<PAGE>



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


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
            (Mark One)
            [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                 THE SECURITIES EXCHANGE ACT OF 1934
             For the fiscal year ended December 31, 2004
                                 OR
            [   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

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

<TABLE>
<CAPTION>
<S>                       <C>                                      <C>
 Commission            Registrant, State of Incorporation,          I.R.S. Employer
 File Number              Address, and Telephone Number             Identification No.
----------------    ------------------------------------------    ---------------------
 333-83635                 PSE&G Transition Funding LLC             22-3672053
</TABLE>

                     (A Delaware limited liability company)
                               80 Park Plaza - T4D
                                  P.O. Box 1171
                          Newark, New Jersey 07101-1171
                                  973 297-2227
                               http://www.pseg.com

        Securities registered pursuant to Section 12(b) of the Act: NONE

        Securities registered pursuant to Section 12(g) of the Act: NONE

               Documents incorporated by reference: Not Applicable


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 registrants were
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of regulation S-K is not contained herein, and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [X]

Registrant is a wholly-owned subsidiary of Public Service Electric and Gas
Company. Registrant meets the conditions set forth in General Instruction I (1)
(a) and (b) of Form 10-K and is filing this Annual Report on Form 10-K with the
reduced disclosure format authorized by General Instruction I.

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]


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









<PAGE>



                                TABLE OF CONTENTS
                                -----------------


<TABLE>
<CAPTION>
                                                                                                          Page
                                                                                                          ----

FORWARD-LOOKING STATEMENTS                                                                                 ii

<S>       <C>                                                                                              <C>
PART I
Item 1.   Business....................................................................................      1
Item 2.   Properties..................................................................................      2
Item 3.   Legal Proceedings...........................................................................      2
Item 4.   Submission of Matters to a Vote of Security Holders.........................................      2

PART II
Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters.......................      3
Item 6.   Selected Financial Data.....................................................................      3
Item 7.   Management's Discussion and Analysis of Financial Condition and Results of Operations.......      3
Item 7A.  Qualitative and Quantitative Disclosures About Market Risk..................................      5
Item 8.   Financial Statements and Supplementary Data.................................................      5
          Independent Auditors' Report................................................................      6
          Notes to Financial Statements...............................................................     11
Item 9.   Changes in and Disagreements With Accountants on Accounting and Financial Disclosure........     16
Item 9A.  Controls and Procedures.....................................................................     16
Item 9B.  Other Information...........................................................................     16

PART III
Item 10.  Directors and Executive Officers of the Registrants.........................................     16
Item 11.  Executive Compensation......................................................................     16
Item 12.  Security Ownership of Certain Beneficial Owners and Management..............................     16
Item 13.  Certain Relationships and Related Transactions..............................................     16
Item 14.  Principal Accounting Fees and Services......................................................     16

PART IV
Item 15.  Exhibits and Financial Statement Schedules..................................................     17
          Signatures..................................................................................     19
          Exhibit Index...............................................................................     20
</TABLE>



                                       i









<PAGE>



                           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",
"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 a complete list that could effect forward-looking
statements.

     In addition to any assumptions and other factors referred to specifically
in connection with such forward-looking statements, discussed above factors that
could cause actual results to differ materially from those contemplated in any
forward-looking statements include, among others, the following: state and
federal legal or regulatory developments; national or regional economic
conditions; market demand and prices for energy; customer conservation;
distributed generation technology; weather variations affecting customer energy
usage; the effect of continued electric industry restructuring; operating
performance of Public Service Electric and Gas Company's (PSE&G) facilities and
third party suppliers; and the payment patterns of PSE&G's electric customers,
including the rate of delinquencies and the accuracy of the collections curve.



                                       ii









<PAGE>




                                     PART I

ITEM 1.  BUSINESS

     Unless the context otherwise indicates, all references to "Transition
Funding," "we," "us" or "our" herein mean PSE&G Transition Funding LLC, a
Delaware limited liability company located at 80 Park Plaza, Newark, New Jersey
07102.

     We were formed under the laws of the State of Delaware on July 21, 1999 and
operate pursuant to a limited liability company agreement with Public Service
Electric and Gas Company (PSE&G) as our sole member. PSE&G is an operating
electric and gas utility and is a wholly-owned subsidiary of Public Service
Enterprise Group Incorporated (PSEG). We are an asset-backed issuer, as defined
by the U.S. Securities and Exchange Commission, which was organized for the sole
purpose of purchasing and owning bondable transition property (BTP) of PSE&G,
issuing transition bonds (Bonds), pledging our interest in BTP and other
collateral to a debt/security trustee (Trustee) to collateralize the Bonds, and
performing activities that are necessary, suitable or convenient to accomplish
these purposes.

     Following the enactment of the New Jersey Electric Discount and Energy
Competition Act (Energy Competition Act), the New Jersey Board of Public
Utilities (BPU) rendered a Final Order (Final Order) in August 1999 relating to
PSE&G's rate unbundling, stranded costs and restructuring proceedings providing,
among other things, for PSE&G to recover up to $2.94 billion (net of tax) of its
generation-related stranded costs including the securitization of $2.4 billion
(plus an estimated $125 million of associated transaction costs). The stranded
costs represent various generation-related investments and other obligations
that were anticipated to be unrecoverable through market-based rates in a
competitive electricity generation retail market.

     Following the issuance of the Final Order, the BPU issued the Finance Order
approving PSE&G's petition relating to the securitization transaction which
authorized, among other things, the imposition of a non-bypassable transition
bond charge (TBC) on PSE&G's customers; the sale of PSE&G's property right in
such charge to a bankruptcy-remote financing entity; the issuance and sale of
$2.525 billion of Bonds by such entity as consideration for such property right,
including an estimated $125 million of transaction costs; and the application by
PSE&G of the Bond proceeds to retire outstanding debt and/or equity.

     On January 31, 2001, we issued $2.525 billion of transition bonds in eight
classes with stated maturities ranging from 1 year to 15 years, of which $2.085
billion in seven classes remain outstanding as of December 31, 2004. The net
proceeds of the issuance were utilized to acquire PSE&G's property right in the
TBC. The transition bonds are collateralized by the BTP created under the Energy
Competition Act and the related Finance Order. The BTP represents the
irrevocable right to recover, through a TBC billed by PSE&G to its retail
electric customers within PSE&G's service territory, an amount sufficient to
pay:

     o    the interest, fees, expenses, costs, charges, credit enhancement and
          premiums, if any, associated with the Bonds; and

     o    the principal amount of the Bonds.

     Approximately $230 million of issuance costs were incurred in connection
with the securitization transaction, including costs of a hedging arrangement as
permitted by the Finance Order. The $105 million in costs in excess of the $125
million of estimated transaction costs included in the BTP, as provided for in
the Finance Order, were capitalized and are being recovered on a subordinated
basis by us through the TBC. The initial TBC rate became effective on February
7, 2001, in accordance with the Final Order.



                                       1









<PAGE>




     As the TBC is a usage-based charge based on access to PSE&G's transmission
and distribution system, the customers will be assessed regardless of whether
the customers purchase electricity from PSE&G or a third party supplier. Also,
if on-site generation facilities that are connected to PSE&G's transmission and
distribution system produce power that is delivered to off-site retail electric
customers in PSE&G's service territory, the Bond charge applies to the sale or
delivery of that power.

     Payments are made to the bondholders on a quarterly basis. Principal and
interest on the Bonds and the excess issuance costs will be paid from the
following sources:

          o    TBC collections remitted by the servicer (PSE&G) to the issuer
               (us);
          o    amounts from any third party credit enhancement;
          o    investment earnings on amounts held in accounts established under
               the indenture agreement;
          o    amounts payable to the issuer under any interest rate swap
               agreements; and
          o    other amounts available in the trust accounts held by the
               trustee.

     To the extent that TBC collections are deficient or in excess of the
principal and interest on the Bonds, the TBC rate will be adjusted in the
following year.

     We have no employees. Under the servicing agreement entered into by PSE&G
and us concurrently with the issuance of the first Series of Bonds, PSE&G, as
servicer, is required to collect the TBC on our behalf. We pay an annual
servicing fee to PSE&G equal to 0.05% of the initial balance of Bonds
outstanding. The servicing fee is recovered through the TBC. In addition we pay
miscellaneous operating expenses to PSE&G up to $100 thousand per quarter,
administration fees up to $31 thousand per quarter and trustee fees up to $4
thousand per quarter. Interest earned on funds in the Capital Subaccount results
in Net Income for us and will be periodically remitted to PSE&G in the form of a
dividend.

ITEM 2.  PROPERTIES

     We do not own any real property. Our primary asset is the BTP as described
in Item 1. Business above.

ITEM 3.  LEGAL PROCEEDINGS

     None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     Omitted pursuant to conditions set forth in General Instruction I of Form
10-K.



                                       2









<PAGE>



                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     All of our outstanding equity interests are owned by PSE&G.

ITEM 6.  SELECTED FINANCIAL DATA

       Omitted pursuant to conditions set forth in General Instruction I of Form
10-K.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

     Unless the context otherwise indicates, all references to "Transition
Funding," "we," "us" or "our" herein mean PSE&G Transition Funding LLC, a
Delaware limited liability company located at 80 Park Plaza, Newark, New Jersey
07102.

     The following analysis of our financial condition and results of operations
is in an abbreviated format pursuant to General Instruction I of Form 10-K. Such
analysis should be read in conjunction with the financial statements attached
hereto.

RESULTS OF OPERATIONS

Operating Revenues

     Transition Bond Charge (TBC) revenues increased approximately $1 million or
less than 1% for the year ended December 31, 2004 as compared to the year ended
December 31, 2003 due to a 3% growth in sales offset by the decline in the TBC
rate from 2003. In January 2004, as a result of the annual true-up approved by
the State of New Jersey Board of Public Utilities (BPU), the TBC rate decreased
to 0.6862 cents per Kilowatt-hour (kWh) from 0.7018 cents per kWh in 2003.

     As a result of the annual true-up approved by the BPU in January 2005, the
TBC rate for 2005 decreased to 0.6723 cents per kWh. Any increases or decreases
in the TBC rate are designed to maintain the Capital Subaccount and the
Overcollateralization account at appropriate levels and have adequate funds to
meet our scheduled repayments of the deferred issuance costs to Public Service
Electric and Gas Company (PSE&G), as servicer of the bonds.

     TBC revenues decreased approximately $7 million or 2% for the year ended
December 31, 2003 as compared to the year ended December 31, 2002 primarily due
to the decline in the TBC rate from 2002. In January 2003, as a result of the
annual true-up approved by the BPU, the TBC rate decreased to 0.7018 cents per
kWh from 0.7250 cents per kWh in 2002.



                                       3









<PAGE>



Operating Expenses

Amortization of Bondable Transition Property (BTP)

     Amortization of BTP increased approximately $10 million or 8% for the year
ended December 31, 2004 as compared to the year ended December 31, 2003
primarily due to the changes in Operating Revenues and Interest Expense. As a
regulated entity, we amortize an amount equal to what we record as revenue for
the portion of the TBC relating to the BTP. TBC revenues increased $1 million
and Interest costs decreased $9 million due to lower debt levels as discussed
below, resulting in an offsetting increase to the amount of revenues related to
the BTP.

     Amortization of BTP decreased approximately $1 million or 1% for the year
ended December 31, 2003 as compared to the year ended December 31, 2002
primarily due to the changes in Operating Revenues and Interest Expense.

Servicing and Administrative Fees

     PSE&G withholds from the TBC collections an annual servicing fee equal to
0.05% of the initial balance of the Bonds issued and charges an additional fee
for various administrative costs. Servicing and Administrative Fees decreased $9
thousand or 1% for the year ended December 31, 2004 as compared to the year
ended December 31, 2003 primarily due to decreases in administrative expenses
billed to us by the Servicer, PSE&G.

     Servicing and Administrative Fees increased $38 thousand or 3% for the year
ended December 31, 2003 as compared to the year ended December 31, 2002
primarily due to increases in administrative expenses billed to us by the
Servicer, PSE&G.

Interest Income

     Interest Income increased approximately $184 thousand or 44% for the year
ended December 31, 2004 as compared to the year ended December 31, 2003
primarily due to higher interest rates and higher average cash balances in 2004.

     Interest Income decreased approximately $250 thousand or 38% for the year
ended December 31, 2003 as compared to the year ended December 31, 2002
primarily due to lower interest rates in 2003.

Interest Expense

     Interest expense decreased approximately $9 million or 5% for the year
ended December 31, 2004 as compared to the year ended December 31, 2003 due to a
reduction in the total amount of debt outstanding.

     Interest expense decreased approximately $7 million or 4% for the year
ended December 31, 2003 as compared to the year ended December 31, 2002 due to a
reduction in the total amount of debt outstanding.



                                       4









<PAGE>




LIQUIDITY AND CAPITAL RESOURCES

     The principal amount of the Bonds, interest, fees and funding of the
overcollateralization subaccount are being recovered through the TBC payable by
retail customers of electricity within PSE&G's service territory who receive
electric delivery service from PSE&G. As part of PSE&G's responsibility as
servicer under the Servicing Agreement, PSE&G remits the TBC collections to the
debt/security trustee (Trustee) to make scheduled payments on the Bonds.

     During 2004, all required payments of bond principal, interest and all
related expenses were made by the Trustee on March 15, 2004, June 15, 2004,
September 15, 2004 and December 15, 2004 totaling approximately $69 million, $69
million, $75 million and $77 million, respectively, including funding of the
Capital Subaccount and the Overcollateralization account to required levels.
During 2003, payments of bond principal, interest and all related expenses were
made by the Trustee on March 17, 2003, June 16, 2003, September 15, 2003 and
December 15, 2003 totaling approximately $73 million, $68 million, $75 million
and $73 million, respectively. These payments were primarily funded from our TBC
collections and interest earned on those funds. Also in 2004, a cash dividend of
$434 thousand was paid to PSE&G.

ACCOUNTING ISSUES

Critical Accounting Policies

Unbilled Revenues

     Electric and gas revenues are recorded based on services rendered to
customers during each accounting period. PSE&G records unbilled revenues for the
estimated amount customers will be billed for services rendered from the time
meters were last read to the end of the respective accounting period. Unbilled
usage is calculated in two steps. The initial step is to apply a base usage per
day to the number of unbilled days in the period. The second step estimates
seasonal loads based upon the time of year and the variance of actual
degree-days and temperature-humidity-index hours of the unbilled period from
expected norms. The resulting usage is priced at current TBC rate levels and
recorded as revenue. Each month the prior month's unbilled amounts are reversed
and the current month's amounts are accrued. Using benchmarks other than those
used in this calculation could have a material effect on the amounts accrued in
a reporting period. The resulting revenue and expense reflect the service
rendered in the calendar month.

ITEM 7A. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

     The market risk inherent in our Bonds is the potential loss arising from
adverse changes in interest rates. We have entered into an interest rate swap on
our sole class (Class A-4) of floating rate transition bonds (see Note 2. The
Bonds). The interest rate swap effectively converts the existing floating rate
debt into fixed rate borrowings at 6.2875%. Any gain or loss on this financial
instrument will be recovered from or refunded to PSE&G's customers.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



                                       5









<PAGE>



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Managers and Sole Member of
PSE&G Transition Funding LLC:

We have audited the accompanying balance sheets of PSE&G Transition Funding LLC
(the "Company") as of December 31, 2004 and 2003, and the related statements of
income, member's equity and cash flows for each of the three years in the period
ended December 31, 2004. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. The Company is not required to
have, nor were we engaged to perform, an audit of its internal control over
financial reporting. Our audit included consideration of internal control over
financial reporting as a basis for designing audit procedures that are
appropriate in the circumstances but not for the purpose of expressing an
opinion on the effectiveness of the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of the Company as of December 31, 2004 and
2003, and the results of its operations and its cash flows for each of the three
years in the period ended December 31, 2004, in conformity with accounting
principles generally accepted in the United States of America.


/s/ Deloitte & Touche LLP
Parsippany, New Jersey


March 17, 2005



                                       6









<PAGE>



                          PSE&G TRANSITION FUNDING LLC
                              STATEMENTS OF INCOME
                                   (THOUSANDS)


<TABLE>
<CAPTION>
                                                                 For the Years Ended
                                                    ---------------------------------------------
                                                                    December 31,
                                                    ----------------------------------------------
                                                        2004            2003            2002
                                                    -------------- ---------------- --------------
<S>                                                     <C>              <C>            <C>
OPERATING REVENUES                                      $292,261         $291,182       $298,633

OPERATING EXPENSES
   Amortization of Bondable Transition Property          134,328          124,381        125,324
   Servicing and Administrative Fees                       1,497            1,506          1,468
                                                    -------------- ---------------- --------------
       Total Operating Expenses                          135,825          125,887        126,792
                                                    -------------- ---------------- --------------
OPERATING INCOME                                         156,436          165,295        171,841
Interest Income                                              600              416            666
Interest Expense                                        (156,874)        (165,582)      (172,292)
                                                    -------------- ---------------- --------------
NET INCOME                                              $    162         $    129       $    215
                                                    ============== ================ ==============
</TABLE>

See Notes to Financial Statements.



                                       7









<PAGE>



                          PSE&G TRANSITION FUNDING LLC
                                 BALANCE SHEETS
                                   (THOUSANDS)


<TABLE>
<CAPTION>
                                                            December 31,             December 31,
                                                                2004                     2003
                                                        ---------------------     -------------------
<S>                                                     <C>                       <C>
ASSETS
   Current Assets:
     Cash                                               $                435      $              707
     Receivable from Member                                           58,974                  57,921
     Restricted Cash                                                   5,697                   2,857
                                                        ---------------------     -------------------
       Total Current Assets                                           65,106                  61,485
                                                        ---------------------     -------------------

   Noncurrent Assets:
     Restricted Cash                                                  15,959                  15,107
     Bondable Transition Property                                  2,059,000               2,193,328
     Deferred Issuance Costs                                          61,384                  71,568
     Regulatory Assets - Interest Rate Swap                           34,000                  51,015
                                                        ---------------------     -------------------
       Total Noncurrent Assets                                     2,170,343               2,331,018
                                                        ---------------------     -------------------
TOTAL ASSETS                                            $          2,235,449      $        2,392,503
                                                        =====================     ===================

LIABILITIES
   Current Liabilities:
     Current Portion of Long-Term Debt                  $            146,113      $          137,361
     Current Portion of Derivative Liability                          14,943                  22,110
     Current Portion of Payable to Member                              6,183                   3,395
     Accrued Interest                                                  5,971                   5,939
                                                        ---------------------     -------------------
       Total Current Liabilities                                     173,210                 168,805
                                                        ---------------------     -------------------

   Long-Term Liabilities:
     Long-Term Debt                                                1,938,747               2,084,860
     Derivative Liability                                             19,057                  28,905
     Payable to Member                                                88,041                  94,119
     Regulatory Liability - Overcollateralization                      3,334                   2,482
                                                        ---------------------     -------------------
       Total Long-Term Liabilities                                 2,049,179               2,210,366
                                                        ---------------------     -------------------
TOTAL LIABILITIES                                                  2,222,389               2,379,171
                                                        ---------------------     -------------------

MEMBER'S EQUITY
     Contributed Capital                                              12,625                  12,625
     Retained Earnings                                                   435                     707
                                                        ---------------------     -------------------
       Total Member's Equity                                          13,060                  13,332
                                                        ---------------------     -------------------
TOTAL LIABILITIES AND MEMBER'S EQUITY                   $          2,235,449      $        2,392,503
                                                        =====================     ===================
</TABLE>


See Notes to Financial Statements.



                                       8









<PAGE>


                          PSE&G TRANSITION FUNDING LLC
                            STATEMENTS OF CASH FLOWS
                                   (THOUSANDS)


<TABLE>
<CAPTION>
                                                                        For the Years Ended December 31,
                                                                -------------------------------------------------
                                                                    2004             2003              2002
                                                                -------------    -------------     --------------
<S>                                                               <C>             <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES
    Net Income                                                    $      162      $      129          $     215
    Adjustments to Reconcile Net Income to Net Cash
      Flows from Operating Activities:
        Amortization of Bondable Transition Property                 134,328         124,381            125,324
        Amortization of Deferred Issuance Costs                       10,184          10,735             11,614
   Net Changes in Certain Current Assets and Liabilities:
     Receivable from Member                                           (1,053)           (114)            (4,506)
     Accrued Interest                                                     32            (637)            (5,929)
   Net Increase in Overcollateralization                                 852              850               852
                                                                -------------    -------------     --------------
     Net Cash Provided By Operating Activities                       144,505         135,344            127,570
                                                                -------------    -------------     --------------

CASH FLOWS FROM INVESTING ACTIVITIES
   Restricted Cash                                                    (3,692)         (4,337)            (1,692)
                                                                -------------    -------------     --------------
     Net Cash Used in Investing Activities                            (3,692)         (4,337)            (1,692)
                                                                -------------    -------------     --------------

CASH FLOWS FROM FINANCING ACTIVITIES
   Repayment of Long-Term Debt                                      (137,361)       (128,935)          (120,455)
   Repayment of Payable to Member                                     (3,290)         (1,943)            (5,208)
   Cash Dividends Paid                                                  (434)             --                 --
                                                                -------------    -------------     --------------
     Net Cash Used In Financing Activities                         (141,085)        (130,878)          (125,663)
                                                                -------------    -------------     --------------
Net Change in Cash and Cash Equivalents                                 (272)            129                215
Cash and Cash Equivalents at Beginning of Period                         707             578                363
                                                                -------------    -------------     --------------
Cash and Cash Equivalents at End of Period                        $      435      $      707          $     578
                                                                =============    =============     ==============

Interest Paid                                                     $  146,658      $  155,484          $ 166,608
</TABLE>


See Notes to Financial Statements.



                                       9









<PAGE>



                          PSE&G TRANSITION FUNDING LLC
                          STATEMENTS OF MEMBER'S EQUITY
                                   (THOUSANDS)


<TABLE>
<CAPTION>
                                             Contributed Capital           Retained Earnings             Total
                                           ------------------------      -----------------------     ---------------
<S>                                         <C>                            <C>                        <C>
Balance as of January 1, 2002               $               12,625         $               363        $     12,988
     Net Income                                                 --                         215                 215
                                           ------------------------      -----------------------     ---------------
Balance as of December 31, 2002                             12,625                         578              13,203
                                           ------------------------      -----------------------     ---------------
     Net Income                                                 --                         129                 129
                                           ------------------------      -----------------------     ---------------
Balance as of December 31, 2003                             12,625                         707              13,332
     Net Income                                                 --                         162                 162
     Dividends Paid                                             --                        (434)               (434)
                                           ------------------------      -----------------------     ---------------
Balance as of December 31, 2004             $               12,625         $               435        $     13,060
                                           ========================      =======================     ===============
</TABLE>


See Notes to Financial Statements.



                                       10









<PAGE>



                          NOTES TO FINANCIAL STATEMENTS

Note 1.  Organization, Basis of Presentation and Significant Accounting Policies

Organization

     Unless the context otherwise indicates, all references to "Transition
Funding," "we," "us" or "our" herein mean PSE&G Transition Funding LLC, a
Delaware limited liability company located at 80 Park Plaza, Newark, New Jersey
07102.

     We were formed under the laws of the State of Delaware on July 21, 1999 and
operate pursuant to a limited liability company agreement with Public Service
Electric and Gas Company (PSE&G) as our sole member. PSE&G is an operating
electric and gas utility and is a wholly-owned subsidiary of Public Service
Enterprise Group Incorporated (PSEG). We are an asset-backed issuer, as defined
by the U.S. Securities and Exchange Commission, which was organized for the sole
purpose of purchasing and owning bondable transition property (BTP) of PSE&G,
issuing transition bonds (Bonds), pledging our interest in BTP and other
collateral to a debt/security trustee (Trustee) to collateralize the Bonds, and
performing activities that are necessary, suitable or convenient to accomplish
these purposes.

     BTP represents the irrevocable right of PSE&G, or its successor or
assignee, to collect a non-bypassable transition bond charge (TBC) from retail
electric customers pursuant to a Final Order in PSE&G's rate unbundling and
restructuring proceedings (Final Order) and a bondable stranded cost rate order
(Finance Order), which were issued on August 24, 1999 and September 17, 1999,
respectively, by the State of New Jersey Board of Public Utilities (BPU) in
accordance with the New Jersey Electric Discount and Energy Competition Act
enacted in February 1999. These orders are a matter of public record and are
available from the BPU. The Finance Order authorizes the TBC to be sufficient to
recover $2.525 billion aggregate principal amount of Bonds, plus an amount
sufficient to provide for any credit enhancement, to fund any reserves and to
pay interest, redemption premiums, if any, servicing fees and other expenses
relating to the Bonds.

     Our organizational documents require us to operate in a manner so that we
should not be consolidated in the bankruptcy estate of PSE&G in the event PSE&G
becomes subject to a bankruptcy proceeding.

Basis of Presentation

     The financial statements included herein have been prepared pursuant to
Generally Accepted Accounting Principles in the United States of America (GAAP)
and the rules and regulations of the Securities and Exchange Commission.

Significant Accounting Policies

     Accounting for the Effects of  Regulation

     The application of generally accepted accounting principles by us as a
regulated entity differs in certain respects from applications by non-regulated
businesses. We prepare our financial statements in accordance with the
provisions of Statement of Financial Accounting Standards (SFAS) No. 71
"Accounting for the Effects of Certain Types of Regulation" (SFAS 71). In
general, SFAS 71 recognizes that accounting for rate-regulated enterprises
should reflect the economic effects of regulation. As a result, a rate regulated
entity is required to defer the recognition of costs (a regulatory asset) or the
recognition of obligations (a regulatory liability) if it is probable that,
through the rate-making process, there will be a corresponding increase or
decrease in future rates. Accordingly, we have deferred certain costs, which
will be amortized over various future periods.



                                       11









<PAGE>



                         NOTES TO FINANCIAL STATEMENTS

     Cash

     Cash consists primarily of highly liquid marketable securities and money
market funds.

     Restricted Cash

     Revenues collected through the TBC by PSE&G from its retail electric
customers are remitted to the Trustee and must be used to pay the principal,
interest and other expenses associated with the Bonds and are classified as
Restricted Cash in Current Assets on the Balance Sheet. In addition, as required
by the Finance Order, we deposited an amount equal to 0.5% of the initial
principal amount of the bonds, which was contributed by PSE&G, into the Capital
Subaccount with the Trustee to be drawn in the event collections and other
reserve funds are insufficient to make scheduled payments. The funds deposited
into the Capital Subaccount and the Overcollateralization Account, discussed
below are classified as Restricted Cash in Noncurrent Assets on the Balance
Sheet. Excess TBC collections to be used for future payments are classified as
Restricted Cash in Current Assets.

     Bondable Transition Property

     The BTP was recorded at the acquired cost and is being amortized over the
life of the Bonds, based on TBC revenues, interest expenses and other fees. The
BTP is solely our property.

     Deferred Issuance Costs

     The securitization transaction issuance costs in excess of the $125 million
provided for in the Finance Order were funded by PSE&G and are recovered on a
subordinated basis through the TBC. These costs were capitalized and are being
amortized to interest expense over the life of the bonds utilizing the effective
interest method.

     Regulatory Assets - Interest Rate Swap

     For a description of the regulatory asset and the corresponding derivative
liability related to the interest rate swap on our sole class of floating rate
debt, see Note 2. The Bonds.

     Regulatory Liabilities - Overcollateralization

     The overcollateralization account is funded ratably from collections of TBC
over the term of each series of transition bonds. The account is held by the
trustee as a credit enhancement to fund payments in the event of a collection
shortfall.

     Revenues

     Revenues are recorded on a calendar month basis, based on services rendered
by PSE&G to its customers during each accounting period at the current rate
(including the TBC) and also include estimates for usage not yet billed. PSE&G
records unbilled revenues for the estimated amount customers will be billed for
services rendered from the time meters were last read to the end of the
respective accounting period. The unbilled revenue is estimated each month based
on weather factors, line losses, estimated customer usage by class, and
applicable customer rates based on regression analyses reflecting significant
historical trends and experience.

     Amortization Expense

     Amortization expense is recorded on the BTP using the effective interest
method. Amortization expense is also adjusted based on the TBC revenue recorded
and the deferred issuance costs.



                                       12









<PAGE>



                         NOTES TO FINANCIAL STATEMENTS

     Interest Income

     Interest Income consists of interest earned on TBC collections deposited
with the Trustee and interest earned on funds in the Capital Subaccount.
Interest earned on deposited TBC funds reduce the BTP and will affect the
calculation of future TBC rates. Interest earned on funds in the Capital
Subaccount results in Net Income for us and will be periodically dividended to
PSE&G.

     Interest Expense

     Interest Expense consists primarily of interest on the Bonds. Also included
in Interest Expense is the amortization of the deferred issuance costs and
related interest on the payable to PSE&G.

     Income Taxes

     We are a single-member limited liability company. Accordingly, all Federal
and State income tax effects of our activities accrue to PSE&G.

     Use of Estimates

     The preparation of financial statements in conformity with GAAP requires
management to make estimates and assumptions. These estimates and assumptions
affect the reported amount of revenues, expenses, assets and liabilities, as
well as the disclosure of contingencies. Actual results could differ from these
estimates.

     Reclassifications

     Certain reclassifications of amounts reported in prior periods have been
made to conform with the current presentation.

Note 2.  The Bonds

     On January 31, 2001, we issued $2.525 billion of Bonds in eight classes
with maturities ranging from one year to fifteen years, of which $2.085 billion
remain outstanding as of December 31, 2004. The net proceeds of the issuance
were remitted to PSE&G as consideration for the property right in the TBC.



                                       13









<PAGE>



                         NOTES TO FINANCIAL STATEMENTS

     Under applicable law, the Bonds are not an obligation of PSE&G or secured
by the assets of PSE&G, but rather the Bonds are only recourse to us and are
collateralized on a pro rata basis by the BTP and our equity and assets. TBC
collections are deposited at least monthly by PSE&G with the Trustee and are
used to pay our expenses, to pay our debt service on the Bonds and to fund any
credit enhancement for the Bonds. We have also pledged the capital contributed
by PSE&G to secure the debt service requirements of the Bonds. The debt service
requirements include an overcollateralization subaccount, a capital subaccount
and a reserve subaccount which are available to bond holders. Any amounts
collateralizing the Bonds will be returned to PSE&G upon payment of the Bonds.

The significant terms of the Bonds issued by Transition Funding as of December
31, 2004 are as follows:


<TABLE>
<CAPTION>
                  ============== ================= ============= ============== ============== ============= =============
                                                    Payments
                    Initial                         Made On         Current      Noncurrent       Final/        Final
                   Principal      Interest           Bonds          Portion        Portion       Expected      Maturity
                    Balance         Rate            Through       Outstanding    Outstanding   Payment Date      Date
                                                    December
                                                    31, 2004
    ============ =============== ================= ============= ============== ============== ============= =============
<S>              <C>               <C>             <C>             <C>          <C>              <C>           <C>
    Class A-1    $  105,249,914        5.46%       $105,249,914              --             --    6/17/02            --
    Class A-2       368,980,380        5.74%        334,889,767    $ 34,090,613             --    3/15/05       3/15/07
    Class A-3       182,621,909        5.98%                 --     112,022,698 $   70,599,211    6/15/06       6/15/08
    Class A-4       496,606,425    LIBOR + 0.30%             --              --    496,606,425    6/15/09       6/15/11
    Class A-5       328,032,965        6.45%                 --              --    328,032,965    3/15/11       3/15/13
    Class A-6       453,559,632        6.61%                 --              --    453,559,632    6/15/13       6/15/15
    Class A-7       219,688,870        6.75%                 --              --    219,688,870    6/15/14       6/15/16
    Class A-8       370,259,905        6.89%                 --              --    370,259,905   12/15/15      12/15/17
                 ---------------                   ------------- --------------    -----------
    Total        $2,525,000,000                    $440,139,681   $146,113,311  $1,938,747,008
    ============ =============== ================= ============= ============== ============== ============= =============
</TABLE>

     During the years ended December 31, 2004 and 2003, Transition Funding made
principal payments on the bonds of $137 million and $129 million, respectively.

     We have entered into an interest rate swap on our sole class of floating
rate Bonds (Class A-4). The interest rate swap effectively converts the existing
floating rate debt into fixed rate borrowings at 6.2875%. The notional amount of
the interest rate swap is $497 million and is indexed to the three-month LIBOR
rate. The fair value of the interest rate swap was approximately $(34) million
as of December 31, 2004 and $(51) million as of December 31, 2003 and was
recorded as a derivative liability, with an offsetting amount recorded as a
regulatory asset on the Balance Sheet. The fair value of this swap will vary
over time as a result of changes in market conditions. This amount is deferred
and is expected to be recovered from PSE&G customers.

     We incurred approximately $230 million in issuance costs, $125 million of
which were included in BTP with the balance in deferred issuance costs, in
connection with the securitization transaction, including $201 million of costs
of a hedging arrangement as permitted by the Finance Order. Costs in excess of
the $125 million of transaction costs provided for in the Finance Order were
paid by PSE&G and are being recovered on a subordinated basis by us through the
TBC and remitted to PSE&G with interest at a rate of 6.48%.

Note 3.  Significant Agreements and Related Party Transactions

     Under the servicing agreement entered into by PSE&G and us, concurrently
with the issuance of the first Series of Bonds, PSE&G, as servicer, is required
to manage and administer our BTP and to collect the TBC on our behalf. Under the
Finance Order, PSE&G withholds from the TBC collections an annual servicing fee
equal to 0.05% of the initial balance of Bonds issued. In addition we pay
miscellaneous operating expenses to PSE&G up to $100 thousand per quarter,
administration fees up to $31 thousand per quarter and trustee fees up to $4
thousand per quarter. Servicing and administrative fees paid to PSE&G for each
of the years ended December 31, 2004, 2003 and 2002 were approximately $1.5
million.



                                       14









<PAGE>



                         NOTES TO FINANCIAL STATEMENTS

     As of December 31, 2004 and December 31, 2003, we had a receivable from our
member, PSE&G, of approximately $59 million and $58 million, respectively,
relating to TBC billings. As of December 31, 2004 and December 31, 2003 our
payable to our member was approximately $94 million and $98 million,
respectively, which primarily relates to the costs in excess of the $125 million
of transaction costs provided for in the Finance Order that were paid by PSE&G
and billed to us. Interest Expense relating to this payable to PSE&G for the
years ended December 31, 2004, 2003 and 2002 were approximately $6.3 million,
$6.9 million and $6.7 million, respectively.

     In addition to the payments above, interest earned on funds in the Capital
Subaccount is periodically dividended to PSE&G. During 2004, we paid dividends
of approximately $434 thousand to PSE&G.


Note 4.  Selected Quarterly Data (Unaudited)

     The information shown below, in the opinion of Transition Funding includes
all adjustments, consisting only of normal recurring accruals, necessary to a
fair presentation of such amounts.

<TABLE>
<CAPTION>
                                                                      Quarter Ended
                                 -----------------------------------------------------------------------------------------
                                      March 31,              June 30,            September 30,           December 31,
                                 --------------------- --------------------- ----------------------- ---------------------
                                    2004      2003        2004      2003        2004        2003        2004       2003
                                 ---------- ---------- ---------- ---------- ---------- ------------ ---------- ----------
                                                                       (Thousands)
<S>                                <C>        <C>        <C>        <C>        <C>          <C>        <C>        <C>
Operating Revenues...............  $70,194    $70,311    $70,810    $67,363    $82,264      $84,234    $68,993    $69,274
Operating Income.................   39,920     42,257     39,422     41,059     38,873       40,988     38,221     40,991
Net Income ......................       35         37         26         34         43           27         58         31
</TABLE>



                                       15









<PAGE>



ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

     NONE.

ITEM 9A. CONTROLS AND PROCEDURES

     Not Applicable.

ITEM 9B. OTHER INFORMATION

     NONE.


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     Omitted pursuant to conditions set forth in General Instruction I of Form
10-K.

ITEM 11. EXECUTIVE COMPENSATION

     Omitted pursuant to conditions set forth in General Instruction I of Form
10-K.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     Omitted pursuant to conditions set forth in General Instruction I of Form
10-K.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Omitted pursuant to conditions set forth in General Instruction I of Form
10-K.

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

     Not Applicable.



                                       16









<PAGE>




                                     PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(A)  The following documents are filed as part of this report:

     PSE&G Transition Funding LLC Statements of Income for the years ended
     December 31, 2004, 2003 and 2002 on page 7.

     PSE&G Transition Funding LLC Balance Sheets as of December 31, 2004 and
     2003 on page 8.

     PSE&G Transition Funding LLC Statements of Cash Flows for the years ended
     December 31, 2004, 2003 and 2002 on page 9.

     PSE&G Transition Funding LLC Statements of Member's Equity for the years
     ended December 31, 2004, 2003 and 2002 on page 10.

     PSE&G Transition Funding LLC Notes to Financial Statements on pages 11
     through 15.



                                       17









<PAGE>



(B)  A listing of exhibits being filed with this document is as follows. Certain
     Exhibits previously filed with the Commission and the appropriate
     securities exchanges are indicated as set forth below. Such Exhibits are
     not being refiled, but are included because inclusion is desirable for
     convenient reference.


<TABLE>
<CAPTION>
    ----------------------------
          Exhibit Number
    ----------------------------
        This         Previous
       Filing         Filing
    ----------------------------
<S>               <C>    <C>     <C>
         1.1      (b)    1.1     Underwriting Agreement dated as of January 25, 2001 among Public Service Electric
                                 and Gas Company, PSE&G Transition Funding LLC and Lehman Brothers, Inc., on behalf
                                 of itself and as the representative of the several underwriters named therein

        3.1       (a)    4.1     Limited Liability Company Agreement of PSE&G Transition Funding LLC

       3.1.1      (b)   4.1.1    Form of Amended and Restated Limited Liability Company Agreement of PSE&G Transition
                                 Funding LLC dated as of January 31, 2001

        3.2       (a)    4.2     Certificate of Formation of PSE&G Transition Funding LLC

       3.2.1      (b)   4.2.1    Form of Amended and Restated Certificate of Formation of PSE&G Transition Funding
                                 LLC dated as of January 25, 2001, which was filed with the Delaware Secretary of
                                 State's Office on January 26, 2001

        4.1       (a)    4.3     Form of Indenture

       4.1.1      (b)   4.3.1    Indenture dated as of January 31, 2001 between PSE&G Transition Funding LLC and The
                                 Bank of New York

       4.1.2      (b)   4.3.2    Series Supplement dated as of January 31, 2001 between PSE&G Transition Funding LLC
                                 and The Bank of New York

        4.2       (a)    4.4     Form of Transition Bonds

        10.1      (b)    10.1    Bondable Transition Property Sale Agreement dated as of January 31, 2001 between
                                 Public Service Electric and Gas Company and PSE&G Transition Funding LLC

        10.2      (b)    10.2    Servicing Agreement dated as of January 31, 2001 between PSE&G Transition Funding
                                 LLC and Public Service Electric and Gas Company

        10.3      (a)    10.3    Petition of PSE&G to the State of New Jersey Board of Public Utilities, dated
                                 June 8, 1999

        10.4      (a)    10.4    Financing Order of the BPU issued September 17, 1999

        25.1      (a)    25.1    Statement of Eligibility under the Trust Indenture Act of 1939, as amended, of The
                                 Bank of New York, as Trustee under the Indenture

         31                      Certification by Robert E. Busch, Chief Executive Officer and Chief Financial
                                 Officer of PSE&G Transition Funding LLC Pursuant to Rules 13a - 14 and 15d - 14 of
                                 the Securities Exchange Act of 1934

         32                      Certification by Robert E. Busch, Chief Executive Officer and Chief Financial
                                 Officer of PSE&G Transition Funding LLC Pursuant to Section 1350 of Chapter 63 of
                                 Title 18 of the United States Code

        99.1      (a)    99.1    Final BPU restructuring order issued August 24, 1999

        99.2      (a)    99.2    Internal Revenue Service Private Letter Ruling pertaining to Transition Bonds
</TABLE>


(a)       Filed by Transition Funding with Registration Statement No. 333-83635
          under the Securities Act of 1933, effective January 23, 2001, relating
          to the issuance of $2,525,000,000 Transition Bonds.
(b)       Filed by Transition Funding with Form 8-K under the Securities
          Exchange Act of 1934, on February 7, 2001.



                                       18









<PAGE>



                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) 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.

                                        PSE&G Transition Funding LLC

                                        By    /s/ ROBERT E. BUSCH
                                            ------------------------------------
                                              Robert E. Busch
                                              President, Chief Executive Officer
                                              and Chief Financial Officer

Date: March 21, 2005

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                  Signature                                   Title                                  Date


<S>                                                 <C>                                         <C>
           /s/ ROBERT E. BUSCH                      President, Chief Executive Officer,         March 21, 2005
-----------------------------------------------     Chief Financial Officer and Manager
               Robert E. Busch                      (Principal Executive Officer and
                                                    Principal Financial Officer)

           /s/ MORTON A. PLAWNER                    Vice President, Treasurer and Manager       March 21, 2005
-----------------------------------------------
               Morton A. Plawner


           /s/ PATRICIA A. RADO                     Controller                                  March 21, 2005
-----------------------------------------------     (Principal Accounting Officer)
               Patricia A. Rado


           /s/ R. EDWIN SELOVER                     Manager                                     March 21, 2005
-----------------------------------------------
               R. Edwin Selover


           /s/ BENJAMIN B. ABEDINE                  Manager                                     March 21, 2005
-----------------------------------------------
               Benjamin B. Abedine


           /s/ ORLANDO FIGUEROA                     Manager                                     March 21, 2005
-----------------------------------------------
               Orlando Figueroa
</TABLE>



                                      19









<PAGE>





EXHIBIT INDEX


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

      Exhibit Number       Document

      31                   Certification by Robert E. Busch, Chief Executive
                           Officer and Chief Financial Officer of PSE&G
                           Transition Funding LLC Pursuant to Rules 13a-14 and
                           15d-14 of the Securities Exchange Act of 1934

      32                   Certification by Robert E. Busch, Chief Executive
                           Officer and Chief Financial Officer of PSE&G
                           Transition Funding LLC Pursuant to Section 1350 of
                           Chapter 63 of Title 18 of the United States Code



                                       20