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

                                 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 June 30, 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........................................   18

Item 3.  Qualitative and Quantitative Disclosures about Market Risk.......   24

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings................................................   26

Item 5.  Other Information................................................   27

Item 6.  Exhibits and Reports on Form 8-K.................................   28

Signature.................................................................   29


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

                          ITEM 1. FINANCIAL STATEMENTS








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


                                                                    Three Months Ended     Six Months Ended
                                                                         June 30,               June 30,
                                                                    ------------------    ------------------
                                                                       2002       2001       2002       2001
                                                                    -------    -------    -------    -------
                                                                                         
    OPERATING REVENUES ..........................................   $ 1,010    $ 1,159    $ 1,968    $ 2,295

    OPERATING EXPENSES
       Energy and Trading Costs .................................       619        745      1,139      1,440
       Operation and Maintenance ................................       196        182        379        352
       Depreciation and Amortization ............................        27         25         50         55
       Taxes Other Than Income Taxes ............................        (4)         6         --         11
                                                                    -------    -------    -------    -------
            Total Operating Expenses ............................       838        958      1,568      1,858
                                                                    -------    -------    -------    -------
    OPERATING INCOME ............................................       172        201        400        437
    Other Income and Deductions .................................        --         (2)        --         (2)
    Interest Expense - Net ......................................       (28)       (25)       (56)       (89)
                                                                    -------    -------    -------    -------
    INCOME BEFORE INCOME TAXES ..................................       144        174        344        346
    Income Taxes ................................................       (61)       (70)      (141)      (140)
                                                                    -------    -------    -------    -------
      NET INCOME ................................................   $    83    $   104    $   203    $   206
                                                                    =======    =======    =======    =======
See Notes to Consolidated Financial Statements






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

                                                                    June 30, December 31,
                                                                      2002       2001
                                                                    -------- ------------
                                                                         
CURRENT ASSETS
   Cash and Cash Equivalents ....................................   $    13    $     9
   Accounts Receivable:
     Affiliated Companies .......................................       265         17
     Other ......................................................       160        270
   Fuel .........................................................       356         76
   Materials and Supplies, Net of Valuation
     Reserves - 2002 and 2001, $2 ...............................       131        124
   Energy Trading Contracts .....................................       462        387
   Other ........................................................        19         15
                                                                    -------    -------
     Total Current Assets .......................................     1,406        898
                                                                    -------    -------

PROPERTY, PLANT AND EQUIPMENT
   Property, Plant and Equipment ................................     4,746      4,238
      Less: Accumulated Depreciation and Amortization ...........    (1,333)    (1,253)
                                                                    -------    -------
     Net Property, Plant and Equipment ..........................     3,413      2,985
                                                                    -------    -------

NONCURRENT ASSETS
   Deferred Income Taxes ........................................       561        579
   Nuclear Decommissioning Fund .................................       830        817
   Energy Trading Contracts .....................................        47         46
   Other ........................................................       258        178
                                                                    -------    -------
     Total Noncurrent Assets ....................................     1,696      1,620
                                                                    -------    -------
TOTAL ASSETS ....................................................   $ 6,515    $ 5,503
                                                                    =======    =======
See Notes to Consolidated Financial Statements




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



                                                                    June 30,  December 31,
                                                                      2002        2001
                                                                    --------  ------------
                                                                         
CURRENT LIABILITIES
Accounts Payable ................................................   $   376    $   333
     Energy Trading Contracts ...................................       418        386
     Other ......................................................       169        111
                                                                    -------    -------
      Total Current Liabilities .................................       963        830
                                                                    -------    -------

NONCURRENT LIABILITIES
     Nuclear Decommissioning ....................................       830        817
     Cost of Removal ............................................       144        146
     Environmental ..............................................        53         53
     Energy Trading Contracts ...................................        64         54
     Other ......................................................        91         58
                                                                    -------    -------
       Total Noncurrent Liabilities .............................     1,182      1,128
                                                                    -------    -------

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

CAPITALIZATION
Long-Term Debt
     Project Level, Non-Recourse Debt ...........................       800        770
     Long-Term Debt .............................................     2,514      1,915
                                                                    -------    -------
     Total Long-Term Debt .......................................     3,314      2,685
                                                                    -------    -------

MEMBER'S EQUITY
     Contributed Capital ........................................     1,350      1,350
     Basis Adjustment ...........................................      (986)      (986)
     Retained Earnings ..........................................       701        498
     Accumulated Other Comprehensive (Loss) .....................        (9)        (2)
                                                                    -------    -------
     Total Member's Equity ......................................     1,056        860
                                                                    -------    -------
TOTAL LIABILITIES AND CAPITALIZATION ............................   $ 6,515    $ 5,503
                                                                    =======    =======
See Notes to Consolidated Financial Statements





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


                                                                    For the Six Months Ended
                                                                            June 30,
                                                                    -------------------------
                                                                        2002         2001
                                                                    ----------   ------------
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income ....................................................     $   203    $   206
  Adjustments to reconcile net income to net cash flows from
   operating activities:
    Depreciation and Amortization ...............................          50         55
    Amortization of Nuclear Fuel ................................          45         52
    Provision for Deferred Income Taxes and ITC - net ...........          18         12
    Net Changes in certain current assets and liabilities:
       Accounts Receivable ......................................        (138)       (10)
       Inventory-- Fuel and Materials and Supplies ..............        (287)        (1)
       Accounts Payable .........................................          43        289
       Unrealized Gains on Energy Trading Contracts .............         (35)       (14)
       Other Current Assets and Liabilities .....................          55         91
    Other .......................................................           7        (87)
                                                                      -------    -------
       Net Cash (Used In)/Provided By Operating Activities ......         (39)       593
                                                                      -------    -------
CASH FLOWS FROM INVESTING ACTIVITIES
  Additions to Property, Plant and Equipment, ...................        (496)      (763)
  Additions to Long-Term Investments ............................         (45)       (24)
  Contributions to Decommissioning and Other Special Funds ......         (45)       (22)
                                                                      -------    -------
       Net Cash Used In Investing Activities ....................        (586)      (809)
                                                                      -------    -------
CASH FLOWS FROM FINANCING ACTIVITIES
  Issuance of Long-Term Debt ....................................         629      1,791
  Repayment of Note Payable-Affiliated Company ..................          --     (2,786)
  Contributed Capital ...........................................          --      1,200
                                                                      -------    -------
       Net Cash Provided By Financing Activities ................         629        205
                                                                      -------    -------
Net Change In Cash And Cash Equivalents .........................           4        (11)
Cash And Cash Equivalents At Beginning Of Period ................           9         20
                                                                      -------    -------
Cash And Cash Equivalents At End Of Period ......................     $    13    $     9
                                                                      =======    =======
Income Taxes Paid ...............................................     $    65    $    89
Interest Paid ...................................................     $    87    $   113

See Notes to Consolidated Financial Statements


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

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

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 and its consolidated subsidiaries.  Power is a
Delaware Limited  Liability  Company with its principal  executive offices at 80
Park Plaza, Newark, New Jersey 07102. 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 and through  management of the gas portfolio  which we acquired
from PSE&G in May 2002. The energy trading  segment also earns revenues  through
financial transactions,  including swaps, options and futures in the electricity
and natural gas 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 and our  amended  Quarterly
Report on Form 10-Q/A for the quarter  ended March 31, 2002.  These Notes update
and  supplement  matters  discussed  in our  Annual  Report on Form 10-K and our
amended Quarterly Report on Form 10-Q/A for the quarter ended March 31, 2002.

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.  All such  adjustments  are of a  normal  recurring
nature. 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

Statement of Financial  Accounting  Standard (SFAS) No. 142, "Goodwill and Other
Intangible Assets" (SFAS 142)

SFAS 142  became  effective  on January 1,  2002.  Under SFAS 142,  goodwill  is
considered  a  nonamortizable  asset  and is  subject  to an annual  review  for
impairment and an interim review when changes in events or circumstances  occur.
In 2001, we had recorded  goodwill of  approximately  $21 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.  As of  January  1,  2002,  we no longer
amortize  the recorded  amount of this  goodwill.  We completed  our analysis of
implementing  SFAS 142 by June 30, 2002, and determined  there was no impairment
to our recorded goodwill.

SFAS No. 144, "Accounting for Impairment or Disposal of Long-Lived Assets" (SFAS
144)

On January 1, 2002, we adopted SFAS 144. Upon  adoption,  the impact of SFAS 144
did not have an effect on our financial position or results of operations. 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.  Also  under  SFAS  144,
discontinued  operations  will no longer be measured at net realizable  value or
include  amounts for  operating  losses  that have not yet  occurred.  Also,  as
previously under SFAS 121,  "Accounting for the Impairment of Long-Lived  Assets
and for Long-Lived Assets to be Disposed of" (SFAS 121), a long-lived asset must
be  tested  for  impairment   annually,   and  whenever  events  or  changes  in
circumstances indicate that its carrying amount may be impaired.

Emerging  Issues Task Force  (EITF) Issue No. 02-3,  "Accounting  for  Contracts
Involved in Energy Trading and Risk Management Activities"

In June 2002,  the EITF  addressed  certain  issues  related  to energy  trading
activities, including (a) gross versus net presentation in the income statement,
(b) whether the initial  fair value of an energy  trading  contract can be other
than  the  price  at  which  it was  exchanged  and  (c)  additional  disclosure
requirements for energy trading activities.  The EITF reached a consensus on the
first  issue and  determined  that  mark-to-market  gains  and  losses on energy
trading  contracts should be shown net in the income  statement.  This change is
applicable to financial  statements  for periods  ending after July 15, 2002 and
requires that prior periods be restated for comparability. The EITF also reached
a consensus on the third issue regarding disclosures which will be effective for
the first  year-end  after July 15, 2002.  The EITF did not reach a consensus on
the second issue and will address it through a working group.

Pursuant to EITF Issue No. 99-19, "Reporting Revenue Gross as a Principal versus
Net as an Agent" (EITF 99-19),  we have been recording our trading  revenues and
trading  related costs on a gross basis for physical  energy and capacity  sales
and purchases.  In accordance with EITF 02-3,  beginning in the third quarter of
2002, we will report energy  trading  revenues and energy trading costs on a net
basis and will reclassify  prior periods to conform with this net  presentation.
The effect of this standard will be to reduce both trading  revenues and trading
costs by approximately  $715 million and $1,058 million for the six months ended
June 30, 2002 and June 30, 2001, respectively,  and approximately $2,256 million
and $2,647  million for the years ended December 31, 2001 and December 31, 2000,
respectively.  This  change in  presentation  will  have no  effect  on  trading
margins, net income or any component of cash flows.

SFAS No. 143, "Accounting for Asset Retirement Obligations" (SFAS 143)

In July 2001, the Financial Accounting Standards Board (FASB),  issued 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. This standard will have an impact on our nuclear  decommissioning
liability  and other items.  We are still  evaluating  the  potential  impact of
adopting SFAS 143,  which will likely be material to our financial  position and
results of operations.

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 $876  million and $506 million as of
June 30, 2002 and December 31,  2001,  respectively.  The amount of our exposure
under these guarantees was $169 million and $153 million as of June 30, 2002 and
December 31, 2001, respectively.

As  of  June  30,  2002,  letters  of  credit  were  issued  in  the  amount  of
approximately $89 million. These letters of credit are in support of our trading
business and various contractual obligations.

Environmental

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.  The financial  impact of these  regulations on
these  projects  is not  currently  estimable.  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 United States  Environmental  Protection  Agency (EPA) has determined that a
six mile  stretch of the  Passaic  River in Newark,  New Jersey is a  "facility"
within the  meaning of that term under the Federal  Comprehensive  Environmental
Response,  Compensation and Liability Act of 1980 (CERCLA) and that, to date, at
least  thirteen  corporations,  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 have
contracted to sell the site of the former  generating  station,  contingent upon
approval by state regulatory  agencies,  to a third party that would release and
indemnify us for claims  arising out of the site. 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  the  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) particulate matter, and
mercury from the Hudson and Mercer units. The agreement includes a CO2 emissions
reduction  goal for our New Jersey units.  This single year CO2  reduction  goal
will be achieved mainly through repowering  projects.  The estimated cost of the
program is $355 million and such costs,  when  incurred,  will be capitalized as
plant additions.  We also agreed to pay a $1.4 million civil penalty, $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/NSR 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. Bergen 2 began  operations
in June 2002.

New Generation and Development

PSEG Power New York Inc., an indirect,  wholly-owned  subsidiary,  is developing
the  Bethlehem  Energy  Center,  a 763 MW  combined-cycle  power plant that will
replace the 380 MW Albany,  NY Steam Station.  Total costs for this project will
be approximately  $465 million with  expenditures to date of  approximately  $79
million.  Construction began in 2002 with the expected  completion date in 2004,
at which time the existing station will be retired.

We have completed  construction  of a 546 MW natural  gas-fired,  combined cycle
electric   generation  plant  at  Bergen   Generation   Station  at  a  cost  of
approximately  $342 million that was declared  commercial  in 2002.  We are also
constructing a 1,218 MW combined cycle  generation  plant at Linden,  New Jersey
with costs  estimated at  approximately  $700 million and  expenditures  to date
approximately of $432 million. Completion is expected in 2003, at which time 451
MW of existing generating capacity will be retired.

We are constructing  through indirect,  wholly-owned  subsidiaries,  two natural
gas-fired combined cycle electric generation plants in Waterford,  Ohio (821 MW)
and Lawrenceburg, Indiana (1,096 MW) at an aggregate total cost of $1.2 billion.
Total  expenditures  to date on these  projects  have  been  approximately  $1.0
billion.   The  required  estimated  equity  investment  in  these  projects  is
approximately $400 million,  with the remainder being financed with non-recourse
debt.  As of June 30,  2002,  approximately  $212  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.  Based on current prices,  this
contract is currently  above  market.  The  agreement  may expire if the 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.  Due to
existing  market  conditions,  the  Waterford  project did not begin  commercial
operation as a single-cycle facility in 2002 as originally  scheduled.  Both the
Waterford and Lawrenceburg  combined-cycle facilities are currently scheduled to
achieve commercial operation in 2003.

We have entered into an agreement  to purchase  Wisvest-Connecticut  LLC,  which
holds  two  electric  generating  stations  in  Connecticut,  at a cost  of $220
million.  The agreement also calls for purchase  price  adjustments of up to $20
million  for  various  expenditures  made prior to  closing,  as well as closing
adjustments for fuel and inventory.  The coal, oil, and gas-fired  plants have a
total  capacity  of 1,019 MW. The  transaction  is  subject  to various  Federal
approvals.  The transfer of the two stations triggered the Connecticut  Transfer
Act, which requires the commencement of any necessary remedial activities within
three years of the transfer of the  property.  While the cost to comply with the
Transfer Act to clean up former petroleum coke operations at the two stations is
still  unknown,  estimated  costs are between $10  million and $20  million.  No
assurances  can  be  given  as  to  the  ultimate  remediation  costs  at  these
facilities,  however  they  could  be  material.  We  expect  to  close  on this
acquisition in the fourth quarter of 2002.

We also have contracts with outside parties to provide upgraded turbines for the
Salem Units 1 and 2 and  upgraded  turbines and a power uprate for Hope Creek to
increase  our  generating  capacity.  The  projects  are  subject to  regulatory
approvals and are  currently  scheduled to be completed by 2004 for Salem Unit 1
and Hope  Creek and 2006 for Salem  Unit 2. Our  aggregate  estimated  costs for
these projects are $210 million.

We have commitments to purchase gas turbines and/or other services,  to meet our
current plans to develop additional  generating  capacity.  The aggregate amount
due under these commitments is approximately  $480 million,  approximately  $370
million of which is  included  in  estimated  costs for the  projects  discussed
above. The approximate $110 million remaining relates to obligations to purchase
hardware and services that have not been designated to any specific projects. If
we do not  contract to satisfy our  commitment  relating to the $110  million in
obligations by July 2003, we will be subject to penalties of up to $22 million.

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 maintain a strategy of entering into trading  positions to optimize the value
of our portfolio of generation assets and supply  obligations.  We do not engage
in the practice of  simultaneous  trading for the purpose of increasing  trading
volume or  revenue.  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 and  energy-related  products,  including  electricity,
natural gas, electric  capacity,  fixed transmission  rights,  coal and emission
allowances,  in the spot,  forward and futures  markets,  primarily  in PJM, and
electricity  in the Super Region,  which extends from Maine to the Carolinas and
the Atlantic Coast to Indiana and natural gas in the producing region as well as
the Super Region. These contracts also involve financial  transactions including
swaps, options and futures.

Our energy  trading  contracts  are recorded  under  Emerging  Issues Task Force
(EITF)  98-10,  "Accounting  for Contracts  Involved in Energy  Trading and Risk
Management  Activities" (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.

For our energy  trading  segment for the  quarter and six months  ended June 30,
2002,  we recorded  net margins of $18  million and $48  million,  respectively,
which includes margins generated by gas contracts, as shown below:



                                                     For the Three Months Ended            For the Six Months Ended
                                                              June 30,                             June 30,
                                                  ---------------------------------    ---------------------------------
                                                      2002               2001              2002               2001
                                                  -------------     ---------------    -----------------  --------------
                                                       (Millions of Dollars)                (Millions of Dollars)
                                                                                                       
Realized Gains.............................               $16                 $27               $17                $74
Unrealized Gains...........................                 5                  10                35                 14
                                                  -------------     ---------------    --------------     --------------
  Gross Margin.............................                21                  37                52                 88
                                                  -------------     ---------------    --------------     --------------
Broker Fees and Other Trading-Related
  Expense..................................                (3)                 (1)               (4)                (3)
                                                  -------------     ---------------    --------------     --------------
  Net Margin...............................               $18                 $36               $48                $85
                                                  =============     ===============    ==============     ==============


As of June 30,  2002 and  December  31,  2001,  substantially  all of our energy
contracts in our trading  segment had terms of two years or less and were valued
through market exchanges and, where necessary, broker quotes. The fair values of
the  financial  instruments  related  to the  energy  commodities  in our energy
trading segment are summarized in the following table:




                                                   June 30, 2002                       December 31, 2001
                                         -----------------------------------   ----------------------------------
                                          Notional     Notional     Fair       Notional    Notional      Fair
                                            (mWh)       (MMBTU)     Value       (mWh)       (MMBTU)      Value
                                         -----------------------------------  -----------------------------------
                                                     (Millions)                           (Millions)
                                                                                           
Futures and Options NYMEX............           47            10       $1           --            16      $(1)
Physical forwards....................          151            --       10           41             9       (3)
Options-- OTC........................            2           379       11            8           717      (19)
Swaps................................           --         1,920       10           --         1,047       24
Emission Allowances..................           --            --       15           --            --        9
                                         -----------------------------------  -----------------------------------
     Totals..........................          200         2,309      $47           49         1,789      $10
                                         ===================================  ===================================


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 June 30,  2002 was
approximately $3 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) of New Jersey's regulated  distribution  utilities for
the one-year  period  beginning on August 1, 2002.  On February 15, 2002 the BPU
approved  the BGS auction  results.  Power did not  participate  directly in the
auction but agreed to supply  power to several of the direct  bidders,  securing
contracts  for  more  than 75% of its  generation  capacity  in the PJM  market.
Subsequently,  a portion of the contracts  with those builders was reassigned to
us. Therefore, for a limited portion of the New Jersey retail load, we will be a
direct supplier.

In order to hedge a portion of our forecasted  energy  purchases to meet our 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 and, as a result,  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 June 30, 2002, the fair value
of  these  hedges  were  ($8.6)  million  with   offsetting   charges  to  Other
Comprehensive Income (OCI) of $5.1 million (after-tax). These hedges will mature
through 2003.

Also, prior to May 2002, PSE&G had entered into gas forwards,  futures,  options
and  swaps to hedge its  forecasted  requirements  for  natural  gas,  which was
required  under  an  agreement  with  the BPU in  2001.  Effective  with the gas
contract  transfer  on May 1,  2002,  we also  acquired  all of the  derivatives
entered into by PSE&G. We account for these derivative instruments pertaining to
residential  customers  in a similar  manner as PSE&G did.  Gains or losses from
these  derivatives  will be  recovered  from  customers  as part of the  monthly
billing to PSE&G.  Derivatives  relating to commercial and industrial  customers
will be accounted for in accordance  with SFAS 133,  "Accounting  for Derivative
Instruments and Hedging Activities" where appropriate.  Gains or losses on these
derivatives will be deferred and reported as a component of other  comprehensive
income (OCI). The accumulated OCI will be reclassified to earnings in the period
in which the hedged  transaction  affects earnings.  As of June 30, 2002, we had
approximately  303 MMBTU of gas  forwards,  futures,  options and swaps to hedge
forecasted  requirements with a fair value of approximately $(10) million. As of
December 31, 2001, PSE&G had approximately  330 MMBTU of gas forwards,  futures,
options  and  swaps  to  hedge  forecasted  requirements  with a fair  value  of
approximately   $(137)   million.   The  maximum  term  of  these  contracts  is
approximately one year.

Generation

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 Hedging  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.

For our generation  business for the quarter and six months ended June 30, 2002,
we recorded gains and losses on certain derivative contracts of $(6) million and
$26 million, respectively, as shown below:



                                             For the Three Months Ended             For the Six Months Ended
                                                      June 30,                              June 30,
                                          ---------------------------------     ---------------------------------
                                               2002              2001               2002               2001
                                          ----------------- --------------      ---------------- ---------------
                                               (Millions of Dollars)                 (Millions of Dollars)
                                                                                                 
Realized (Losses) Gains................           $(5)              $--                    $8               $--
Unrealized (Losses) Gains..............            (1)               (8)                   18                (8)
                                          ---------------    --------------     --------------    ---------------
  Gross Margin.........................           $(6)              $(8)                  $26               $(8)
                                          ===============    ==============     ==============    ===============


As of June 30,  2002 and  December  31,  2001,  substantially  all of our energy
contracts  in our  generation  segment  had  terms of two years or less and were
valued through market  exchanges and, where necessary,  broker quotes.  The fair
values of the financial  instruments  related to the energy  commodities  in our
generation segment are summarized in the following table:



                                                           June 30, 2002                           December 31, 2001
                                               ---------------------------------------   ---------------------------------------
                                                  Notional       Notional      Fair       Notional     Notional        Fair
                                                   (mWh)         (MMBTU)      Value        (mWh)        (MMBTU)       Value
                                               --------------- ------------- ---------  ----------------------------------------
                                                             (Millions)                               (Millions)
                                                                                                   
     Futures and Options NYMEX.............          --               6          $1       --                --          --
     Options-- OTC.........................          --             103           5       --                86        $(11)
     Swaps.................................          --              --           1       --                84          (1)
                                               --------------- ------------- ---------  ----------------------------------------
     Totals................................          --             109          $7       --               170        $(12)
                                               =============== ============= =========  ========================================

Interest Rate Risk

We are subject to the risk of fluctuating interest rates in the normal course of
business.  Our policy is to manage  interest  rate risk through the use of fixed
rate debt,  floating rate debt and interest  rate swaps.  As of June 30, 2002, a
hypothetical  10% change in market  interest rates would result in $3 million in
annual  interest  costs  related  to  non-recourse  floating  rate  debt for our
projects in Lawrenceburg, Indiana and Waterford, Ohio.

Note 5. Income Taxes




                                                                      Quarter Ended               Six Months Ended
                                                                        June 30,                      June 30,
                                                                ---------------------------    -------------------------
                                                                  2002            2001            2002          2001
                                                                -----------    ------------    ------------    ---------
                                                                                                     
Pre-Tax Income...............................................        $144           $ 174            $344        $ 346
Tax Computed at the Federal Statutory Rate @ 35%.............          50              61             120          121

Increases (decreases) from Federal statutory rate
attributable to:
    State Income Taxes after Federal Benefit.................          10              10              20           19
    Other....................................................           1              (1)              1           --
                                                                -------------   ------------    ------------    ---------
Total Income Tax Expense                                             $ 61            $ 70           $ 141        $ 140
                                                                -------------   ------------    ------------    ---------
      Effective Income Tax Rate..............................       42.6%           40.2%           41.0%        40.5%



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.

Generation

The  generation  segment of our business  earns  revenues by selling energy on a
wholesale basis under contract to power marketers,  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 and through  management of the gas portfolio  which
PSE&G  transferred  to us in May 2002.  The energy  trading  segment  also earns
revenues through financial transactions, including swaps, options and futures in
the electricity and natural gas markets.

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


                                                                                     Energy       Consolidated
                                                                    Generation       Trading          Total
                                                                   -------------- --------------- ---------------
                                                                               (Millions of Dollars)
For the Quarter Ended June 30, 2002:
- -----------------------------------
                                                                                               
Operating Revenues...........................................             $565            $445          $1,010
Operating Income.............................................              154              18             172
Income Taxes.................................................               53               8              61
Net Income...................................................              $73             $10             $83
                                                                   ============== =============== ===============






                                                                                      Energy       Consolidated
                                                                    Generation       Trading          Total
                                                                   -------------- --------------- ---------------
                                                                               (Millions of Dollars)
For the Quarter Ended June 30, 2001:
- -----------------------------------
                                                                                               
Operating Revenues...........................................             $588            $571          $1,159
Operating Income.............................................              165              36             201
Income Taxes.................................................               56              14              70
Net Income...................................................              $82             $22            $104
                                                                   ============== =============== ===============





                                                                                      Energy       Consolidated
                                                                    Generation       Trading          Total
                                                                   -------------- --------------- ---------------
                                                                               (Millions of Dollars)
For the Six Months Ended June 30, 2002:
- --------------------------------------
                                                                                               
Operating Revenues...........................................           $1,110            $858          $1,968
Operating Income.............................................              352              48             400
Income Taxes.................................................              121              20             141
Net Income...................................................             $175             $28            $203
                                                                   ============== =============== ===============





                                                                                     Energy       Consolidated
                                                                    Generation       Trading          Total
                                                                  --------------- -------------- ----------------
                                                                              (Millions of Dollars)
For the Six Months Ended June 30, 2001:
- --------------------------------------
                                                                                               
Operating Revenues...........................................           $1,149         $1,146           $2,295
Operating Income.............................................              352             85              437
Income Taxes.................................................              106             34              140
Net Income...................................................             $155            $51             $206
                                                                  =============== ============== ================
Total Assets.................................................           $5,383         $1,132           $6,515
                                                                  =============== ============== ================
As of December 31, 2001:
Total Assets.................................................           $4,713           $790           $5,503
                                                                  =============== ============== ================


Note 7.  Comprehensive Income

Comprehensive Income, Net of Tax, is detailed below:



                                                                           Comprehensive Income/(Loss)
                                                             --------------------------------------------------------
                                                                  Quarter Ended                Six Months Ended
                                                                    June 30,                       June 30,
                                                             ------------------------     ---------------------------
                                                               2002          2001            2002            2001
                                                             ---------     ----------     -----------     -----------
                                                             (Millions of Dollars)

                                                                                                 
Net Income.................................................    $83           $104            $203            $206
Change in the Fair Value of Financial Instruments (A)......    (14)           (41)             (5)            (43)
Reclassification Adjustments for Net Amount included in
  Net Income (B)...........................................     (2)            20              (2)             20
                                                             ---------     ----------     -----------     -----------
Comprehensive Income.......................................    $67            $83            $196            $183
                                                             =========     ==========     ===========     ===========

(A) Net of tax of $9 million and $4 million for the quarter and six months ended
    June 30, 2002,  respectively and $28 million and $30 million for the quarter
    and six months ended June 30, 2001, respectively.

(B) Net of tax of $1 million and $1 million for the quarter and six months ended
    June 30,  2002,  respectively  and  $(14)  million  and  $(14)  million  for
    the quarter and six months ended June 30, 2001, respectively.


Note 8.  Property, Plant and Equipment

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


                                                                          June 30,          December 31,
                                                                            2002                2001
                                                                       ---------------   -------------------
                                                                              (Millions of Dollars)
                                                                                             
     Property, Plant and Equipment.................................
     Plant in Service:
        Fossil Production..........................................          $2,268                $1,898
        Nuclear Production.........................................             181                   154
                                                                       ---------------   -------------------
     Total Plant in Service........................................           2,449                 2,052
                                                                       ---------------   -------------------
     Nuclear Fuel in Service.......................................             581                   486
     Construction Work in Progress Including Nuclear Fuel..........           1,699                 1,693
     Other.........................................................              17                     7
                                                                       ---------------   -------------------
     Total.........................................................          $4,746                $4,238
                                                                       ===============   ===================

Interest  related to capital projects is capitalized in accordance with SFAS No.
34,  "Capitalization  of Interest Cost".  For the six months ended June 30, 2002
and 2001, Interest Capitalized During Construction (IDC) amounted to $43 million
and $25 million, respectively.

Note 9. Related Party Transactions

PSEG and 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.

Effective  with the  asset  transfer,  we charge  PSE&G for a market  transition
charge  (MTC)  for  the  energy  and  capacity  provided  to  meet  PSE&G's  BGS
requirements.  These rates were  established by the BPU. For the quarter and six
months ended June 30, 2002, we charged PSE&G approximately $488 million and $948
million,  respectively,  for MTC and BGS.  For the quarter and six months  ended
June 30, 2001,  we charged  PSE&G  approximately  $475 million and $938 million,
respectively,  for MTC and BGS. As of June 30, 2002 and December  31, 2001,  our
receivable from PSE&G relating to these costs was approximately $179 million and
$159 million,  respectively. For the quarter and six months ended June 30, 2002,
we purchased energy and capacity from PSE&G at the market price of approximately
$34 million and $63 million,  respectively,  which PSE&G purchased under various
non-utility  generation  (NUG)  contracts.  As of June 30, 2002 and December 31,
2001, our payable to PSE&G  relating to these  purchases was  approximately  $13
million and $7 million, respectively.

Effective  May 1,  2002,  PSE&G  transferred  its gas supply  contracts  and gas
inventory  to us at a cost of  approximately  $183 million and we entered into a
requirements  contract  with PSE&G under which we will provide the delivered gas
supply  services  needed to meet its BGSS  requirements.  The contract term ends
March 31, 2004 with a three-year  renewal option. For the quarter ended June 30,
2002, we charged PSE&G approximately $96 million under terms of the contract. As
of June 30,  2002,  our  receivable  from  PSE&G  relating  to these  costs  was
approximately $54 million.  As part of the agreement,  PSE&G is providing us the
use of its peaking shaving facilities at cost.

We have intercompany  transactions with PSEG for various  activities,  including
short-term funding for day-to-day operations, depending on liquidity. As of June
30, 2002,  there was a net  receivable  of  approximately  $22 million from PSEG
related to these transactions.  As of December 31, 2001, there was a net payable
of approximately $164 million to PSEG related to these transactions.

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 $66
million  and $59  million  for the six  months  ended June 30,  2002,  and 2001,
respectively.  As of June 30, 2002 and December 31, 2001, our payable related to
these costs was approximately $11 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.  In June 2002,  we also issued $600  million of 6.95% Senior Notes due
2012.  The net proceeds from the sales 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 June 30,
2002 and 2001 and for the quarters then ended.





                                                              Guarantor          Other         Consolidating
                                                  Power      Subsidiaries     Subsidiaries      Adjustments          Total
                                                 ---------   --------------   -------------    ---------------    ----------
                                                                           (Millions of Dollars)
                                                                                                         
For the three months ended June 30, 2002:
- ----------------------------------------
Revenues....................................          $1           $1,005             $4                 --          $1,010
Operating Expenses..........................          16              816              6                 --             838
                                                 ---------   --------------   -------------    ---------------    ----------
Operating Income (Loss).....................         (15)             189             (2)                --             172
Other Income................................         117                9             --               (126)             --
Interest Income (Expense)...................         (41)             (14)            27                 --             (28)
Income Taxes................................          22              (73)           (10)                --             (61)
                                                 ---------   --------------   -------------    ---------------    ----------
Net Income..................................         $83             $111            $15              $(126)            $83
                                                 =========   ==============   =============    ===============    ==========






                                                              Guarantor          Other         Consolidating
                                                  Power      Subsidiaries     Subsidiaries      Adjustments        Total
                                                 ---------   --------------   -------------    ---------------    ----------
                                                                           (Millions of Dollars)
                                                                                                            
For the three months ended June 30, 2001:
- -----------------------------------------
Revenues....................................          --           $1,153             $6                 --          $1,159
Operating Expenses..........................          19              929             11                 (1)            958
                                                 ---------   --------------   -------------    ---------------    ----------
Operating Income (Loss).....................         (19)             224             (5)                 1             201
Other Income (Expense)......................         150               (4)            --               (148)             (2)
Interest Income (Expense)...................         (41)             (18)            35                 (1)            (25)
Income Taxes................................          14              (78)            (7)                 1             (70)
                                                 ---------   --------------   -------------    ---------------    ----------
Net Income..................................        $104             $124            $23              $(147)           $104
                                                 =========   ==============   =============    ===============    ==========






                                                              Guarantor          Other         Consolidating
                                                  Power      Subsidiaries     Subsidiaries      Adjustments        Total
                                                 ---------   --------------   -------------    ---------------    ----------
                                                                           (Millions of Dollars)
                                                                                                       
For the six months ended June 30, 2002:
- ---------------------------------------
Revenues....................................          $1           $1,961             $6                $--          $1,968
Operating Expenses..........................          36            1,522             10                 --           1,568
                                                 ---------   --------------   -------------    ---------------    ----------
Operating Income (Loss).....................         (35)             439             (4)                --             400
Other Income................................         273               13             --               (286)             --
Interest Income (Expense)...................         (82)             (30)            56                 --             (56)
Income Taxes................................          47             (169)           (19)                --            (141)
                                                 ---------   --------------   -------------    ---------------    ----------
Net Income..................................        $203             $253            $33              $(286)           $203
                                                 =========   ==============   =============    ===============    ==========

Net Cash  Provided By (Used In) Operating          $(413)            $600           $(23)             $(203)         $  (39)
Activities..................................
Net Cash  Provided By (Used In) Investing           (224)            (516)          (157)               311            (586)
Activities..................................
Net Cash  Provided By (Used In)Financing             637              (80)           180               (108)            629
Activities..................................

For the six months ended June 30,  2001:
- ----------------------------------------
Revenues....................................          --           $2,280            $15                 --          $2,295
Operating Expenses..........................          48            1,785             25                 --           1,858
                                                 ---------   --------------   -------------    ---------------    ----------
Operating Income (Loss).....................         (48)             495            (10)                --             437
Other Income (Loss).........................         321               (5)            --               (318)             (2)
Interest Income (Expense)...................        (112)             (30)            53                 --             (89)
Income Taxes................................          45             (177)            (8)                --            (140)
                                                 ---------   --------------   -------------    ---------------    ----------
Net Income..................................        $206             $283            $35              $(318)         $  206
                                                 =========   ==============   =============    ===============    ==========

Net Cash  Provided By Operating Activities..        $124              $59           $740              $(330)           $593
Net Cash  (Used In) Investing Activities....       (331)              (68)          (740)               330            (809)
Net Cash  Provided By Financing Activities..         205               --             --                 --             205

As of June 30, 2002:
- --------------------
Current Assets..............................        $693             $898          $(137)              $(48)         $1,406
Property, Plant and Equipment, net..........          48            2,194          1,171                --            3,413
Noncurrent Assets...........................       3,052            1,067          1,269             (3,692)          1,696
                                                 ---------   --------------   -------------    ---------------    ----------
Total Assets................................      $3,793           $4,159         $2,303            $(3,740)         $6,515
                                                 =========   ==============   =============    ===============    ==========

Current Liabilities.........................        $118             $877            $18               $(50)           $963
Noncurrent Liabilities......................          46            1,117             16                  3           1,182
Note Payable-- Affiliated Company...........          59            1,150             --             (1,209)             --
Long-Term Debt..............................       2,514               --            800                 --           3,314
Member's Equity.............................       1,056            1,015          1,469             (2,484)          1,056
                                                 ---------   --------------   -------------    ---------------    ----------
Total Liabilities and Member's Equity.......      $3,793           $4,159         $2,303            $(3,740)         $6,515
                                                 =========   ==============   =============    ===============    ==========

As of  December  31, 2001:
- --------------------------
Current Assets..............................        $  9            $ 851           $ 64              $ (26)           $898
Property, Plant and Equipment, net..........          40            1,987            958                 --           2,985
Noncurrent Assets...........................       2,834              829          1,230             (3,273)          1,620
                                                 ---------   --------------   -------------    --------------     ----------
Total Assets................................      $2,883           $3,667         $2,252            $(3,299)         $5,503
                                                 =========   ==============   =============    ==============     ==========

Current Liabilities.........................        $ 57             $678          $ 215             $ (120)          $ 830
Noncurrent Liabilities......................          30            1,082             16                 --           1,128
Note Payable-- Affiliated Company...........          21            1,150             --             (1,171)             --
Long-Term Debt..............................       1,915               --            770                 --           2,685
Member's Equity.............................         860              757          1,251             (2,008)            860
                                                 ---------   --------------   -------------    --------------     ----------
Total Liabilities and Member's Equity.......      $2,883           $3,667         $2,252            $(3,299)         $5,503
                                                 =========   ==============   =============    ==============     ==========

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

Following are the significant changes in or additions to information reported in
our 2001 Annual Report on Form 10-K and Amended  Quarterly Report on Form 10-Q/A
for the quarter  ended March 31,  2002,  affecting  our  consolidated  financial
condition  and  the  results  of  operations.  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.

Overview of the Quarter Ended June 30, 2002

For the quarter ended June 30, 2002,  net income was $83 million,  a decrease of
$21 million or 20% from the comparable  period in 2001. For the six months ended
June 30, 2002, net income decreased $3 million or 1% from the comparable  period
in 2001.  The  decrease  in net  income  was due to lower  margins on our energy
trading activities, outages at various generating stations, which resulted in us
purchasing  electricity  on the open market and providing  this  electricity  to
PSE&G's  customers  under  fixed  BGS  contract  prices,   lower  MTC  revenues,
respectively, due to two 2% rate reductions as part of PSE&G's deregulation plan
and an increase in Operation and Maintenance expense,  partially offset by lower
fuel prices to produce electricity.

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, 2002.  Also,  we
acquired the gas supply contracts and gas inventory from PSE&G for $183 million.
We also entered a  requirements  contract with PSE&G under which we will provide
the delivered gas supply services to PSE&G, which are needed to meet their Basic
Gas  Supply  Service  (BGSS).  The  contract  term ends  March  31,  2004 with a
three-year renewal option, at PSE&G's option.

Future Outlook

For 2002,  we expect to earn $460  million  to $500  million.  Our  success as a
wholesale  BGS provider  will depend,  in part,  on our ability to meet our full
requirements  under our contracts with the BGS suppliers in a profitable manner.
We expect to accomplish this by producing energy from our own generation  and/or
energy purchases in the market.  We also enter into trading positions related to
our generation assets and supply obligations.  To the extent we do not hedge our
obligations,  whether  long or short,  we will be  subject  to the risk of price
fluctuations  that could  affect our future  results,  such as  increases in the
price of energy  purchased to meet our supply  obligations,  the cost of fuel to
generate  electricity,  the cost of congestion  credits that we need to transmit
electricity and other factors. In addition, we are subject to the risk of subpar
operating  performance of our fossil and nuclear generating units. To the extent
there  are  unexpected  outages  at  our  generating   facilities,   changes  in
environmental  or  nuclear   regulations  or  other  factors  which  impact  the
production of such units or the ability to generate and transmit  electricity in
a cost-effective manner, it may cost us more to produce electricity or we may be
required  to purchase  higher  cost energy to replace the energy we  anticipated
producing.  These risks can be  exacerbated  by, among other things,  changes in
demand in electricity  usage,  such as those due to extreme weather and economic
conditions.

Our future revenue stream is also uncertain. Due to the timing of the New Jersey
BGS  auction  process,  the  majority  of our  revenues  for  August 1, 2003 and
thereafter cannot be accurately  predicted.  Also,  certain of our new projects,
such as our  investments  in the  Lawrenceburg  and  Waterford  projects  in the
Midwest and the plants we are acquiring  from Wisvest in  Connecticut,  are also
subject to the risk of changes in future  energy  prices as we have not  entered
into  forward  sale  contracts  for the  majority of their  expected  generation
capacity.  Since the majority of our generating  facilities are  concentrated in
the  Northeast  region,  changes  in energy and  energy  related  prices in this
marketplace could materially affect our results.  Also, changes in the rules and
regulation by FERC in the markets in which we operate,  particularly  changes in
the ability to maintain market based rates,  could have an adverse impact on our
results.  As a result of these variables and risks, we cannot predict the impact
of these  potential  future  changes on our  forecasted  results of  operations,
financial position, or net cash flows, however such impact could be material.

In addition, our earnings projections assume that we will continue to use energy
trading to optimize the value of our portfolio of  generating  assets and supply
obligations.  This will depend, in part, on our, as well as our counterparties',
ability to maintain sufficient  creditworthiness and to display a willingness to
participate  in energy  trading  activities at  anticipated  volumes.  Potential
changes in the mechanisms of conducting trading activity,  such as the continued
availability of energy trading exchanges,  could positively or negatively affect
trading  volumes and liquidity in these energy trading  markets  compared to the
assumptions  of these  factors  embedded in our business  plans.  Recently,  the
energy  trading  markets have  experienced  a noticeable  slowdown in the second
quarter  that has  affected  our second  quarter  results and our 2002  earnings
projections.  However,  to date,  the failure of certain  internet-based  energy
trading  exchanges  has not had a  significant  impact  on  liquidity  in energy
trading markets where we conduct our business.  As a result of these  variables,
we cannot predict the impact of these potential future changes on our forecasted
results of  operations,  financial  position,  or net cash flows,  however  such
impact could be material.

RESULTS OF OPERATIONS

Operating Revenues

For the quarter and six months  ended June 30,  2002,  Revenues  decreased  $149
million or 13% and $327  million or 14%. The  decreases  were  primarily  due to
lower trading  revenues of $227 million and $389 million for the quarter and six
months ended June 30, 2002 from the  comparable  periods in 2001,  respectively,
due to lower energy trading volumes, lower prices as compared to 2001, and sales
of emission credits recorded in the first quarter of 2001. See Note 4. Financial
Instruments,  Energy Trading and Risk  Management for further  discussion.  Also
contributing to the decrease were lower revenues from our generation  segment of
$23 million and $39 million in the quarter and six months  ended June 30,  2002,
from the  comparable  periods in 2001,  respectively.  This is due  primarily to
decreases  of $8 million and $36  million  for the quarter and six months  ended
June 30, 2002 in MTC revenues, primarily due to two 2% rate reductions in August
2001 and February 2001. These rate reductions reduce the MTC revenues that PSE&G
remits to us as part of its BGS contract.  These decreases were partially offset
by  increases  in BGS revenue of $22 million and $47 million for the quarter and
six months ended June 30, 2002,  respectively,  which  resulted from  additional
customers  returning  to PSE&G  in 2002  from  Third  Party  Suppliers  (TPS) as
wholesale  market prices  exceeded  fixed BGS rates.  At June 30, 2002, TPS were
serving less than 0.3% of the  customer  load  traditionally  served by PSE&G as
compared to the June 30, 2001 level of 1.5%.  Also,  partially  offsetting  this
decrease  were  revenues of $97 million  recorded  in  connection  with our BGSS
contract with PSE&G for the quarter ended June 30, 2002,  discussed above.  Also
contributing  were decreases for the quarter and six months ended June 30, 2002,
respectively of $9 million and $23 million in Interchange/Spot  Market Sales and
$9 million and $12 million in ancillary  services.  A $17 million gain on a sale
of a fixed asset recorded in 2001 also contributed to the decrease in 2002.

Operating Expenses

Energy and Trading Costs

For the quarter and six months  ended June 30,  2002,  Energy and Trading  Costs
decreased  $126  million or 17% and $301  million  or 21%.  The  decreases  were
primarily  due to lower  trading  costs of $200 million and $343 million for the
quarter and six months ended June 30, 2002 from the comparable  periods in 2001,
respectively, primarily due to lower trading volumes (see corresponding decrease
in trading revenues). See Note 4. Financial Instruments, Energy Trading and Risk
Management for further discussion. Also, contributing to the decrease were lower
fuel expenses for oil ($12 million and $33 million,  respectively)  and gas ($14
million and $33  million),  as a result of lower fuel prices in 2002.  Partially
offsetting  this  decrease were  increased  costs of $91 million for the quarter
ended June 30, 2002 associated with our obligations under the BGSS contract with
PSE&G, discussed above.

Operation and Maintenance

Operation and Maintenance expense increased $14 million or 8% and $27 million or
8% for the  quarter  and six months  ended June 30,  2002,  from the  comparable
periods in 2001,  respectively.  This was due  primarily  as a result of various
outages at our electric generating stations.

Depreciation and Amortization

Depreciation and Amortization  expense  increased $2 million or 8% and decreased
$5 million or 9% for the quarter and six months  ended June 30,  2002,  from the
comparable periods in 2001, respectively.  The decrease for the six month period
was  primarily  due to  decreases  in  the  estimated  cost  of  removal  of our
generating stations in 2001.

Interest Expense

Interest  Expense  increased $3 million or 12% and  decreased $33 million or 37%
for the quarter and six months ended June 30, 2002 from the  comparable  periods
in 2001, respectively. The decrease for the six month period is primarily due to
our  recapitalization  as our higher rate intercompany loans with PSE&G and PSEG
were  replaced  with lower rate  external  debt and equity.  Our $2.786  billion
14.23%  promissory note to PSE&G 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 our $1.8 billion  Senior  Notes  issued in April 2001.  We also
issued  $600  million  of  6.95%  Senior  Notes  in June  2002.  Also,  interest
capitalization  on various  projects under  construction was $22 million and $43
million for the quarter and six months ended June 30, 2002, respectively.

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
us, 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.  External  financing  may  consist  of public and
private capital market debt and equity  transactions,  bank revolving credit and
term loan facilities, commercial paper and/or project financings.

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  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 material 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.

Over the next several years, we and our Lawrenceburg and Waterford  subsidiaries
and PSEG will be required to refinance maturing debt, expect to incur additional
debt and 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
adversely  affect our financial  condition,  results of operations  and net cash
flows.

Debt Covenants,  Cross Default Provisions,  Material Adverse Clause 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  of $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,  could cause a  cross-default  in our
credit agreements.

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. In the event
of any likely default or failure to satisfy  covenants or  conditions,  we would
seek to renegotiate terms of the agreements with the lenders.  No assurances can
be given as to whether  these  efforts  would be  successful.  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 not be
advanced.

PSEG's credit  agreements  contain  maximum debt to equity ratios,  minimum cash
flow  tests  and  other  restrictive  covenants  and  conditions  to  borrowing.
Compliance  with applicable  financial  covenants will depend upon PSEG's future
financial  position  and the level of  earnings  and cash  flow,  as to which no
assurances can be given.

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.  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. These same contracts provide reciprocal benefits to us. 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.  We may also have to provide credit support for
certain of our equity commitments if we lose our investment grade rating.

Short-Term Liquidity

We have no such credit facilities and rely on PSEG for our short-term  financing
needs. As of June 30, 2002, Power had no short-term borrowings payable to PSEG.

PSEG has revolving  credit  facilities  to provide  liquidity for its $1 billion
commercial paper program and for various funding  purposes.  The following table
summarizes the various revolving credit facilities of PSEG as of June 30, 2002.





                                                 Expiration                Total                  Primary
 Company                                            Date                  Facility                Purpose
- ----------------------------------------     -------------------     -------------------     ------------------
                                                                 (Millions of Dollars)
                                                                             
 PSEG:
 364-day Credit Facility                         March 2003                        $620          CP Support
 364-day Bilateral Facility                      March 2003                         100          CP Support
 5-year Credit Facility                          March 2005                         280          CP Support
 5-year Credit Facility                         December 2002                       150           Funding
 Uncommitted Bilateral Agreement                     N/A                              *           Funding

* Availability varies based on market conditions.

As of June 30, 2002, PSEG has $744 million of commercial  paper  outstanding and
$349 million outstanding under its uncommitted credit facility.

Financial  covenants  contained in PSEG's credit facilities include the ratio of
debt (excluding  non-recourse  project  financings and  securitization  debt and
including  commerical  paper and loans,  certain  letters of credit and  similar
instruments)  to total  capitalization.  At the end of any  quarterly  financial
period  such  ratio  shall  not be more  than  0.70 to 1.  PSEG  plans  to issue
equity-linked  securities before year-end,  which will lower this ratio.  PSEG's
current forecasts do not indicate that it will exceed the required ratio of debt
to total  capitalization in its credit  facilities,  even if PSEG does not issue
any equity-linked securities.  Also, as part of its financial planning forecast,
PSEG will perform stress tests on its financial covenants. These tests include a
consideration  of the impacts of potential asset  impairments,  foreign currency
fluctuations  and other items.  As of June 30, 2002, PSEG was in compliance with
this covenant and expects to continue to meet the ratio  requirements of debt to
total capitalization in the future.  However, no assurances can be given, and if
an event of default  were to occur,  it could  materially  impact our results of
operations, cash flow and financial position.

External Financings

In June 2002, we issued $600 million of 6.95% Senior  Unsecured  Notes due 2012.
The proceeds of which were used to repay short-term funding from PSEG, including
amounts related to the Gas Contract Transfer in May 2002.

CAPITAL REQUIREMENTS

Our capital  needs will be dictated by its  strategy to continue to develop as a
profitable,   growth-oriented  supplier  in  the  wholesale  power  market.  Our
subsidiaries have substantial commitments as part of their growth strategies 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.  Projected  construction and
investment expenditures for the next five years are as follows:



                                                2002         2003          2004          2005           2006
                                               --------     ---------     ---------     ---------      ---------
                                                                    (Millions of Dollars)
                                                                                           
  Construction/investment expenditures.......    $960          $700          $340          $250           $230


For the six months ended June 30, 2002 and 2001,  we had net plant  additions of
$496 million and $763 million, respectively. The majority of these additions are
related to developing the Lawrenceburg,  Indiana and Waterford,  Ohio sites, the
purchase of Wisvest LLC, and adding  capacity to the Bergen and Linden  stations
in New Jersey. For additional information related to these projects, see Note 3.
Commitments and Contingent Liabilities.

ACCOUNTING MATTERS

For a discussion of SFAS 142, SFAS 143 and SFAS 144 and EITF 02-03,  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),  EITF 99-19,  "Reporting
Revenue  Gross as a Principal  versus Net as an Agent"  (EITF  99-19),  and EITF
02-3,  "Accounting for Contracts  Involved in Energy Trading and Risk Management
Activities"  (EITF 02-03),  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.  Beginning in
the third quarter of 2002, we will report all energy trading revenues and energy
trading costs on a net basis under EITF 02-3.  For additional  information,  see
Note 2. Accounting Matters.

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.

Prior to May 2002,  PSE&G had entered into gas  forwards,  futures,  options and
swaps to hedge its forecasted  requirements  for natural gas, which was required
under  an  agreement  with  the BPU in 2001.  Effective  with  the gas  contract
transfer on May 1, 2002, we also acquired all of the derivatives entered into by
PSE&G.  We account for these  derivative  instruments  pertaining to residential
customers  in a  similar  manner  as PSE&G  did.  Gains  or  losses  from  these
derivatives  will be recovered  from  customers  through the monthly  billing to
PSE&G.  Derivatives  relating to commercial  and  industrial  customers  will be
accounted for in accordance with SFAS 133, where appropriate. Gains or losses on
these  derivatives  will be deferred  and  reported as a component  of OCI.  The
accumulated  OCI will be  reclassified  to  earnings  in the period in which the
hedged transaction affects earnings.

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

                      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 and gas
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  and a trip  limit of $40
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 June 30, 2002 was  approximately  $25
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.  As of June 30, 2002 over 97% of the
credit  exposure  (mark to market plus net  receivables  and  payables)  for our
trading business was with investment grade counterparties.  As of June 30, 2002,
our trading business had over 80 active counterparties.


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.

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.

                           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 and Power's  Amended  Quarterly  Report on Form
10-Q/A for the quarter ended March 31, 2002 are updated below.  See  information
on the following proceedings at the pages indicated:

(1) Form 10-K, Pages 14 and 15. See Page 24.  Administrative  proceedings before
    the NJDEP under the FWPCA for certain electric generating stations.

(2) Form 10-K, Page 17. See Page 27. DOE Overcharges, Docket No. 01-592C.

(3) Form 10-K, Pages 16 and 17. See Page 27. DOE not taking  possession of spent
    nuclear fuel, Docket No. 01-551C.

(4) Form 10-K,  Pages 16 and 51. See Page 7.  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 and our
Amended Quarterly Report on Form 10-Q/A for the quarter ended March 31, 2002 are
updated  below.  References  are to the  related  pages on the Form 10-K or Form
10-Q/A as printed and distributed.

Gas Contract Transfer

Form 10-K, page 9 and Amended Form 10-Q/A, page 24.

On August 11, 2000, PSE&G filed a gas merchant  restructuring plan with the BPU.
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 which will, under a requirements  contract,  provide gas
supply to PSE&G to serve its Basic Gas Supply Service (BGSS) customers. On April
17, 2002,  the BPU issued the final order  approving the transfer of PSE&G's gas
supply  business,  including  its  interstate  capacity,  storage and gas supply
contracts to us. We entered into a BGSS  contract  with PSE&G as required  under
the above BPU order. The transfer took place on May 1, 2002 at the book value of
approximately  $183 million.  The initial term of the contract ends on March 31,
2004 and PSE&G has the option to extend the term for an additional  three years.
Under this agreement,  we will provide the full requirements  needed by PSE&G to
render service under its BGSS tariff rate schedules.

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. Effective with
the gas contract  transfer,  PSE&G pays us 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 Fuel Disposal

Form 10-K, page 17 and Amended Form 10-Q/A, page 25. 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 July 9, 2002,
Congress  affirmed  the  President's  decision.  The DOE must still  license and
construct the facility.  No assurances can be given  regarding the final outcome
of this matter.

Uranium Enrichment Decontamination and Decommissioning Fund

Form 10-K,  page 18. In accordance  with the EPAct,  domestic  entities that own
nuclear  generating  stations  are  required to pay into a  decontamination  and
decommissioning   fund,  based  on  their  past  purchases  of  U.S.  government
enrichment services.  Along with other nuclear generator owners, PSEG filed suit
in the U.S. Court of Claims and in the U.S. District Court, Southern District of
New York to recover these costs.  In July 2002,  PSEG withdrew from this lawsuit
without  prejudice,  due to an  unfavorable  decision  against  another  nuclear
generator owner in the lawsuit.


FERC Order related to PJM Restructuring

New Matter:  Atlantic  City Electric  Co., et al. v. Federal  Energy  Regulatory
Commission.  On July 12, 2002, the United States Court of Appeals, D.C. Circuit,
issued an opinion in favor of PSE&G and the other utility petitioners, reversing
an order of the FERC relating to the  restructuring  of PJM into an  Independent
System  Operator.  The Court  agreed with  PSE&G's  position and ruled that FERC
lacks authority to require the utility owners to give up their statutory  rights
under Section 205 of the Federal Power Act.  Hence,  FERC was wrong to require a
modification to the PJM ISO Agreement  eliminating  their rights to file changes
to rate design.  The court further noted that FERC lacks authority under Section
203 of the Federal Power Act to require the utility owners to obtain approval of
their withdrawal from the PJM ISO. Hence, FERC had no right under Section 203 to
eliminate the withdrawal rights to which the utilities had agreed.  Further,  as
to PSE&G's situation, FERC could not accomplish a generic existing precedent, it
was first necessary to make a particularized  finding with respect to the public
interest,  which was not done here.  This decision could be subject to an appeal
to the United States Supreme Court by the respondents, including the FERC.


                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

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

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

(B)  Reports on Form 8-K and Form 8-K/A:
     -----------------------------------
     Date               Form            Items
     ----------------------------------------
     July 17, 2002      8-K             Items 5 and 7
     July 29, 2002      8-K/A           Items 5 and 7



                                    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: July 29, 2002