================================================================================
                                  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 March 31, 2002
                                       OR
       [    ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR
                   15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
                          For the transition period from      to
                                                         -----    -----

Commission         Registrant, State of Incorporation,         I.R.S. Employer
File Number          Address, and Telephone Number            Identification No.
- -----------  --------------------------------------------     ------------------
 000-49614                   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   X       No

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                                      16

Item 3.   Qualitative and Quantitative Disclosures about Market Risk     21

PART II. OTHER INFORMATION
- --------------------------
Item 1.   Legal Proceedings                                              23

Item 5.   Other Information                                              23

Item 6.   Exhibits and Reports on Form 8-K                               25

Signature                                                                26


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

                          PART I. FINANCIAL INFORMATION
                          -----------------------------

                          ITEM 1. FINANCIAL STATEMENTS



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


                                                      For the Quarters Ended
                                                             March 31,
                                                      -----------------------
                                                         2002         2001
                                                      ----------   ----------
OPERATING REVENUES
    Generation ......................................   $   625      $   561
    Trading .........................................       430          587
                                                        -------      -------
             Total Operating Revenues ...............     1,055        1,148
                                                        -------      -------

OPERATING EXPENSES
    Energy Costs ....................................       221          173
    Trading Costs ...................................       398          536
    Operation and Maintenance .......................       181          168
    Depreciation and Amortization ...................        23           30
    Taxes Other Than Income Taxes ...................         4            5
                                                        -------      -------
        Total Operating Expenses ....................       827          912
                                                        -------      -------
OPERATING INCOME ....................................       228          236
Interest Expense - Net ..............................       (28)         (64)
                                                        -------      -------
INCOME BEFORE INCOME TAXES ..........................       200          172
Income Taxes ........................................       (80)         (70)
                                                        -------      -------
EARNINGS AVAILABLE TO PUBLIC
SERVICE ENTERPRISE GROUP
INCORPORATED ........................................   $   120      $   102
                                                        =======      =======






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


                                                                  (Unaudited)
                                                                   March 31,   December 31,
                                                                     2002          2001
                                                                   ---------   ------------
                                                                          
CURRENT ASSETS
     Cash and Cash Equivalents ...................................   $    11    $     9
     Accounts Receivable:
       Affiliated Companies ......................................        --         22
       Other .....................................................       122        270
     Fuel ........................................................        69         76
     Materials and Supplies, Net of Valuation
       Reserves - 2002 and 2001, $2 ..............................       127        124
     Energy Trading Contracts ....................................       294        422
     Other .......................................................        17         15
                                                                     -------    -------
          Total Current Assets ...................................       640        938
                                                                     -------    -------

PROPERTY, PLANT AND EQUIPMENT
     Property, Plant and Equipment ...............................     4,483      4,238
       Less: Accumulated Depreciation and Amortization ...........    (1,292)    (1,253)
                                                                     -------    -------
       Net Property, Plant and Equipment .........................     3,191      2,985
                                                                     -------    -------

NONCURRENT ASSETS
     Deferred Income Taxes .......................................       563        579
     Nuclear Decommissioning Fund ................................       815        817
     Other .......................................................       236        178
                                                                     -------    -------
          Total Noncurrent Assets ................................     1,614      1,574
                                                                     -------    -------
TOTAL ASSETS .....................................................   $ 5,445    $ 5,497
                                                                     =======    =======





                                 PSEG POWER LLC
                           CONSOLIDATED BALANCE SHEETS
                         LIABILITIES AND CAPITALIZATION
                              (Millions of Dollars)

                                                      (Unaudited)
                                                       March 31,   December 31,
                                                         2002         2001
                                                      ---------   -------------
CURRENT LIABILITIES
  Accounts Payable:
     Affiliated Companies ...........................   $    56    $    --
     Other ..........................................       165        333
  Energy Trading Contracts ..........................       258        434
  Other .............................................       159        111
                                                        -------    -------
       Total Current Liabilities ....................       638        878
                                                        -------    -------

NONCURRENT LIABILITIES
  Nuclear Decommissioning ...........................       815        817
  Cost of Removal ...................................       145        146
  Environmental .....................................        53         53
  Other .............................................        92         58
                                                        -------    -------
       Total Noncurrent Liabilities .................     1,105      1,074
                                                        -------    -------
COMMITMENTS AND CONTINGENT LIABILITIES ..............        --         --
                                                        -------    -------

CAPITALIZATION
  Project Level Non-Recourse Debt ...................       800        770
  Long-Term Debt ....................................     1,915      1,915
                                                        -------    -------
       Total Long-Term Debt .........................     2,715      2,685
                                                        -------    -------
MEMBER'S EQUITY
  Contributed Capital ...............................     1,350      1,350
  Basis Adjustment ..................................      (986)      (986)
  Retained Earnings .................................       618        498
  Accumulated Other Comprehensive Income/(Loss) .....         5         (2)
                                                        -------    -------
       Total Member's Equity ........................       987        860
                                                        -------    -------
TOTAL LIABILITIES AND CAPITALIZATION ................   $ 5,445    $ 5,497
                                                        =======    =======




                                PSEG POWER LLC
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Millions of Dollars)
                                   (Unaudited)
                                                                                For the Quarters Ended
                                                                                        March 31,
                                                                                ----------------------
                                                                                   2002        2001
                                                                                -----------  ---------
                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income ....................................................................   $   120    $   102
  Adjustments to reconcile net income to net cash flows from
   operating activities:
    Depreciation and Amortization ...............................................        23         30
    Amortization of Nuclear Fuel ................................................        24         27
    Interest Capitalized During Construction ....................................       (21)        (7)
    Provision for Deferred Income Taxes and ITC - net ...........................        16         12
    Net Changes in certain current assets and liabilities:
       Accounts Receivable ......................................................       148        124
       Inventory - Fuel and Materials and Supplies ..............................         4          4
       Accounts Payable .........................................................       (90)         2
       Other Current Assets and Liabilities .....................................        (2)        22
    Other .......................................................................         5        (34)
                                                                                    -------    -------
       Net Cash Provided By Operating Activities ................................       227        282
                                                                                    -------    -------
CASH FLOWS FROM INVESTING ACTIVITIES
  Additions to Property, Plant and Equipment, excluding Capitalized
Interest ........................................................................      (216)      (282)
      Contributions to Decommissioning and Other Special Funds ..................       (39)       (30)
                                                                                    -------    -------
       Net Cash Used In Investing Activities ....................................      (255)      (312)
                                                                                    -------    -------
CASH FLOWS FROM FINANCING ACTIVITIES
  Issuance of Long-Term Debt ....................................................        30      1,620
  Repayment of Note Payable-Affiliated Company ..................................        --     (2,786)
  Contributed Capital ...........................................................        --      1,200
                                                                                    -------    -------
       Net Cash Provided By Financing Activities ................................        30         34
                                                                                    -------    -------
Net Change In Cash And Cash Equivalents .........................................         2          4
Cash And Cash Equivalents At Beginning Of Period ................................         9         20
                                                                                    -------    -------
Cash And Cash Equivalents At End Of Period ......................................   $    11    $    24
                                                                                    =======    =======
Income Taxes (Refunded)/Paid ....................................................   $    (5)   $    15
Interest Paid ...................................................................   $     3    $    86




================================================================================
                                 PSEG POWER LLC
================================================================================
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1.  Organization and Basis of Presentation

Organization

     Unless the context  otherwise  indicates,  all references to "Power," "we,"
"us" or "our"  herein  means PSEG Power LLC, a New Jersey  corporation  with its
principal  executive offices at 80 Park Plaza,  Newark, New Jersey 07102 and its
consolidated  subsidiaries.  We are a wholly-owned  subsidiary of Public Service
Enterprise  Group  Incorporated  (PSEG)  and  are a  multi-regional  independent
electric generation and wholesale energy marketing and trading company.

     We have three principal,  direct,  wholly-owned subsidiaries:  PSEG Nuclear
LLC  (Nuclear),  PSEG Fossil LLC (Fossil) and PSEG Energy  Resources & Trade LLC
(ER&T) and currently operate in two reportable  segments,  generation and energy
trading. The generation segment of our business earns revenues by selling energy
on a wholesale  basis under contract to our affiliate,  Public Service  Electric
and Gas Company (PSE&G), other power marketers and to load serving entities, and
also by bidding  energy,  capacity and ancillary  services into the market.  The
energy  trading  segment of our  business  earns  revenues  by  trading  energy,
capacity,  fixed transmission  rights, fuel and emission allowances in the spot,
forward and futures  markets.  The energy  trading  segment also earns  revenues
through  financial  transactions,  including  swaps,  options and futures in the
electricity  markets.  We were  established  to  acquire,  own and  operate  the
electric  generation-related  business of PSE&G  pursuant to  regulatory  orders
issued by the New Jersey Board of Public  Utilities (BPU) in connection with the
deregulation  of the  electric  power  industry  in New  Jersey.  We also have a
finance company  subsidiary,  PSEG Power Capital Investment Co. (Power Capital),
which provides certain financing for our 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  contained  in our Annual  Report on Form  10-K.  These  Notes  update and
supplement matters discussed in our Annual Report on Form 10-K.

     The unaudited  financial  information  furnished  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 sheets were
derived from the audited consolidated  financial statements included in our 2001
Annual Report on Form 10-K. Certain  reclassifications of prior period data have
been made to conform with the current presentation.

Note 2.  Accounting Matters

     On January 1, 2002 we adopted Statement of Financial  Accounting  Standards
(SFAS) No. 142,  "Goodwill and Other  Intangible  Assets" (SFAS 142). Under SFAS
142,  goodwill is considered a nonamortizable  asset and is subject to an annual
review for impairment and an interim review when events or circumstances  occur.
In 2001, we had recorded  goodwill of  approximately  $22 million as a result of
our  acquisition  of the Albany,  NY Steam  Station  from  Niagara  Mohawk Power
Corporation  (Niagara Mohawk) in May 2000. Prior to January 1, 2002, this amount
was  amortized  in  accordance   with  then  current   accounting   guidance  at
approximately  $0.5 million per year. The financial  impact of adopting SFAS 142
is being  evaluated and is not likely to be material to our  financial  position
and  statement  of  operations.  We are  required  to complete  our  analysis of
implementing SFAS No. 142 by June 30, 2002, and the related financial  statement
impact is required to be recorded by December 31, 2002.


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

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- Continued

     On January 1, 2002, we adopted 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.  The
adoption of this standard did not have any impact on our  financial  position or
results of operations.

     In July 2001, the Financial Accounting Standards Board (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. We are currently evaluating the effect of this guidance and cannot predict
the impact on our financial  position or results of  operations;  however,  such
impact could be material.

Note 3.  Commitments And Contingent Liabilities

Guaranteed Obligations

     We have  guaranteed  certain energy  trading  contracts of ER&T. We entered
into guarantees  having a maximum  liability of $701 million and $506 million as
of March  31,  2002 and  December  31,  2001,  respectively.  The  amount of our
exposure  under these  guarantees  was $206 million and $153 million as of March
31, 2002 and December 31, 2001,  respectively.

     As of March 31,  2002,  letters  of  credit  were  issued in the  amount of
approximately  $122  million.  These  letters  of credit  are in  support of our
trading business and various contractual obligations.

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 remedial  investigations and
remediations,  where necessary,  particularly at sites situated on surface water
bodies.  We  and  our  predecessor   companies  owned  and/or  operated  certain
facilities situated on surface water bodies,  certain of which are currently the
subject of remedial  activities.  We do not anticipate  that the compliance with
these regulations will have a material adverse effect on our financial position,
results of operations or net cash flows.

Passaic River Site

     The U.S.  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,  including us, may be potentially  liable for performing
required  remedial actions to address potential  environmental  pollution at the
Passaic  River  "facility".  In  a  separate  matter,  we  and  certain  of  our
predecessors  operated  industrial  facilities at properties  within the Passaic
River "facility", including the Essex Generating Station. We cannot predict what
action,  if any,  the EPA or any third party may take against us with respect to
these  matters,  or in such  event,  what costs we may incur to address any such
claims. However, such costs may be material.

Prevention of Significant Deterioration (PSD)/New Source Review (NSR)

     In a response  to a request by the EPA and the NJDEP  under  Section 114 of
the Federal Clean Air Act (CAA) requiring information to assess whether projects
completed  since  1978  at  our  Hudson  and  Mercer  coal  burning  units  were
implemented in accordance with applicable NSR  regulations,  we provided certain
data in November  2000. In January 2002, we reached an agreement  with the state
and the federal government to resolve  allegations of noncompliance with federal
and state NSR  regulations.  Under that agreement,  we will install advanced air
pollution  controls  over 12 years that are  expected  to  significantly  reduce
emissions of nitrogen  oxides (NOx),  sulfur dioxide  (SO2),  and carbon dioxide
(CO2),  particulate  matter, and mercury from these units. The estimated cost of
the program is $355 million and such costs,  when incurred,  will be capitalized
as plant additions.  We also paid a $1.4 million civil penalty,  and will pay up
to $6 million on supplemental  environmental projects, and up to $1.5 million if
reductions in CO2 levels are not achieved.

     The EPA had also asserted that PSD requirements are applicable to Bergen 2,
such that we were  required to have obtained a permit  before  beginning  actual
on-site  construction.  We disputed  that PSD  requirements  were  applicable to
Bergen 2. As a result of the agreement resolving the NSR allegations  concerning
Hudson  and  Mercer,  the NJDEP  issued an air  permit for Bergen 2. The unit is
expected to begin operating in June 2002.

New Generation and Development

     PSEG Power New York Inc., an indirect,  wholly-owned subsidiary,  is in the
process  developing the Bethlehem Energy Center, a 750 MW  combined-cycle  power
plant that will  replace the 400 MW Albany Steam  Station.  Total costs for this
project  will  be  approximately  $450  million  with  expenditures  to  date of
approximately  $59 million.  Construction  is expected to begin in the summer of
2002. The expected  completion  date is in June 2004, at which time the existing
station will be retired.

     We are  constructing  a 550 MW natural  gas-fired,  combined cycle electric
generation plant at Bergen  Generation  Station at a cost of approximately  $319
million with completion  expected in June 2002. Total  expenditures to date have
been $299 million. We are also constructing a 1,186 MW combined cycle generation
plant at Linden,  New Jersey with costs estimated at approximately  $600 million
and expenditures to date of approximately $282 million.  The expected completion
date is in May 2003 at which time existing capacity of 445 MW will be retired.

     We  are  constructing  through  indirect,  wholly-owned  subsidiaries,  two
natural gas-fired combined cycle electric  generation plants in Waterford,  Ohio
(850 MW) and Lawrenceburg, Indiana (1,150 MW) at an aggregate total cost of $1.2
billion.  Total  expenditures to date on these projects have been  approximately
$968 million.  The required  estimated  equity  investment in these  projects is
approximately $400 million,  with the remainder being financed with non-recourse
debt.  As of March 31,  2002,  approximately  $168  million  of equity  has been
invested in these projects. In connection with these projects,  ER&T has entered
into a five-year tolling agreement pursuant to which it is obligated to purchase
the  output of these  facilities  at stated  prices.  The  agreement  expires if
current financing is repaid within five years. Additional equity investments may
be required if the proceeds  received from ER&T under this tolling agreement are
not  sufficient to cover the required  payments  under the bank  financing.  The
Waterford project will not begin commerical operation as a single-cycle facility
in June  2002 as  originally  scheduled.  Both the  Waterford  and  Lawrenceburg
combined-cycle   facilities  are  currently   scheduled  to  achieve  commercial
operation in 2003.

     We  have  commitments  to  purchase  equipment  and  services,   which  are
consistent with our current plans to develop additional generating capacity. The
aggregate amount due under these commitments is approximately $480 million,  the
majority of which are  included in estimated  costs for the  projects  discussed
above.

Note 4.  Financial Instruments, Energy Trading and Risk Management

     Our operations are exposed to market risks from changes in commodity prices
and interest  rates that could affect our results of  operations  and  financial
conditions.  We manage our exposure to these  market  risks  through our regular
operating and financing  activities  and, when deemed  appropriate,  hedge these
risks through the use of derivative financial instruments. We use the term hedge
to mean a strategy  designed  to manage  risks of  volatility  in prices or rate
movements on certain  assets,  liabilities  or anticipated  transactions  and by
creating a relationship  in which gains or losses on derivative  instruments are
expected to  counterbalance  the losses or gains on the assets,  liabilities  or
anticipated  transactions  exposed  to  such  market  risks.  We use  derivative
instruments  as risk  management  tools  consistent  with our business plans and
prudent business practices and for energy trading purposes.

Energy Trading Contracts

     We  engage  in  physical  and  financial  transactions  in the  electricity
wholesale  markets and execute an overall risk  management  strategy to mitigate
the  effects  of  adverse  movements  in the fuel and  electricity  markets.  We
actively  trade  energy,  capacity,  fixed  transmission  rights  and  emissions
allowances   in  the  spot,   forward   and   futures   markets   primarily   in
Pennsylvania-New  Jersey-Maryland  Power Pool  (PJM),  but also  throughout  our
target market,  which we refer to as the Super Region,  which extends from Maine
to the  Carolinas  and the Atlantic  Coast to Indiana.  We are also  involved in
financial   transactions  that  include  swaps,   options  and  futures  in  the
electricity markets.

     Our energy trading  contracts are recorded under Emerging Issues Task Force
(EITF) 98-10. This requires energy trading contracts to be marked-to-market with
the  resulting  realized  and  unrealized  gains and losses  included in current
earnings. These contracts are recorded in our Energy Trading segment.

     We also enter into certain  other  contracts  for our  generation  business
which are  derivatives but do not qualify for hedge  accounting  under SFAS 133,
"Accounting for Derivative  Instruments and Trading  Activities"  (SFAS 133) nor
are they classified as energy trading  contracts under EITF 98-10. Most of these
contracts are option  contracts on gas purchases  for  generation  requirements,
which do not  qualify for hedge  accounting  and  therefore  the changes in fair
market value of these derivative  contracts are recorded in the income statement
at the end of each reporting period in our generation segment.


Energy Trading

     For our energy  trading  segment for the quarters  ended March 31, 2002 and
2001, we recorded net margins of $29.6 million and $48.8 million,  respectively,
as shown below:

                                               For the Quarter Ended
                                                    March 31,
                                        ---------------------------------
                                             2002               2001
                                        --------------    ---------------
                                                (Millions of Dollars)
Realized Gains...................                $1.1              $47.1
Unrealized Gains.................                30.3                3.6
                                        --------------    ---------------
  Gross Margin...................               $31.4              $50.7
                                        ==============    ===============
  Net Margin*. ..................               $29.6              $48.8
                                        ==============    ===============

     * Net Margin equals Gross Margin less Broker Fees and other trading-related
expenses of $1.8 million and $1.9 million, for the quarters ended March 31, 2002
and March 31, 2001, respectively.

Generation

     For our generation business for the quarters ended March 31, 2002 and 2001,
we recorded gross margins of $(4.5) million and $0.2 million,  respectively,  as
shown below:

                                              For the Quarter Ended
                                                    March 31,
                                        ---------------------------------
                                            2002               2001
                                        --------------    ---------------
                                                (Millions of Dollars)
Realized (Losses)................             $(12.0)                $--
Unrealized Gains.................                7.5                 0.2
                                        --------------    ---------------
  Gross Margin...................              $(4.5)               $0.2
                                        ==============    ===============

     As of March 31, 2002, the fair value of our energy contracts in trading and
generation segments was $49.8 million, described below, of which over 90% of the
contracts have terms of two years or less.





                                                                      (Millions of Dollars)
                                                 ----------------------------------------------------------------
                                                    Energy Trading            Generation              Total
                                                 ---------------------    -------------------    ----------------
                                                                                                
Fair Value December 31, 2001..............                     $9.7                 $(11.6)              $(1.9)
Realized (Gains)/Losses...................                     (1.1)                  12.0                10.9
Unrealized Gains..........................                     30.3                    7.5                37.8
Fair Value of New Contracts...............                      3.0                     --                 3.0
                                                 ---------------------    -------------------    ----------------
Fair Value March 31, 2002.................                    $41.9                   $7.9               $49.8
                                                 =====================    ===================    ================

     The fair values as of March 31,  2002 and  December  31, 2001 of  financial
instruments  related to the energy commodities in our energy trading segment are
summarized in the following table:




                                          March 31, 2002                  December 31, 2001
                                   -----------------------------   --------------------------------
                                   Notional  Notional    Fair      Notional   Notional      Fair
                                     (mWh)    (MMBTU)    Value       (mWh)     (MMBTU)     Value
                                   ------------------------------  ---------------------- ---------
                                            (Millions)                       (Millions)
                                                                            
      Futures and Options NYMEX.      14.0      12.0    $(1.5)         --       16.0       $(1.2)
      Physical forwards.........      53.0      48.0     $9.9        41.0        9.0       $(2.6)
      Options-- OTC.............       2.0     470.0    $16.7         8.0      717.0      $(18.7)
      Swaps.....................       --    1,151.0     $3.5          --    1,047.0       $23.9
      Emission Allowances.......       --        --     $13.3          --        --         $8.3



     The fair values as of March 31,  2002 and  December  31, 2001 of  financial
instruments  related to the energy  commodities  in our  generation  segment are
summarized in the following table:





                                           March 31, 2002                  December 31, 2001
                                    ------------------------------   ------------------------------
                                    Notional  Notional    Fair       Notional   Notional    Fair
                                      (mWh)    (MMBTU)    Value       (mWh)     (MMBTU)    Value
                                    ------------------------------  -------------------------------
                                             (Millions)                       (Millions)
                                                                         
     Futures and Options NYMEX.        --        1.0       $1.2          --         --        --
     Physical forwards.........        --         --        --           --         --        --
     Options-- OTC.............        --       79.0       $5.4          --        86.0    $(10.4)
     Swaps.....................        --       64.0       $1.3          --        84.0     $(1.2)
     Emission Allowances.......        --         --         --          --         --        --


     We routinely  enter into exchange  traded futures and options  transactions
for  electricity  and  natural  gas as part of our  energy  trading  operations.
Generally, exchange-traded futures contracts require deposit of margin cash, the
amount of which is subject to change based on market  movement and in accordance
with exchange rules.  The amount of the margin deposits as of March 31, 2002 was
approximately $4.9 million.

Derivative Instruments and Hedging Activities

Commodity Contracts

     The   availability   and  price  of  energy   commodities  are  subject  to
fluctuations from factors such as weather,  environmental  policies,  changes in
supply and demand,  state and federal  regulatory  policies and other events. To
reduce  price  risk  caused by market  fluctuations,  we enter  into  derivative
contracts,   including  forwards,  futures,  swaps  and  options  with  approved
counterparties, to hedge our anticipated demand. These contracts, in conjunction
with  owned  electric  generation  capacity,  are  designed  to cover  estimated
electric customer commitments.

     The BPU  approved an auction to  identify  energy  suppliers  for the Basic
Generation  Service (BGS)  beginning on August 1, 2002.  We did not  participate
directly  in the  auction  but  agreed to supply  power to several of the direct
bidders,  securing  contracts  for  a  substantial  portion  of  our  generation
capacity. On February 15, 2002 the BPU approved the BGS auction results.

     As a result  of the BGS  auction,  we have  entered  into  BGS/Third  Party
Suppliers agreements with several counterparties who won bids to deliver energy,
capacity,  transmission  and  ancillary  services  to serve the  native  load of
various New Jersey  utilities at a fixed  price.  In order to hedge a portion of
our forecasted BGS  requirements,  we entered into forward  purchase  contracts,
futures, options and swaps. We have also forecasted the energy delivery from our
generating  stations based on the forward price curve  movement of energy.  As a
result,  we entered into swaps,  options and futures  transactions  to hedge the
price  of gas to meet  our gas  purchases  requirements  for  generation.  These
transactions  qualified  for hedge  accounting  treatment  under SFAS 133. As of
March  31,  2002,  the fair  value of  these  hedges  were  $11.1  million  with
offsetting  charges  to  Other  Comprehensive   Income  (OCI)  of  $6.5  million
(after-tax). These hedges will mature in 2003.

     We use a  value-at-risk  (VAR)  model  to  assess  the  market  risk of our
commodity  business.  This model includes fixed price sales  commitments,  owned
generation,   native  load   requirements,   physical  contracts  and  financial
derivative  instruments.  VAR  represents  the  potential  gains or  losses  for
instruments or portfolios due to changes in market factors, for a specified time
period and confidence level. We estimate VAR across our commodity business using
a model with historical volatilities and correlations.

     The Risk Management Committee of PSEG (RMC) has established a VAR threshold
of $75 million  with our Board of  Directors  and set an  internal  limit of $50
million.  If the $50 million  threshold is reached,  the RMC is notified and the
portfolio is closely monitored to reduce risk and potential adverse movements.

     The measured VAR using a  variance/co-variance  model with a 95% confidence
level  and  assuming  a  one-week   time  horizon  as  of  March  31,  2002  was
approximately  $22  million,  compared  to the  December  31,  2001 level of $14
million,   which  was  calculated   using  various   controls  and  conservative
assumptions,  such as a 50%  success  rate in the BGS  Auction.  This  estimate,
however, is not necessarily  indicative of actual results,  which may differ due
to the fact that actual  market  rate  fluctuations  may differ from  forecasted
fluctuations  and due to the fact that the portfolio of hedging  instruments may
change over the holding  period and due to certain  assumptions  embedded in the
calculation.

     The absence of a PJM price cap in situations  involving emergency purchases
and the potential for plant outages may cause extreme price movements that could
have a material adverse impact on our financial condition, results of operations
and net cash flows.

Credit Risk

     Credit risk  relates to the risk of loss that we would incur as a result of
non-performance  by  counterparties,  pursuant to the terms of their contractual
obligations.  We are  subject  to credit  policies  established  by PSEG that we
believe  significantly  minimizes  our 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.  We also
establish  credit  reserves for our energy  trading  contracts  based on various
factors,  including individual  counterparty's position,  credit rating, default
possibility and recovery rates.

     As a result of the BGS auction,  we have  contracted to provide  generating
capacity to the direct  suppliers of New Jersey electric  utilities,  commencing
August 1, 2002.  These  bilateral  contracts  are subject to credit  risk.  This
credit  risk  relates to the  ability of  counterparties  to meet their  payment
obligations  for the  power  delivered  under  each BGS  contract.  This risk is
substantially higher than the risk associated with potential nonpayment by PSE&G
under the BGS contract  expiring July 31, 2002,  since PSE&G is a rate-regulated
entity.  Any failure to collect these payments under the new BGS contracts could
have a material  impact on our results of  operations,  cash flows and financial
position.

Note 5.  Income Taxes




                                                                    Quarter Ended March 31,
                                                               -----------------------------
                                                                   2002            2001
                                                               -------------   -------------

                                                                              
Federal tax provision at statutory rate.....................         35.0%           35.0%
New Jersey Corporate Business Tax, net of Federal benefit...          5.9%            5.9%
Other-- net.................................................         (0.9)%          (0.2)%
                                                               -------------   -------------
      Effective Income Tax Rate.............................         40.0%           40.7%
                                                               =============   =============


Note 6.  Financial Information By Business Segments

Basis of Organization

     We currently  operate in two  reportable  segments,  Generation  and Energy
Trading,  which were  determined by Management in accordance  with SFAS No. 131,
"Disclosures  About  Segments of an Enterprise  and Related  Information"  (SFAS
131).  These  segments  were  determined  based on how  management  measures the
performance  based on segment net income, as illustrated in the following table,
and how it allocates resources to our businesses.  Our organizational  structure
supports these segments.

Generation

     The generation  segment of our business earns revenues by selling energy on
a wholesale basis under contract to power marketers and to load serving entities
(LSEs) and by bidding our  energy,  capacity  and  ancillary  services  into the
market

Energy Trading

     The  energy  trading  segment of our  business  earns  revenues  by trading
energy, capacity, fixed transmission rights, fuel and emission allowances in the
spot,  forward  and  futures  markets.  Our energy  trading  segment  also earns
revenues through financial transactions, including swaps, options and futures in
the electricity markets.

     Information related to the segments of our business is detailed below:




                                                                              Energy       Consolidated
                                                            Generation       Trading          Total
                                                           -------------- --------------- ---------------
                                                                       (Millions of Dollars)
                                                                                       
For the Quarter Ended March 31, 2002:
- ------------------------------------
Total Revenues........................................            $625            $430          $1,055
Operating Income Before Income Taxes..................             198              30             228
Income Taxes..........................................              68              12              80
Net Income............................................            $102             $18            $120
                                                           ============== =============== ===============
As of March 31, 2002:
Total Assets..........................................          $4,888            $557          $5,445
                                                           ============== =============== ===============






                                                                              Energy       Consolidated
                                                            Generation       Trading          Total
                                                           -------------- --------------- ---------------
                                                                       (Millions of Dollars)
                                                                                       
For the Quarter Ended March 31, 2001:
- ------------------------------------
Total Revenues........................................            $561            $587          $1,148
Operating Income Before Income Taxes..................             187              49             236
Income Taxes..........................................              50              20              70
Net Income............................................             $73             $29            $102
                                                           ============== =============== ===============

As of December 31, 2001:
Total Assets..........................................          $4,707            $790          $5,497
                                                          ============== =============== ===============


Note 7.  Comprehensive Income

     Comprehensive Income, Net of Tax, is detailed below:




                                                                     For the Quarter Ended
                                                             ----------------------------------------
                                                              March 31, 2002      March 31, 2001
                                                                     (Millions of Dollars)
                                                             ----------------------------------------
                                                                                       
Net Income.............................................               $120.0                 $102.0
Change in the Fair Value of Financial Instruments (A)..                  8.2                    2.3
Reclassification Adjustments for Net Amount included
  In Net Income (B)....................................                 (0.8)                  (0.6)
                                                             ------------------     -----------------
Comprehensive Income...................................               $127.4                 $103.7
                                                             ==================     =================
<FN>

     (A)  Net of tax of $(5.1) million and $(1.2) million for the quarters ended
          March 31, 2002 and 2001, respectively.

     (B)  Net of tax of $(0.5) million and $(0.2) million for the quarters ended
          March 31, 2002 and 2001, respectively.

</FN>


Note 8.  Property, Plant and Equipment

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



                                                                       March 31,    December 31,
                                                                          2002          2001
                                                                      -----------------------------
                                                                         (Millions of Dollars)
                                                                                    
     Property, Plant and Equipment
     -----------------------------
     Plant in Service:
        Fossil Production........................................         $1,910          $1,898
        Nuclear Production.......................................            181             154
                                                                      -----------------------------
     Total Plant in Service......................................          2,091           2,052
                                                                      -----------------------------

     Nuclear Fuel in Service.....................................            561             486
     Construction Work in Progress Including Nuclear Fuel........          1,814           1,693
     Other.......................................................             17               7
                                                                      -----------------------------
     Total.......................................................         $4,483          $4,238
                                                                      =============================


     Interest related to capital projects is capitalized in accordance with SFAS
No. 34, "Capitalization of Interest Cost". For the quarters ended March 31, 2002
and 2001, Interest Capitalized During Construction (IDC) amounted to $21 million
and $7 million, respectively.

Note 9.  Related Party Transactions

PSEG & PSE&G

     In August  2000,  PSE&G  transferred  its  electric  generating  assets and
liabilities to us 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,  we recorded  interest  expense of  approximately  $34 million
relating to the promissory  note. We repaid the  promissory  note on January 31,
2001,  with funds provided from PSEG in the form of equity and loans,  including
loans of $1.620 billion at various rates for which we recorded  interest expense
of  approximately  $40 million for the period from  February 2001 to April 2001,
when the loan was repaid.

     As of March 31, 2002, we had a note payable to PSEG of  approximately  $215
million for short term funding needs.  As of December 31, 2001, our note payable
to PSEG was $164 million.  Our interest  expense related to these borrowings was
$1.4 million and $10.7  million for the quarters  ended March 31, 2002 and 2001,
respectively.

     Effective with the asset transfer,  we charge PSE&G for a market transition
charge  (MTC)  and  the  energy  and  capacity  provided  to  meet  PSE&G's  BGS
requirements.  These rates were  established  by the BPU. For the quarters ended
March 31, 2002 and 2001,  we charged PSE&G  approximately  $460 million and $463
million,  respectively,  for MTC and BGS. As of March 31, 2002 and  December 31,
2001, our receivable from PSE&G relating to these costs was  approximately  $154
million and $158 million,  respectively.  For the quarters  ended March 31, 2002
and 2001,  we purchased  energy and  capacity  from PSE&G at the market price of
approximately $28 million and $43 million,  respectively,  which PSE&G purchased
under various non-utility  generation (NUG) contracts.  As of March 31, 2002 and
December  31,  2001,  our  payable  to PSE&G  relating  to these  purchases  was
approximately $11 million and $7 million, respectively.

PSEG Services Corporation

     PSEG Services Corporation provides and bills administrative  services to us
on a monthly basis. Our costs related to such services amounted to approximately
$35  million and $27  million  for the  quarters  ended March 31, 2002 and 2001,
respectively. As of March 31, 2002 and December 31, 2001, our payable related to
these costs was approximately $16 million and $13 million, respectively.

Note 10.  Guarantees of Debt

     In April 2001, we 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 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. The following table presents condensed  financial  information
for the guarantor  subsidiaries as well as our non-guarantor  subsidiaries as of
March 31, 2002 and 2001 and for the quarters then ended.



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

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- Concluded





                                                               Guarantor          Other         Consolidating
                                                   Power      Subsidiaries     Subsidiaries      Adjustments        Total
                                                ----------   --------------   -------------    ---------------    ----------
                                                                           (Millions of Dollars)
                                                                                                     
For the Quarter  ended March 31, 2002:
Revenues....................................         --           $1,053              $2                 --         $1,055
Operating Expenses..........................         20              803               4                 --            827
                                                ----------   --------------   -------------    ---------------    ----------
Operating Income (Loss).....................        (20)             250              (2)                --            228
Other Income (Loss).........................        156               (1)             --               (155)            --
Interest Expense............................        (41)             (16)             29                 --            (28)
Income Taxes................................         25              (96)             (9)                --            (80)
                                                ----------   --------------   -------------    ---------------    ----------
Net Income (Loss)...........................       $120             $137             $18              $(155)          $120
                                                ==========   ==============   =============    ===============    ==========

Net Cash Provided By (Used In) Operating            144              312             227               (456)          $227
Activities..................................
Net Cash Provided By (Used In) Investing
Activities..................................       (224)              --              --                (31)          (255)
Net Cash Provided By Financing Activities...         79             (176)             30                 97             30

For the Quarter ended March 31,  2001:

Revenues....................................        $--           $1,139              $9                 --         $1,148
Operating Expenses..........................         29              869              14                 --            912
                                                ----------   --------------   -------------    ---------------    ----------
Operating Income (Loss).....................        (29)             270              (5)                --            236
Other Income (Loss).........................        171               (1)             --               (170)            --
Interest Expense............................        (71)             (12)             18                  1            (64)
Income Taxes................................         31              (99)             (1)                (1)           (70)
                                                ----------   --------------   -------------    ---------------    ----------
Net Income (Loss)...........................       $102             $158             $12              $(170)          $102
                                                ==========   ==============   =============    ===============    ==========


Net Cash Provided By (Used In) Operating            144              312             227               (401)          $282
Activities..................................
Net Cash Provided By (Used In) Investing           (224)              --              --                (88)          (312)
Activities..................................
Net Cash Provided By Financing Activities...         79             (176)             30                 101            34

As of March 31, 2002:
Current Assets..............................          9              619              32                (20)          $640
Property, Plant and Equipment, net..........         50            2,036           1,105                 --          3,191
Noncurrent Assets...........................      3,023              881           1,288             (3,578)         1,614
                                               -----------   --------------   -------------    ---------------    ----------
Total Assets................................     $3,082           $3,536          $2,425            $(3,598)        $5,445
                                               ===========   ==============   =============    ===============    ==========

Current Liabilities.........................         57              436             254              $(109)          $638
Noncurrent Liabilities......................         44            1,044              17                 --          1,105
Note Payable-- Affiliated Company...........         79            1,150              --             (1,229)            --
Long-Term Debt..............................      1,915               --             800                 --          2,715
Member's Equity.............................        987              906           1,354             (2,260)           987
                                               -----------   --------------   -------------    ---------------    ----------
Total Liabilities and Member's Equity.......     $3,082           $3,536          $2,425            $(3,598)        $5,445
                                               ===========   ==============   =============    ===============    ==========

As of  December  31, 2001:
Current Assets..............................       $  7            $ 892            $ 64            $   (25)          $938
Property, Plant and Equipment, net..........         40            1,987             958                 --          2,985
Noncurrent Assets...........................      2,835              783           1,230             (3,274)         1,574
                                               -----------   --------------   -------------    --------------     ----------
Total Assets................................     $2,882           $3,662          $2,252            $(3,299)        $5,497
                                               ===========   ==============   =============    ==============     ==========

Current Liabilities.........................       $ 56            $ 631           $ 215            $   (24)         $ 878
Noncurrent Liabilities......................         30            1,028              16                 --          1,074
Note Payable-- Affiliated Company...........         21            1,150              --             (1,171)            --
Long-Term Debt..............................      1,915               --             770                 --          2,685
Member's Equity.............................        860              853           1,251             (2,104)           860
                                              -----------   --------------   -------------    --------------     ----------
Total Liabilities and Member's Equity.......     $2,882           $3,662          $2,252            $(3,299)        $5,497
                                              ===========   ==============   =============    ==============     ==========


     There are no  restrictions  on the ability of our  subsidiaries to transfer
funds in the form of  dividends,  loans or advances to us for the periods  noted
above.


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

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

Overview of the Quarter Ended March 31, 2002 and Future Outlook

     For the quarter ended March 31, 2002,  net income  increased $18 million or
18%,  compared  to the quarter  ended  March 31,  2001.  This  increase  was due
primarily to higher revenues from spot sales into the market and from generation
service to PSE&G's  customers as many customers who had migrated to other energy
suppliers  returned to PSE&G to be served under the BGS  Contract.  Results were
also favorably  impacted by lower fuel prices to produce  electricity.  This was
partially offset by lower trading margins and lower revenues  resulting from the
2% rate  reduction  in  February  2001  totaling  $28 million as part of PSE&G's
deregulation  plan,  and a $13 million  increase in  Operation  and  Maintenance
expense.

     Our  successful  participation  as an  indirect  supplier  of energy to the
state's  utilities,  including  PSE&G,  involved in New  Jersey's  recent  basic
generation  service (BGS) auction will have a meaningful effect on our earnings,
particularly  in the second half of the year when the new BGS  contracts go into
effect. We surpassed our objective of securing contracts on more than 75% of our
capacity  with  suppliers  that won the right to serve New  Jersey's  utilities,
including PSE&G, for a one-year period beginning August 1.

     Unless the context  otherwise  indicates,  all references to "Power," "we,"
"us" or "our" herein means PSEG Power LLC (Power), a New Jersey corporation with
its principal  executive offices at 80 Park Plaza,  Newark, New Jersey 07102 and
its  consolidated  subsidiaries.  Following  are the  significant  changes in or
additions to information  reported in our 2001 Annual Report on Form 10-K.  This
discussion  refers to our  Consolidated  Financial  Statements  (Statements) and
related Notes to Consolidated Financial Statements (Notes) and should be read in
conjunction with such Statements and Notes.

RESULTS OF OPERATIONS

     Our business consists of two reportable segments,  which are Generation and
Energy  Trading.  The following is a discussion of the major  quarter-to-quarter
financial statement  variances and follows the financial statement  presentation
as it relates to each of our segments.

     For the Quarter  Ended March 31, 2002  compared to the Quarter  Ended March
31, 2001

Operating Revenues

Generation

     Revenues from our  generation  segment  increased $64 million or 11% in the
quarter  ended March 31, 2002,  as compared to the quarter  ended March 31, 2001
primarily due to an increase of $65 million in Interchange/Spot Market Sales due
to additional generation and favorable prices. Also, a $25.0 million increase in
BGS revenue for the quarter  contributed  to the  increase.  This  resulted from
customers  returning  to PSE&G  in 2001  from  Third  Party  Suppliers  (TPS) as
wholesale  market prices  exceeded fixed BGS rates.  At March 31, 2002, TPS were
serving less than 0.5% of the  customer  load  traditionally  served by PSE&G as
compared to the March 31, 2001 level of 8%.  Partially  offsetting this increase
was a net $28  million  decrease  in MTC  revenues  remitted  to us from  PSE&G,
relating to two 2% rate  reductions in February and August 2001. As of March 31,
2002, as required by the BPU,  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.

Energy Trading

     Revenues from our energy trading  segment  decreased by $157 million or 27%
for the quarter ended March 31, 2002 from the comparable  period in 2001, due to
lower energy  trading  volumes,  lower prices as compared to 2001,  and emission
credits recorded in the first quarter of 2001. Despite lower trading volumes for
the quarter, we expect to meet our full year trading margin goals.

Operating Expenses

Energy Costs

     Energy Costs  increased  $48 million or 28% for the quarter ended March 31,
2002  from  the   comparable   period  in  2001,   primarily  due  to  increased
Interchange/Spot  Market costs due to the incremental  load served under the BGS
contract.  This was partially offset by lower fuel costs,  including natural gas
and nuclear and lower demand as a result of the warmer winter weather.

Trading Costs

     Trading Costs decreased $138 million or 26% for the quarter ended March 31,
2002 from the comparable period in 2001,  primarily due to lower trading volumes
and lower prices as compared to 2001.

Operation and Maintenance

     Operation  and  Maintenance  expense  increased  $13  million or 8% for the
quarter ended March 31, 2002.

Depreciation and Amortization

     Depreciation and Amortization  expense  decreased $7 million or 23% for the
quarter ended March 31, 2002 from the  comparable  period in 2001.  The decrease
was  primarily  due to  decreased  estimated  cost of removal of our  generating
stations.

Interest Expense

     Interest  Expense  decreased $36 million or 56% for the quarter ended March
31, 2002 from the  comparable  period in 2001  primarily due to the repayment of
the $2.786  billion  14.23%  promissory  note to PSE&G.  This loan was repaid on
January 31, 2001 and was replaced on an interim basis by loans of $1.084 billion
at 14.23% and $536  million at 7.11% from PSEG from  January 2001 to April 2001.
These loans were  repaid with the  proceeds  of the $1.8  billion  Senior  Notes
issued in April 2001,  resulting in a total decrease in interest  expense of $23
million  for  this  quarter.   Also   contributing   to  the  decrease  was  the
capitalization of $21 million of interest on various projects under construction
in 2002.

LIQUIDITY AND CAPITAL RESOURCES

Financing Methodology

     Our  capital  requirements  and  those  of our  subsidiaries  are  met  and
liquidity is provided by internally generated cash flow and external financings.
From time to time,  we make  equity  contributions  to our direct  and  indirect
subsidiaries  to  provide  for part of  their  capital  and  cash  requirements,
generally relating to long-term  investments.  At times, we utilize intercompany
dividends  and  inter-company  loans to  satisfy  various  subsidiary  needs and
efficiently  manage our and our subsidiaries'  short-term cash needs. Any excess
funds  are  invested  in  accordance  with  guidelines  adopted  by our Board of
Directors.

     External  funding to meet the majority of our  requirements is comprised of
corporate finance transactions. The debt incurred is our direct obligation. Some
of the  proceeds  of  these  debt  transactions  are  used by us to make  equity
investments in our subsidiaries. External funding is also provided through PSEG,
which  may  use  proceeds  of  its   financing   transactions   to  make  equity
contributions or loans to us.

     The  availability  and cost of  external  capital  could be affected by our
performance  as well as by the  performance of PSEG and our  subsidiaries.  This
could include the degree of structural or regulatory  separation  between us and
our subsidiaries and affiliates and the potential impact of affiliate ratings on
our credit quality. Additionally, compliance with applicable financial covenants
will depend upon future  financial  position and levels of earnings and net cash
flows, as to which no assurances can be given.

     Financing  for two of our  projects  under  construction  in  Lawrenceburg,
Indiana and  Waterford,  Ohio has been being  provided by  non-recourse  project
financing transactions. These consist of loans from banks and other lenders that
are secured by the project and the special purpose subsidiary assets and/or cash
flows.   Non-recourse   transactions  generally  impose  no  obligation  on  the
parent-level  investor  to repay  any debt  incurred  by the  project  borrower.
However,  in some cases,  certain  obligations  relating to the investment being
financed,  including  additional  equity  commitments,  are  guaranteed  by  us.
Further, the consequences of permitting a project-level  default include loss of
any invested equity by the parent.

Debt Covenants, Cross Default Provisions, Material Adverse Changes, and Ratings
Triggers

     Our senior debt indenture and the credit agreements of our Lawrenceburg and
Waterford subsidiaries contain cross-default provisions under which a default by
us involving an aggregate $50 million of indebtedness in other  agreements would
result in a  default  and the  potential  acceleration  of  payment  under  such
indenture and credit agreements.  In addition,  as discussed below, we depend on
PSEG's credit facilities for our short-term financing needs. Under PSEG's credit
agreements,  a default with respect to  specified  indebtedness  in an aggregate
amount of $50  million  for each of PSEG,  us and PSE&G and $5 million  for PSEG
Energy  Holdings,   including  relevant  equity   contribution   obligations  in
subsidiaries'  non-recourse  transactions,  would cause a cross-default  and the
potential acceleration of payment thereunder.

     If such a default were to occur,  lenders,  or the debt  holders  under our
indenture, could determine that debt payment obligations may be accelerated as a
result of a cross-default. A declaration of a cross-default could severely limit
our liquidity and restrict our ability to meet our debt, capital and, in extreme
cases,  operational  cash  requirements.   Any  inability  to  satisfy  required
covenants  and/or borrowing  conditions could have a similar impact.  This would
have a material adverse effect on our financial condition, results of operations
and net cash flows, as well as those of our subsidiaries.

     In  addition,  the  credit  agreements  of PSEG  and our  Lawrenceburg  and
Waterford  subsidiaries  generally  contain  provisions  under which the lenders
could refuse to advance loans in the event of a material  adverse  change in the
borrower's, and, as may be relevant, our business or financial condition. In the
event that PSEG, we or the lenders in any of these credit  agreements  determine
that a material  adverse  change  has  occurred,  advances  of loan funds may be
limited.

     PSEG's  credit  agreements  contain  maximum  debt to  equity  ratios  as a
financial  covenant.  Compliance  with this financial  covenant will depend upon
PSEG's future financial  position and the level of earnings and cash flow, as to
which no assurances can be given. As part of PSEG's financial planning forecast,
it performs  stress  tests on its  financial  covenant.  These  tests  include a
consideration  of the impacts of potential  asset  impairments  and other items.
PSEG's  current  analyses and  projections  indicate that PSEG should be able to
meet its financial covenant.

     Our debt  indenture and such credit  agreements do not contain any "ratings
triggers"  that  would  cause  an  acceleration  of the  required  interest  and
principal payments in the event of a ratings downgrade. However, in the event of
a downgrade,  we and PSEG may be subject to increased  interest costs on certain
bank debt.  Also, in connection with our energy trading  business,  we must meet
certain credit quality standards as are required by  counterparties.  These same
contracts  provide  reciprocal  benefits to us. If we lose our investment  grade
credit rating,  ER&T would have to provide credit support  (letters of credit or
cash), which would significantly  impact our energy trading business.  Providing
this credit  support  would  increase our costs of doing  business and limit our
ability to successfully conduct our energy trading operations.  In addition, our
counterparties  may  require us to meet margin or other  security  requirements,
which may include cash payments.

     Over  the  next  several  years,   we,  our   Lawrenceburg   and  Waterford
subsidiaries  and PSEG  will be  required  to  refinance  maturing  debt,  incur
additional debt and/or provide equity to fund investment activity. 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 our financial condition, results of operations and net cash flows.

Regulatory Restrictions

     If PSEG  were no  longer to be exempt  under  the  Public  Utility  Holding
Company Act of 1935 (PUHCA),  PSEG and its subsidiaries,  including us, would be
subject  to  additional  regulation  by the SEC with  respect to  financing  and
investing activities,  including the amount and type of non-utility investments.
We believe that this would not have a material  adverse  effect on our financial
condition, results of operations and net cash flows.

Short-Term Liquidity

     Our short-term  financing needs will be met using PSEG's  commercial  paper
program or lines of credit.  As of March 31,  2002,  we had a payable to PSEG of
approximately  $215 million for  short-term  funding  needs.  As of December 31,
2001, our payable was $164 million.

     We  are  constructing  through  indirect,  wholly-owned  subsidiaries,  two
natural gas-fired combined cycle electric  generation plants in Waterford,  Ohio
(850 MW) and Lawrenceburg, Indiana (1,150 MW) at an aggregate total cost of $1.2
billion.  Total  expenditures to date on these projects are  approximately  $968
million.   Our  required  estimated  equity  investment  in  these  projects  is
approximately $400 million,  with the remainder being financed with non-recourse
debt.  As of March 31,  2002,  approximately  $168  million  of equity  has been
invested in these projects. In connection with these projects,  ER&T has entered
into a five-year tolling agreement pursuant to which it is obligated to purchase
the output of these facilities at stated prices. The agreement may expire if the
projects  are  refinanced  or current  financing  is repaid  within  five years.
Additional equity investments may be required if the proceeds received from ER&T
under this tolling  agreement are not sufficient to cover the required  payments
under the bank  financing.  The  Waterford  project  will not  begin  commerical
operation as a single-cycle facility in June 2002 as originally scheduled.  Both
the Waterford and Lawrenceburg combined-cycle facilities are currently scheduled
to achieve commerical operation in 2003.

CAPITAL REQUIREMENTS

     We have substantial  commitments as part of our growth strategy and ongoing
construction  programs.  We expect that the majority of our capital requirements
over the next five years will come from  internally  generated  funds,  with the
balance to be provided  by the  issuance  of debt at the  subsidiary  or project
level and equity contributions from PSEG.

     For the quarter  ended March 31, 2002,  we had net plant  additions of $216
million,  excluding  capitalized  interest.  The majority of these additions are
related to developing the  Lawrenceburg,  Indiana and the Waterford,  Ohio sites
and adding capacity to the Bergen and Linden stations in New Jersey.

ACCOUNTING MATTERS

     For a discussion of SFAS 142, SFAS 143 and SFAS 144, see Note 2. Accounting
Matters .

Critical Accounting Policies and Other Accounting Matters

     Our most critical  accounting policies include the application of: Emerging
Issues Task Force (EITF) 98-10,  "Accounting  for  Contracts  Involved in Energy
Trading and Risk Management Activities" (EITF 98-10) and EITF 99-19,  "Reporting
Revenue  Gross as a  Principal  versus Net as an Agent"  (EITF  99-19),  for our
energy  trading  business;   and  SFAS  No.  133,   "Accounting  for  Derivative
Instruments and Hedging  Activities",  as amended (SFAS 133), to account for our
various hedging transactions.

Accounting, Valuation and Presentation of Our Energy Trading Business

     Accounting - We account for our energy trading  business in accordance with
the provisions of EITF 98-10,  which  requires that energy trading  contracts be
marked to market with gains and losses included in current earnings.

     Valuation - Since the vast majority of our energy  trading  contracts  have
terms of less  than two  years,  valuations  for  these  contracts  are  readily
obtainable  from  the  market  exchanges,  such as PJM,  and  over  the  counter
quotations.  The  valuations  also  include  a credit  reserve  and a  liquidity
reserve, which is determined using financial quotation systems,  monthly bid-ask
prices and spread  percentages.  We have  consistently  applied  this  valuation
methodology  for each  reporting  period  presented.  The fair  values  of these
contracts and a more detailed discussion of credit risk are reflected in Note 4.
Financial Instruments, Energy Trading and Risk Management.

     Presentation  - 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.  The guidance  states that whether a company should
recognize  revenue based on the gross amount billed or the net retained requires
significant  judgment,  which depends on the relevant  facts and  circumstances.
Based on the analysis  and  interpretation  of EITF 99-19,  we report all of the
energy trading  revenues and energy  trading-related  costs on a gross basis for
physical  bilateral  energy and capacity sales and  purchases.  We report swaps,
futures,  option premiums,  firm transmission  rights,  transmission  congestion
credits,  and purchases and sales of emission  allowances on a net basis. One of
the  primary  drivers  of our  determination  that  these  contracts  should  be
presented  on a gross  basis was that we retain  counterparty  risk.

SFAS 133 - Accounting for Derivative Instruments and Hedging Activities

     SFAS 133  established  accounting  and reporting  standards for  derivative
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts,  and for hedging  activities.  It requires an entity to recognize the
fair  value of  derivative  instruments  held as  assets or  liabilities  on the
balance sheet. In accordance with SFAS 133, the effective  portion of the change
in the fair value of a derivative  instrument designated as a cash flow hedge is
reported  in  OCI,  net of  tax.  Amounts  in  accumulated  OCI  are  ultimately
recognized in earnings when the related hedged  forecasted  transaction  occurs.
The  change  in the fair  value of the  ineffective  portion  of the  derivative
instrument  designated as a cash flow hedge is recorded in earnings.  Derivative
instruments  that have not been  designated as hedges are adjusted to fair value
through earnings. We have entered into several derivative instruments, including
hedges of anticipated  electric and gas purchases and interest rate swaps, which
have been designated as cash flow hedges.

     The fair value of the derivative  instruments is determined by reference to
quoted market prices, listed contracts,  published quotations or quotations from
counterparties.  In the absence thereof, we utilize mathematical models based on
current  and  historical  data.  The fair  value of most of our  derivatives  is
determined based upon quoted market prices. Therefore, the effect on earnings of
valuations from our models is minimal.

     For additional information regarding Derivative Financial Instruments,  See
Note 4 - Financial  Instruments  Energy Trading and Risk Management - Derivative
Instruments and Hedging Activities of Notes.

FORWARD-LOOKING STATEMENTS

     Except for the  historical  information  contained  herein,  certain of the
matters discussed in this report constitute "forward-looking  statements" within
the  meaning of the  Private  Securities  Litigation  Reform  Act of 1995.  Such
forward-looking  statements are subject to risks and uncertainties,  which could
cause  actual  results  to  differ  materially  from  those  anticipated.   Such
statements are based on management's  beliefs as well as assumptions made by and
information  currently  available to  management.  When used  herein,  the words
"will",  "anticipate",   "intend",  "estimate",   "believe",  "expect",  "plan",
"hypothetical",  "potential",  variations of such words and similar  expressions
are intended to identify forward-looking  statements. We undertake no obligation
to publicly update or revise any forward-looking statements, whether as a result
of new information,  future events or otherwise. The following review of factors
should not be construed as exhaustive or as any admission regarding the adequacy
of our  disclosures  prior  to the  effective  date  of the  Private  Securities
Litigation Reform Act of 1995.

     In addition to any assumptions  and other factors  referred to specifically
in connection  with such  forward-looking  statements,  factors that could cause
actual   results  to  differ   materially   from  those   contemplated   in  any
forward-looking statements include, among others, the following:

     o    Credit,  Commodity,  and  Financial  Market  Risks May Have an Adverse
          Impact

     o    Energy  Obligations,  Available  Supply and Trading  Risks May Have an
          Adverse Impact

     o    The Electric Utility Industry is Undergoing Substantial Change

     o    Generation Operating Performance May Fall Below Projected Levels

     o    We Are  Subject  to  Substantial  Competition  From  Well  Capitalized
          Participants in the Worldwide Energy Markets

     o    Our Ability to Service Our Debt Could Be Limited

     o    Power  Transmission  Facilities  May Impact Our Ability to Deliver Our
          Output to Customers

     o    Regulatory Issues Significantly Impact Our Operations

     o    Environmental Regulation May Limit Our Operations

     o    We Are Subject to More Stringent Environmental Regulation than Many of
          Our Competitors

     o    Insurance Coverage May Not Be Sufficient

     o    Acquisition,  Construction  and  Development  Activities  May  Not  Be
          Successful

     o    Changes  in  Technology  May Make Our  Power  Generation  Assets  Less
          Competitive

     o    We Are Subject to Control By PSEG

     o    Recession, Acts of War, Terrorism Could Have an Adverse Impact

     Consequently, all of the forward-looking statements made in this report are
qualified  by these  cautionary  statements  and we cannot  assure  you that the
results or developments anticipated by us will be realized, or even if realized,
will  have  the  expected  consequences  to or  effects  on us or  our  business
prospects,  financial  condition or results of operations.  You should not place
undue  reliance on these  forward-looking  statements  in making any  investment
decision.  We  expressly  disclaim  any  obligation  or  undertaking  to release
publicly any updates or revisions to these forward-looking statements to reflect
events or circumstances that occur or arise or are anticipated to occur or arise
after  the  date  hereof.  In  making  any  investment  decision  regarding  our
securities,  we are not  making,  and you should not infer,  any  representation
about  the  likely   existence  of  any  particular   future  set  of  facts  or
circumstances.  The  forward-looking  statements  contained  in this  report are
intended  to  qualify  for the safe  harbor  provisions  of  Section  27A of the
Securities Act of 1933, as amended,  and Section 21E of the Securities  Exchange
Act of 1934, as amended.

                      ITEM 3. QUALITATIVE AND QUANTITATIVE
                          DISCLOSURES ABOUT MARKET RISK

     The market  risk  inherent  in our market risk  sensitive  instruments  and
positions is the potential loss arising from adverse changes in commodity prices
and interest  rates as discussed in the notes to the financial  statements.  Our
policy is to use  derivatives to manage risk  consistent with our business plans
and prudent  practices.  We have a Risk Management  Committee (RMC) comprised of
executive  officers,  which utilizes an independent  risk oversight  function to
ensure compliance with corporate policies and prudent risk management practices.

     Counterparties  expose us to credit losses in the event of  non-performance
or non-payment.  We have a credit management  process,  which is used to assess,
monitor and mitigate counterparty  exposure for us and our subsidiaries.  In the
event of non-performance or non-payment by a major counterparty,  there may be a
material  adverse  impact  on our and  our  subsidiaries'  financial  condition,
results of operations or net cash flows.

Commodity Contracts

     The   availability   and  price  of  energy   commodities  are  subject  to
fluctuations from factors such as weather,  environmental  policies,  changes in
supply and demand,  state and federal  regulatory  policies and other events. To
reduce  price  risk  caused by market  fluctuations,  we enter  into  derivative
contracts,   including  forwards,  futures,  swaps  and  options  with  approved
counterparties, to hedge our anticipated demand. These contracts, in conjunction
with  owned  electric  generation  capacity,  are  designed  to cover  estimated
electric customer commitments.

     We use a  value-at-risk  (VAR)  model  to  assess  the  market  risk of our
commodity  business.  This model includes fixed price sales  commitments,  owned
generation,   native  load   requirements,   physical  contracts  and  financial
derivative  instruments.  VAR  represents  the  potential  gains or  losses  for
instruments or portfolios due to changes in market factors, for a specified time
period and confidence  level.  PSEG estimates VAR across its commodity  business
using a model with historical volatilities and correlations.

     The RMC has  established  a VAR  threshold of $75 million with our Board of
Directors and set an internal limit of $50 million. If the $50 million threshold
is  reached,  the RMC  would be  notified  and the  portfolio  would be  closely
monitored to reduce risk and potential adverse movements.

     The measured VAR using a  variance/co-variance  model with a 95% confidence
level  and  assuming  a  one-week   time  horizon  as  of  March  31,  2002  was
approximately  $22  million,  compared  to the  December  31,  2001 level of $14
million,   which  was  calculated   using  various   controls  and  conservative
assumptions,  such as a 50%  success  rate in the BGS  Auction.  This  estimate,
however, is not necessarily  indicative of actual results,  which may differ due
to the fact that actual  market  rate  fluctuations  may differ from  forecasted
fluctuations  and due to the fact that the portfolio of hedging  instruments may
change over the holding  period and due to certain  assumptions  embedded in the
calculation.

Credit Risk

     Counterparties  expose us to credit losses in the event of  non-performance
or non-payment.  We have a credit management  process,  which is used to assess,
monitor and mitigate counterparty  exposure for us and our subsidiaries.  In the
event of non-performance or non-payment by a major counterparty,  there may be a
material  adverse  impact  on our and  our  subsidiaries'  financial  condition,
results of operations or net cash flows.

     Credit risk  relates to the risk of loss that we would incur as a result of
non-performance  by  counterparties  pursuant to the terms of their  contractual
obligations.  We are  subject  to credit  policies  established  by PSEG that we
believe significantly minimize 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. We also establish credit reserves for our
energy  trading  contracts  based  on  various  factors,   including  individual
counterparty's position, credit rating, default possibility and recovery rates.

     As a result of the BGS auction,  we have  contracted to provide  generating
capacity to the direct  suppliers of New Jersey  electric  utilities,  including
PSE&G,  commencing  August 1, 2002.  These  bilateral  contracts  are subject to
credit risk. This credit risk relates to the ability of  counterparties  to meet
their payment obligations for the power delivered under each BGS contract.  This
risk is substantially  higher than the risk associated with potential nonpayment
by PSE&G  under  the BGS  contract  expiring  July  31,  2002  since  PSE&G is a
rate-regulated  entity.  Any failure to collect these payments under the new BGS
contracts could have a material impact on our results of operations, cash flows,
and financial position.

                           PART II. OTHER INFORMATION
                           --------------------------
                            ITEM 1. LEGAL PROCEEDINGS

     Certain  information  reported  under Item 3 of Part I of PSEG Power  LLC's
(Power) 2001 Annual Report on Form 10-K is updated below. See information on the
following proceedings at the pages indicated:

     (1)  Form 10-K,  Pages 14 and 15. See Page 23.  Administrative  proceedings
          before  the NJDEP  under the FWPCA  for  certain  electric  generating
          stations.

     (2)  Form 10-K, Page 17. See Pages 22 and 23. DOE  Overcharges,  Docket No.
          01-592C.

     (3)  Form  10-K,  Pages  16 and 17.  See  Pages 22 and 23.  DOE not  taking
          possession of spent nuclear fuel, Docket No. 01-551C.

     (4)  Form 10-K, Pages 16 and 51. See Page 6.  Investigation  and additional
          investigation by the EPA regarding the Passaic River site.  Docket No.
          EX93060255.

                            ITEM 5. OTHER INFORMATION

     Certain  information  reported  under our 2001 Annual  Report to the SEC is
updated  below.  References are to the related pages on the Form 10-K as printed
and distributed.

Gas Contract Transfer

     Form  10-K,  page  9. On  August  11,  2000,  PSE&G  filed  a gas  merchant
restructuring plan with the BPU. On January 9, 2002, the BPU approved an amended
stipulation,  which  authorized  the  transfer of PSE&G's  gas supply  business,
including its interstate  capacity,  storage and gas supply  contracts to us. We
will,  under a requirements  contract,  provide gas supply to PSE&G to serve its
Basic Gas Supply  Service  (BGSS)  customers.  The transfer took place on May 1,
2002. On May 1, 2002, the Ratepayer Advocate  requested  rehearing by the BPU of
its decision, but did not seek a stay.

     The gas contract  transfer is expected to increase our commodity  risk. Gas
residential  commodity costs are currently  recovered through PSE&G's adjustment
clauses that are periodically  trued-up to actual costs and reset. After the gas
contract  transfer,  PSE&G will pay ER&T for gas  provided  to PSE&G for its gas
distribution customers.  Industrial and commercial BGSS customers will be priced
under PSE&G's Market Priced Gas Service (MPGS).  Residential BGSS customers will
remain  under  current  pricing  until April 1, 2004,  after  which,  subject to
further BPU approval  those  residential  gas customers  would also move to MPGS
service.

Nuclear Regulatory Commission (NRC)

     Form 10-K,  page 11. A  pressurized  water  reactor  nuclear unit (PWR) not
owned by us was recently  identified  with a degradation  of the reactor  vessel
head, which forms part of the pressure  boundary for the reactor coolant system.
Although  analysis  of the  cause is still in  progress,  primary  water  stress
corrosion  cracking of the control rod drive mechanism nozzles is suspected.  In
March 2002, the NRC issued bulletin 2002-01, requiring that all operators of PWR
units submit  information  concerning:  (i) the integrity of the reactor coolant
pressure  boundary,  (ii)  inspections  that have been and will be undertaken to
satisfy applicable regulatory  requirements,  and (iii) the basis for concluding
that plants satisfy applicable regulatory requirements related to the structural
integrity of the reactor coolant  pressure  boundary.  In April, we provided the
requested  information  in our response  for Salem  Nuclear  Generation  Station
(Salem). The response included an assessment that primary water stress corrosion
cracking of the control  rod drive  mechanism  nozzles at Salem Units 1 and 2 is
unlikely in the near term,  and our assurance  that both Salem Units 1 and 2 are
in compliance with applicable  regulatory  requirements.  A visual inspection of
the Salem Unit 2 reactor head has been  completed  during the current  refueling
outage,  and no evidence of reactor vessel head degradation was found. A similar
inspection  was performed at Salem Unit 1 in 2001,  which also found no evidence
of  degradation.  Our Hope Creek  nuclear  unit and our  interests  in the Peach
Bottom units 2 and 3 are  unaffected as they are Boiling  Water Reactor  nuclear
units. We cannot predict what other actions the NRC may take on this issue.

Nuclear Fuel Disposal

     Form 10-K,  page 17.  Under the NWPA,  the DOE was required to begin taking
possession of all spent nuclear fuel generated by our nuclear units for disposal
by no later than 1998. DOE construction of a permanent disposal facility has not
begun and DOE has  announced  that it does not expect a facility to be available
earlier than 2010.

     In February  2002,  President  Bush announced that Yucca Mountain in Nevada
would be the permanent  disposal  facility for nuclear wastes. On April 8, 2002,
the  Governor of Nevada  submitted  his veto to the siting  decision.  On May 8,
2002,  the U.S. House of  Representatives  approved a resolution to override the
veto. The issue now awaits a vote by the U.S. Senate, which is expected in early
July. No assurances can be given regarding the final outcome of this matter.

Water Pollution Control

     Form 10-K, page 15. The EPA is conducting a rulemaking  under Federal Water
Pollution Control Act (FWPCA) Section 316(b),  which requires that cooling water
intake  structures  reflect the best  technology  available (BTA) for minimizing
"adverse  environmental impact". Phase I of the rule became effective on January
17, 2002.  None of the projects that we currently have under  construction or in
development  is subject to the Phase I rule. EPA published for public comment on
April 9, 2002  proposed  draft  Phase II rules  covering  large  existing  power
plants,  and is  expected to issue  final  rules by August 28,  2003.  The draft
regulations  propose to regulate existing power plants that have a design intake
flow of 50 million gallons per day greater and use at least 25% of the water for
cooling  purposes.  The draft  regulations  propose to establish  three means of
demonstrating that a facility has BTA at an intake; two of which would be linked
to  demonstrating  compliance with specific  performance  criteria and the third
requiring  a  determination  by the  permitting  authority  that a  case-by-case
demonstration would be warranted. The proposed uniform performance standards are
applicable  to  subsets  of  facilities  based on  waterbody  type and  capacity
utilization rate. The content of the final Phase II rules cannot be predicted at
this time,  although it is  reasonable to expect that the rule will apply to all
of our steam  electric  and  combined  cycle units that use  surface  waters for
cooling  purposes.  If the Phase II rules require  retrofitting of cooling water
intake  structures at our existing  facilities,  the cost of complying  with the
rules would be material.

New Matter

     Approximately  150,000  tons of fly ash  generated  by  Hudson  and  Mercer
Generating  Stations was taken by the ash marketer we then  employed and sold to
the owner and operator of a clay mine in Monroe Township, New Jersey. During the
Fall of 1997  through the Fall of 1998,  the owner and operator of the clay mine
used the fly ash as fill  material  to return  the mine  site to grade,  without
obtaining the necessary  approvals from the NJDEP. Upon discovery of this use of
the  material,  we  terminated  the services of its ash  marketer and  initiated
discussions  with NJDEP for the appropriate  regulatory  approvals to allow this
material to remain at the site.  NJDEP  likely will require a clay cap and other
engineering  controls to ensure that the ash is isolated from the environment if
the ash is left in place. Our negotiations with NJDEP and the property owner are
continuing.  Our cost of  resolving  this matter will depend upon the results of
our negotiations with NJDEP and the property owner.  Although the precise extent
of liability is not currently estimable, it is not expected to be material.

                    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
      --------------    --------------------------------------------------------
           4.7          First Supplemental Indenture Dated as of March 13, 2002
           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)

Date: May 15, 2002