New Jersey Pollutant Discharge  Elimination System permit
(Permit) for Salem on June 29, 2001,  with an effective  date of August 1, 2001,
allowing for the  continued  operation of Salem with its existing  cooling water
system.  This Permit  renews  Salem's  variance  from  applicable  thermal water
quality  standards  under  Section  316(a) of the federal Clean Water Act (CWA),
determines  that  the  existing  intake  structure  represents  best  technology
available  under Section 316(b) of the CWA,  requires that Nuclear  continues to
implement the wetlands  restoration and fish ladder programs  established  under
the 1994 permit,  and imposes  requirements for additional  analyses of data and
studies to determine if other intake  technologies are available for application
at Salem that are  biologically  effective.  The Permit also requires Nuclear to
install  up to two  additional  fish  ladders  in New  Jersey and fund an escrow
account in the amount of $500,000 for the  construction  of artificial  reefs by
NJDEP. The permit's expiration date is July 31, 2006.

     Nuclear also reached a settlement  with the Delaware  Department of Natural
Resources and  Environmental  Control  (DNREC)  providing that Nuclear will fund
additional habitat  restoration and enhancement  activities as well as fisheries
monitoring and that PSEG and DNREC will work  cooperatively  on the finalization
of other regulatory approvals required for implementation of the Permit. As part
of this agreement,  PSEG was required to deposit approximately $5.8 million into
an escrow account to be used for future costs related to this settlement.

     Form S-4, Page 61. The Delaware River Basin Commission  (DRBC)  unanimously
approved  PSEG's  request  for  revisions  to its Docket for Salem at the DRBC's
meeting on  September  13,  2001.  The Docket,  as revised,  provides for a heat
dissipation area consistent with the hydrothermal  modeling studies conducted in
connection with the renewal application for Salem's NJPDES permit,  incorporates
by reference  the terms and  conditions  of the 2001  Permit,  rescinds the 1995
Revised Docket and establishes a twenty-five year term for the Docket. The newly
revised  Docket  again  includes  a  re-opener  clause  that  allows the DRBC to
re-consider  the  terms  and  conditions  of  the  Docket,  based  upon  changed
circumstances.



FERC RTO Orders

     Form S-4, page 46. The Federal Energy  Regulatory  Commission  (FERC), in a
series of orders  issued in July  2001,  called for the  creation  of four large
regional  transmission  organizations (RTOs) to facilitate  competitive regional
markets in the U.S.  FERC  rejected  several  smaller RTO proposals and directed
transmission owners and independent system operators (ISOs) to combine into much
larger  RTOs,   dramatically   altering  their  proposed   geographic  size  and
configuration.

     In the Northeast region, FERC conditionally  approved the  Pennsylvania-New
Jersey  Maryland  (PJM) RTO  proposal  (subject  to  several  modifications  and
compliance  filings)  and  rejected  the New York ISO and  ISO-New  England  RTO
proposals.  FERC directed that the three existing ISOs for PJM, New York and New
England,  as well as the systems  involved in PJM West, form a single  Northeast
RTO, based on the "PJM platform" and "best  practices" of all three ISO's,  FERC
directed  that  the  parties  in the  region  engage  in  mediation  (with  FERC
oversight) to prepare a proposal and timetable for the merger of the ISOs into a
single RTO. At the end of the 45-day mediation period,  the  Administrative  Law
Judge  assigned  to the  matter  submitted  a report to the  Commission  with an
attached  business plan for  implementation of the single northeast RTO possibly
as  soon  as the  fourth  quarter  of  2003.  Numerous  details  must  still  be
negotiated.

     Power believes that  lower-cost  generation  providers  should benefit from
having better access to a larger regional  market.  While the impact on Power is
uncertain  because  specific  rules  will  not  be  known  for  some  time,  the
elimination of seams issues and the creation of a single wholesale market in the
Northeast is generally expected to have a positive impact on the PSEG companies.

Nuclear Fuel

     Form S-4, page 52. Nuclear has several long-term contracts with uranium ore
operators, converters, enrichers and fabricators to meet the currently projected
fuel  requirements for Salem and Hope Creek.  Nuclear has been advised by Exelon
that it has similar contracts to satisfy the fuel requirements of Peach Bottom.

     On October 11, 2001, Nuclear filed a complaint in the U.S. Court of Federal
Claims,  along  with  over  19  other  plaintiffs,   seeking  relief  from  past
overcharges  by the United  States  Department  of Energy  (DOE) for  enrichment
services.  No assurances can be given as to any claimed damage recovery.

     Form S-4, page 62.  Pursuant to NRC rules,  spent nuclear fuel generated in
any reactor can be stored in reactor  facility  storage pools or in  independent
spent fuel storage  installations  located at or away-from-reactor  sites for at
least 30 years beyond the licensed life for reactor operation (which may include
the term of a revised or renewed  license).  The  availability of adequate spent
fuel storage  capacity is  estimated  through 2011 for Salem 1, 2015 for Salem 2
and 2007 for Hope  Creek.  Nuclear  presently  expects to  construct  an on-site
storage  facility  that would satisfy the spent fuel storage needs of both Salem
and Hope Creek, construction of which will require certain regulatory approvals,
the timely receipt of which cannot be assured.  Exelon has advised  Nuclear that
it has constructed an on-site dry storage  facility at Peach Bottom which is now
operational  to  provide  additional  storage  capacity  through  the end of the
current licenses for the two Peach Bottom units.

     Under the Nuclear Waste Policy Act of 1982 (NWPA), as amended,  the Federal
government has entered into contracts with operators of nuclear power plants for
transportation  and ultimate  disposal of the spent fuel and  mandated  that the
nuclear plant operators  contribute to a Nuclear Waste Fund at a rate of one mil
per kWh of nuclear generation,  subject to such escalation as may be required to
assure full cost  recovery by the Federal  government.  Under the NWPA,  DOE was
required to begin  taking  possession  of all spent  nuclear  fuel  generated by
Power's nuclear units for disposal by no later than 1998. DOE  construction of a
permanent disposal facility has not begun and the DOE has announced that it does
not expect a facility  to be  available  earlier  than 2010.  Exelon has advised
Power that it had signed an agreement  with the DOE  applicable  to Peach Bottom
under which Exelon would be reimbursed for costs  resulting from the DOE's delay
in accepting  spent  nuclear  fuel.  The  agreement  allows Exelon to reduce the
charges paid to the Nuclear Waste Fund to reflect costs reasonably  incurred due
to the DOE's delay. Past and future expenditures  associated with Peach Bottom's
recently  completed  on-site dry  storage  facility  would be eligible  for this
reduction in future DOE fees.  On November 22, 2000, a group of eight  utilities
filed a petition  against  DOE in the  Eleventh  Circuit  U.S.  Court of Appeals
seeking to set aside the receipt of credits out of the  Nuclear  Waste Fund,  as
stipulated  in the Peach Bottom  agreement.  On September  26, 2001 PSEG Nuclear
filed a  complaint  in the U. S.  Court of  Federal  Claims  seeking  relief for
damages  caused by the DOE not taking  possession of spent nuclear fuel in 1998.
No  assurances  can  be  given  as  to  any  damage  recovery  or  the  ultimate
availability of a disposal facility.


Development Projects

     New Matter.  Power has filed an application  with the New York State Public
Service  Commission for  permission to construct and operate a direct  generator
lead  (dedicated  transmission  line)  that  would  deliver  up  to  500  MW  of
electricity to the West Side of Manhattan from the Bergen Generating  Station in
Ridgefield,  NJ. Applications for necessary New Jersey and Federal approvals are
expected to be filed in the near  future.  Estimated  costs are not  expected to
exceed $100 million.

                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(A)  A listing of exhibits being filed with this document is as follows:

     Exhibit Number     Document
     --------------     --------
           12           Computation of Ratios of Earnings to Fixed Charges

(B)  Reports on Form 8-K:

     None.


                                    SIGNATURE

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


                                 PSEG POWER LLC
                                  (Registrant)


                              By: Patricia A. Rado
                   ------------------------------------------
                                Patricia A. Rado
                          Vice President and Controller
                         (Principal Accounting Officer)


November 1, 2001