Exhibit 99.1
MONTHLY SERVICER'S CERTIFICATE
(To be delivered pursuant to Sections 6.9 and 7.6(a) of the
Pooling and Servicing Agreement on or before each Remittance Date)
Puget Sound Power & Light Company, as Servicer
_____________________________________________________________________________
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
_____________________________________________________________________________
Pursuant to the Pooling and Servicing Agreement dated as of June 8, 1995 (the
"Pooling and Servicing Agreement") between Puget Sound Power & Light Company,
as Seller and Servicer, and Chemical Bank, a New York banking corporation, as
Trustee of the Puget Power Conservation Grantor Trust 1995-1 (the "Trust"),
the Servicer does hereby certify as follows:
1. Collection Period: June 12 to June 30, 1995
2. The Aggregate Remittance Amount received by the
Servicer during this Collection Period is $ 540,578.13
3. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated
Conservation Amounts is $ 540,578.13
4. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated Sale
Amounts is $-0-
5. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Termination Fees is $-0-
Capitalized terms used in this Monthly Servicer's Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Monthly Servicer's Certificate this 10th day of July, 1995.
PUGET SOUND POWER & LIGHT COMPANY, as Servicer
By Robert Bariletti
________________
Title Assistant Treasurer
___________________
Exhibit 99.2
MONTHLY SERVICER'S CERTIFICATE
(To be delivered pursuant to Sections 6.9 and 7.6(a) of the
Pooling and Servicing Agreement on or before each Remittance Date)
Puget Sound Power & Light Company, as Servicer
_____________________________________________________________________________
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
_____________________________________________________________________________
Pursuant to the Pooling and Servicing Agreement dated as of June 8, 1995 (the
"Pooling and Servicing Agreement") between Puget Sound Power & Light Company,
as Seller and Servicer, and Chemical Bank, a New York banking corporation, as
Trustee of the Puget Power Conservation Grantor Trust 1995-1 (the "Trust"),
the Servicer does hereby certify as follows:
1. Collection Period: July 1 to July 31, 1995
2. The Aggregate Remittance Amount received by the
Servicer during this Collection Period is $3,747,595.21
3. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated
Conservation Amounts is $3,747,595.21
4. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated Sale
Amounts is $-0-
5. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Termination Fees is $-0-
Capitalized terms used in this Monthly Servicer's Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Monthly Servicer's Certificate this 11th day of August, 1995.
PUGET SOUND POWER & LIGHT COMPANY, as Servicer
By Robert Bariletti
________________
Title Assistant Treasurer
___________________
Exhibit 99.3
MONTHLY SERVICER'S CERTIFICATE
(To be delivered pursuant to Sections 6.9 and 7.6(a) of the
Pooling and Servicing Agreement on or before each Remittance Date)
Puget Sound Power & Light Company, as Servicer
_____________________________________________________________________________
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
_____________________________________________________________________________
Pursuant to the Pooling and Servicing Agreement dated as of June 8, 1995 (the
"Pooling and Servicing Agreement") between Puget Sound Power & Light Company,
as Seller and Servicer, and Chemical Bank, a New York banking corporation, as
Trustee of the Puget Power Conservation Grantor Trust 1995-1 (the "Trust"),
the Servicer does hereby certify as follows:
1. Collection Period: August 1 to August 31, 1995
2. The Aggregate Remittance Amount received by the
Servicer during this Collection Period is $4,847,625.74
3. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated
Conservation Amounts is $4,847,108.89
4. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated Sale
Amounts is $-0-
5. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Termination Fees is $516.85
Capitalized terms used in this Monthly Servicer's Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Monthly Servicer's Certificate this 11th of September, 1995.
PUGET SOUND POWER & LIGHT COMPANY, as Servicer
By Robert Bariletti
________________
Title Assistant Treasurer
___________________
Exhibit 99.4
MONTHLY SERVICER'S CERTIFICATE
(To be delivered pursuant to Sections 6.9 and 7.6(a) of the
Pooling and Servicing Agreement on or before each Remittance Date)
Puget Sound Power & Light Company, as Servicer
_____________________________________________________________________________
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
_____________________________________________________________________________
Pursuant to the Pooling and Servicing Agreement dated as of June 8, 1995 (the
"Pooling and Servicing Agreement") between Puget Sound Power & Light Company,
as Seller and Servicer, and Chemical Bank, a New York banking corporation, as
Trustee of the Puget Power Conservation Grantor Trust 1995-1 (the "Trust"),
the Servicer does hereby certify as follows:
1. Collection Period: September 1 to September 30, 1995
2. The Aggregate Remittance Amount received by the
Servicer during this Collection Period is $4,634,244.54
3. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated
Conservation Amounts is $4,632,575.16
4. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated Sale
Amounts is $-0-
5. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Termination Fees is $ 1,669.38
Capitalized terms used in this Monthly Servicer's Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Monthly Servicer's Certificate this 5th day of October, 1995.
PUGET SOUND POWER & LIGHT COMPANY, as Servicer
By Robert Bariletti
________________
Title Assistant Treasurer
___________________
Exhibit 99.5
MONTHLY SERVICER'S CERTIFICATE
(To be delivered pursuant to Sections 6.9 and 7.6(a) of the
Pooling and Servicing Agreement on or before each Remittance Date)
Puget Sound Power & Light Company, as Servicer
_____________________________________________________________________________
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
_____________________________________________________________________________
Pursuant to the Pooling and Servicing Agreement dated as of June 8, 1995 (the
"Pooling and Servicing Agreement") between Puget Sound Power & Light Company,
as Seller and Servicer, and Chemical Bank, a New York banking corporation, as
Trustee of the Puget Power Conservation Grantor Trust 1995-1 (the "Trust"),
the Servicer does hereby certify as follows:
1. Collection Period: October 1 to october 31, 1995
2. The Aggregate Remittance Amount received by the
Servicer during this Collection Period is $4,669,066.76
3. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated
Conservation Amounts is $4,666,379.15
4. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated Sale
Amounts is $-0-
5. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Termination Fees is $ 2,687.61
Capitalized terms used in this Monthly Servicer's Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Monthly Servicer's Certificate this 7th day of November, 1995.
PUGET SOUND POWER & LIGHT COMPANY, as Servicer
By Robert Bariletti
________________
Title Assistant Treasurer
___________________
Exhibit 99.6
MONTHLY SERVICER'S CERTIFICATE
(To be delivered pursuant to Sections 6.9 and 7.6(a) of the
Pooling and Servicing Agreement on or before each Remittance Date)
Puget Sound Power & Light Company, as Servicer
_____________________________________________________________________________
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
_____________________________________________________________________________
Pursuant to the Pooling and Servicing Agreement dated as of June 8, 1995 (the
"Pooling and Servicing Agreement") between Puget Sound Power & Light Company,
as Seller and Servicer, and Chemical Bank, a New York banking corporation, as
Trustee of the Puget Power Conservation Grantor Trust 1995-1 (the "Trust"),
the Servicer does hereby certify as follows:
1. Collection Period: November 1 to November 30, 1995
2. The Aggregate Remittance Amount received by the
Servicer during this Collection Period is $3,466,499.93
3. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated
Conservation Amounts is $3,465,866.15
4. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated Sale
Amounts is $-0-
5. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Termination Fees is $ 633.78
Capitalized terms used in this Monthly Servicer's Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Monthly Servicer's Certificate this 8th day of December, 1995.
PUGET SOUND POWER & LIGHT COMPANY, as Servicer
By Robert Bariletti
________________
Title Assistant Treasurer
___________________
Exhibit 99.7
MONTHLY SERVICER'S CERTIFICATE
(To be delivered pursuant to Sections 6.9 and 7.6(a) of the
Pooling and Servicing Agreement on or before each Remittance Date)
Puget Sound Power & Light Company, as Servicer
_____________________________________________________________________________
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
_____________________________________________________________________________
Pursuant to the Pooling and Servicing Agreement dated as of June 8, 1995 (the
"Pooling and Servicing Agreement") between Puget Sound Power & Light Company,
as Seller and Servicer, and Chemical Bank, a New York banking corporation, as
Trustee of the Puget Power Conservation Grantor Trust 1995-1 (the "Trust"),
the Servicer does hereby certify as follows:
1. Collection Period: December 1 to December 31, 1995
2. The Aggregate Remittance Amount received by the
Servicer during this Collection Period is $3,195,427.10
3. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated
Conservation Amounts is $3,194,974.17
4. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Allocated Sale
Amounts is $-0-
5. The amount of the Aggregate Remittance Amount for this
Collection Period which constitutes Termination Fees is $452.93
Capitalized terms used in this Monthly Servicer's Certificate have their
respective meanings set forth in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Monthly Servicer's Certificate this 8th day of January, 1996.
PUGET SOUND POWER & LIGHT COMPANY, as Servicer
By Robert Bariletti
________________
Title Assistant Treasurer
___________________
EXHIBIT 99.8
PUGET POWER CONSERVATION GRANTOR TRUST 1995-1
SELECTED INFORMATION RELATED TO THE 6.45% CONSERVATION
PASS-THROUGH CERTIFICATES, SERIES 1995-1
The following amounts relate to distributions made through January 11, 1996
for collections through December 31, 1995:
Total amount of 1995 Distributions allocated to principal $17,892,021.06
Total amount of 1995 Distributions allocated to interest $ 7,200,067.09
Total amount of Trustee fees paid in 1995 $ 7,500.00
Total amount of Servicer fees paid in 1995 $ 107,106.03