Document:

EXHIBIT 4.3

                                FORM OF INDENTURE

<PAGE>

                          PSE&G TRANSITION FUNDING LLC,

                                     Issuer

                                       and

                              THE BANK OF NEW YORK,

                                     Trustee

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

                                    INDENTURE

                          Dated as of [January] , 2001

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

                            Securing Transition Bonds

                               Issuable in Series

<PAGE>

                                TABLE OF CONTENTS

                                    ARTICLE I

                   Definitions and Incorporation by Reference

SECTION 1.01      Definitions..................................................2
SECTION 1.02      Incorporation by Reference of the Trust Indenture Act........2
SECTION 1.03      Rules of Construction........................................3

                                   ARTICLE II

                              The Transition Bonds

SECTION 2.01      Form.........................................................3
SECTION 2.02      Execution, Authentication and Delivery.......................4
SECTION 2.03      Denominations; Transition Bonds Issuable in Series...........4
SECTION 2.04      Temporary Transition Bonds...................................5
SECTION 2.05      Registration; Registration of Transfer and Exchange..........6
SECTION 2.06      Mutilated, Destroyed, Lost or Stolen Transition Bonds........7
SECTION 2.07      Persons Deemed Owner.........................................8
SECTION 2.08      Payment of Principal and Interest; Interest on Overdue
                    Principal; Principal and Interest Rights Preserved.........8
SECTION 2.09      Cancellation................................................10
SECTION 2.10      Amount; Authentication and Delivery of Transition Bonds.....10
SECTION 2.11      Book-Entry Transition Bonds.................................15
SECTION 2.12      Notices to Clearing Agency..................................16
SECTION 2.13      Definitive Transition Bonds.................................16

                                   ARTICLE III

                                    Covenants

SECTION 3.01      Payment of Principal and Interest...........................17
SECTION 3.02      Maintenance of Office or Agency.............................18
SECTION 3.03      Money for Payments To Be Held in Trust......................18
SECTION 3.04      Existence...................................................20
SECTION 3.05      Protection of Collateral....................................20
SECTION 3.06      Opinions as to Collateral...................................20
SECTION 3.07      Performance of Obligations..................................21
SECTION 3.08      Negative Covenants..........................................21
SECTION 3.09      Annual Statement as to Compliance...........................22

                                        i

<PAGE>

SECTION 3.10      Issuer May Consolidate, etc., Only on Certain Terms.........22
SECTION 3.11      Successor or Transferee.....................................23
SECTION 3.12      No Other Business...........................................24
SECTION 3.13      No Borrowing................................................24
SECTION 3.14      Guarantees, Loans, Advances and Other Liabilities...........24
SECTION 3.15      Capital Expenditures........................................24
SECTION 3.16      Restricted Payments.........................................24
SECTION 3.17      Notice of Events of Default.................................25
SECTION 3.18      Inspection..................................................25
SECTION 3.19      Adjusted Overcollateralization Balance Schedules............25
SECTION 3.20      Sale Agreement, Servicing Agreement and Swap Agreement
                    Covenants.................................................25
SECTION 3.21      Taxes.......................................................29

                                   ARTICLE IV

                     Satisfaction and Discharge; Defeasance

SECTION 4.01      Satisfaction and Discharge of Indenture; Defeasance.........29
SECTION 4.02      Conditions to Defeasance....................................31
SECTION 4.03      Application of Trust Money..................................32
SECTION 4.04      Repayment of Moneys Held by Paying Agent....................32

                                    ARTICLE V

                                    Remedies

SECTION 5.01      Events of Default...........................................33
SECTION 5.02      Acceleration of Maturity; Rescission and Annulment..........34
SECTION 5.03      Collection of Indebtedness and Suits for Enforcement
                    by Trustee................................................35
SECTION 5.04      Remedies....................................................37
SECTION 5.05      Optional Preservation of the Collateral.....................38
SECTION 5.06      Limitation of Proceedings...................................38
SECTION 5.07      Unconditional Rights of Transition Bondholders To
                    Receive Principal and Interest............................39
SECTION 5.08      Restoration of Rights and Remedies..........................39
SECTION 5.09      Rights and Remedies Cumulative..............................40
SECTION 5.10      Delay or Omission Not a Waiver..............................40
SECTION 5.11      Control by Transition Bondholders...........................40
SECTION 5.12      Waiver of Past Defaults.....................................41
SECTION 5.13      Undertaking for Costs.......................................41
SECTION 5.14      Waiver of Stay or Extension Laws............................42
SECTION 5.15      Action on Transition Bonds..................................42

                                       ii

<PAGE>

                                   ARTICLE VI

                                   The Trustee

SECTION 6.01      Duties and Liabilities of Trustee...........................42
SECTION 6.02      Rights of Trustee...........................................43
SECTION 6.03      Individual Rights of Trustee................................44
SECTION 6.04      Trustee's Disclaimer........................................44
SECTION 6.05      Notice of Defaults..........................................45
SECTION 6.06      Reports by Trustee to Holders...............................45
SECTION 6.07      Compensation and Indemnity..................................46
SECTION 6.08      Replacement of Trustee......................................46
SECTION 6.09      Successor Trustee by Merger.................................47
SECTION 6.10      Appointment of Co-Trustee or Separate Trustee...............48
SECTION 6.11      Eligibility; Disqualification...............................49
SECTION 6.12      Preferential Collection of Claims Against Issuer............49
SECTION 6.13      Representations and Warranties of the Trustee...............49

                                   ARTICLE VII

                    Transition Bondholders' Lists and Reports

SECTION 7.01      Issuer To Furnish Trustee Names and Addresses of
                    Transition Bondholders....................................50
SECTION 7.02      Preservation of Information; Communications to
                    Transition Bondholders....................................50
SECTION 7.03      Reports by Issuer...........................................50
SECTION 7.04      Reports by Trustee..........................................51
SECTION 7.05      Provision of Servicer Reports...............................51

                                  ARTICLE VIII

                      Accounts, Disbursements and Releases

SECTION 8.01      Collection of Money.........................................52
SECTION 8.02      Collection Account..........................................52
SECTION 8.03      Release of Collateral.......................................58
SECTION 8.04      Issuer Opinion of Counsel...................................58
SECTION 8.05      Reports by Independent Accountants..........................58

                                       iii

<PAGE>

                                   ARTICLE IX

                             Supplemental Indentures

SECTION 9.01      Supplemental Indentures Without Consent of Transition
                    Bondholders...............................................59
SECTION 9.02      Supplemental Indentures with Consent of Transition
                    Bondholders...............................................61
SECTION 9.03      Execution of Supplemental Indentures........................62
SECTION 9.04      Effect of Supplemental Indenture............................63
SECTION 9.05      Conformity with Trust Indenture Act.........................63
SECTION 9.06      Reference in Transition Bonds to Supplemental Indentures....63

                                    ARTICLE X

                         Redemption of Transition Bonds

SECTION 10.01     Optional Redemption by Issuer...............................63
SECTION 10.02     Mandatory Redemption by Issuer..............................64
SECTION 10.03     Form of Redemption Notice...................................64
SECTION 10.04     Payment of Redemption Price.................................65

                                   ARTICLE XI

                                  Miscellaneous

SECTION 11.01     Compliance Certificates and Opinions, etc...................65
SECTION 11.02     Form of Documents Delivered to Trustee......................66
SECTION 11.03     Acts of Transition Bondholders..............................67
SECTION 11.04     Notices, etc., to Trustee, Issuer and Rating Agencies.......67
SECTION 11.05     Notices to Transition Bondholders; Waiver...................68
SECTION 11.06     Notices to Luxembourg Stock Exchange........................69
SECTION 11.07     Alternate Payment and Notice Provisions.....................69
SECTION 11.08     Conflict with Trust Indenture Act...........................69
SECTION 11.09     Effect of Headings and Table of Contents....................70
SECTION 11.10     Successors and Assigns......................................70
SECTION 11.11     Severability................................................70
SECTION 11.12     Benefits of Indenture.......................................70
SECTION 11.13     Legal Holidays..............................................70
SECTION 11.14     Governing Law...............................................70
SECTION 11.15     Counterparts................................................70
SECTION 11.16     Issuer Obligation...........................................70
SECTION 11.17     No Petition.................................................71

                                       iv

<PAGE>

APPENDIX A    MASTER DEFINITIONS
EXHIBIT A     FORM OF TRANSITION BOND TRANSFER
EXHIBIT B     FORM OF SERIES SUPPLEMENT
SCHEDULE I    SCHEDULED OVERCOLLATERALIZATION LEVELS

                                        v

<PAGE>

      INDENTURE, dated as of [January] , 2001, by and between PSE&G TRANSITION
FUNDING LLC, a Delaware limited liability company, as Issuer, and THE BANK OF
NEW YORK, a New York banking corporation, as Trustee.

      The Issuer has duly authorized the execution and delivery of this
Indenture to provide for one or more Series of Transition Bonds, issuable as
provided in this Indenture. Each such Series of Transition Bonds will be issued
only under a separate Series Supplement to this Indenture duly executed and
delivered by the Issuer and the Trustee. The Issuer is entering into this
Indenture, and the Trustee is accepting the trusts created hereby, each for good
and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged and each intending to be legally bound hereby.

                                 GRANTING CLAUSE

      The Issuer hereby Grants to the Trustee as trustee for the benefit of the
Holders of the Transition Bonds from time to time issued and outstanding, all of
the Issuer's right, title and interest whether now owned or hereafter acquired,
in, to and under: (a) all Bondable Transition Property, including, without
limitation, the Bondable Transition Property transferred by the Seller to the
Issuer from time to time pursuant to the Sale Agreement and all proceeds
thereof; (b) the Sale Agreement; (c) all Bills of Sale delivered by the Seller
pursuant to the Sale Agreement; (d) the Servicing Agreement; (e) the
Administration Agreement; (f) any Interest Rate Swap Agreement; (g) the
Collection Account and all sub-accounts thereof (including, without limitation,
the General Subaccount, each Series Overcollateralization Subaccount, each
Series Capital Subaccount, the Reserve Subaccount, each Series Subaccount, any
Class Subaccount and any Defeasance Subaccount, but excluding the Capital
Reserve Subaccount) and all cash, securities, instruments, investment property
or other assets deposited in or credited to the Collection Account or any
subaccount thereof (other than the Capital Reserve Subaccount) from time to time
or purchased with funds therefrom; (h) all investment property and all other
property of whatever kind owned from time to time by the Issuer other than: (w)
any cash released to any Swap Counterparty by the Trustee from the related Class
Subaccount pursuant to Section 8.02(f), (x) any cash released to the Issuer by
the Trustee from any Series Capital Subaccount pursuant to Section 8.02(g)(x),
(y) any payment received by the Issuer pursuant to any Hedge Agreement and (z)
the proceeds from the sale of the Transition Bonds used to pay (1) the costs of
issuance of the Transition Bonds and the Upfront Transaction Costs and Capital
Reduction Costs (as those terms are defined in the Financing Order), (2) any
amount paid by the Issuer under any Hedge Agreement and (3) the purchase price
of the Bondable Transition Property paid pursuant to the Sale Agreement; (i) all
present and future claims, demands, causes and choses in action in respect of
any or all of the foregoing; and (j) all payments on or under and all proceeds
of every kind and nature whatsoever in respect ofany or all of the foregoing,
including all proceeds of the conversion, voluntary or involuntary, into cash or
other liquid property, all cash proceeds, accounts, accounts receivable, general
intangibles, notes, drafts, acceptances, chattel paper, checks, deposit
accounts, insurance proceeds, condemnation awards, rights to payment of any and
every kind and other forms of obligations and receivables, instruments and other
property

<PAGE>

which at any time constitute all or part of or are included in the proceeds of
any of the foregoing (collectively, the "Collateral").

      Such Grants are made to the Trustee to have and to hold in trust to secure
the payment of principal of, and interest on, and any other amounts (including
all fees, expenses, counsel fees and other amounts due and owing to the Trustee
and, if and to the extent provided in any Series Supplement, any amounts due and
owing to any Swap Counterparty) owing in respect of, the Transition Bonds
equally and ratably without prejudice, preference, priority or distinction,
except as expressly provided in this Indenture and to secure performance by the
Issuer of all of the Issuer's obligations under this Indenture with respect to
the Transition Bonds, all as provided in this Indenture.

      The Trustee, as trustee on behalf of the Holders of the Transition Bonds,
acknowledges such Grant, accepts the trusts hereunder in accordance with the
provisions hereof and agrees to perform its duties herein required.

                                    ARTICLE I

                   Definitions and Incorporation by Reference

      SECTION 1.01 Definitions. Capitalized terms used but not otherwise defined
in this Indenture have the respective meanings set forth in Appendix A hereto
unless the context otherwise requires.

      SECTION 1.02 Incorporation by Reference of the Trust Indenture Act.
Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and made a part of this Indenture. Each of the
following TIA terms used in this Indenture has the following meaning:

      "Commission" means the Securities and Exchange Commission.

      "indenture securities" means the Transition Bonds.

      "indenture to be qualified" means this Indenture.

      "indenture trustee" or "institutional trustee" means the Trustee.

All other TIA terms used in this Indenture that are defined by the TIA, defined
by TIA reference to another statute or defined by Commission rule have the
meaning assigned to them by such definitions.

                                       2
<PAGE>

      SECTION 1.03 Rules of Construction.

      (a) An accounting term not otherwise defined has the meaning assigned to
it in accordance with generally accepted accounting principles as in effect from
time to time;

      (b) "including" means including without limitation;

      (c) with respect to terms defined in Appendix A hereto, words in the
singular include the plural and words in the plural include the singular;

      (d) unless otherwise specified, references herein to Sections or Articles
are to Sections or Articles of this Indenture; and

      (e) the words "herein", "hereof", "hereunder" and other words of similar
import refer to this Indenture as a whole and not to any particular Article,
Section or other subdivision.

                                   ARTICLE II

                              The Transition Bonds

      SECTION 2.01 Form. (a) The Transition Bonds and the Trustee's certificate
of authentication shall be in substantially the forms set forth in Exhibit A to
the related Series Supplement, with such appropriate insertions, omissions,
substitutions and other variations as are required or permitted by this
Indenture or by the related Series Supplement and may have such letters, numbers
or other marks of identification and such legends or endorsements placed thereon
as may, consistently herewith, be determined by the Managers of the Issuer
executing such Transition Bonds, as evidenced by their execution of such
Transition Bonds. Any portion of the text of any Transition Bond may be set
forth on the reverse thereof, with an appropriate reference thereto on the face
of the Transition Bond. Each Transition Bond shall be dated the date of its
authentication.

      (b) The Transition Bonds shall be typewritten, printed, lithographed or
engraved or produced by any combination of these methods (with or without steel
engraved borders), all as determined by the Managers of the Issuer executing
such Transition Bonds, as evidenced by their execution of such Transition Bonds.

      (c) Each Transition Bond shall bear upon its face the designation so
selected for the Series and Class, if any, to which it belongs. The terms of all
Transition Bonds of the same Series shall be the same, unless such Series is
comprised of one or more Classes, in which case the terms of all Transition
Bonds of the same Class shall be the same.

                                       3
<PAGE>

      (d) Each Transition Bond shall state that the Competition Act provides
that the State of New Jersey pledges and agrees with the holders of the
Transition Bonds that "the State will not limit, alter or impair any bondable
transition property or other rights vested in an electric public utility or an
assignee or pledgee thereof or a financing entity or vested in the holders of
any transition bonds pursuant to a bondable stranded costs rate order until such
transition bonds, together with the interest and acquisition or redemption
premium, if any, thereon, are fully paid and discharged or until such agreements
are fully performed on the part of the electric public utility, any assignee or
pledgee thereof or the financing entity or in any way limit, alter, impair or
reduce the value or amount of the bondable transition property approved by a
bondable stranded costs rate order".

      SECTION 2.02 Execution, Authentication and Delivery. (a) The Transition
Bonds shall be executed on behalf of the Issuer by a Manager. The signature of
any such Manager on the Transition Bonds may be manual or facsimile.

      (b) Transition Bonds bearing the manual or facsimile signature of
individuals who were at any time Managers shall bind the Issuer, notwithstanding
that such individuals or any of them have ceased to hold such offices prior to
the authentication and delivery of such Transition Bonds.

      (c) At any time and from time to time after the execution and delivery of
this Indenture, the Issuer may deliver Transition Bonds executed on behalf of
the Issuer to the Trustee pursuant to an Issuer Order for authentication; and
the Trustee shall authenticate and deliver such Transition Bond as in this
Indenture provided and not otherwise.

      (d) No Transition Bond shall be entitled to any benefit under this
Indenture or be valid or obligatory for any purpose, unless there appears on
such Transition Bond a certificate of authentication substantially in the form
provided for herein executed by the Trustee by the manual signature of one of
its authorized signatories, and such certificate upon any Transition Bond shall
be conclusive evidence, and the only evidence, that such Transition Bond has
been duly authenticated and delivered hereunder.

      (e) To the extent any of the Transition Bonds are listed on the Luxembourg
Stock Exchange and the rules and regulations of such exchange so require, a
transfer or other agent appointed pursuant to Section 3.02(b) shall be
authorized on behalf of the Trustee to execute and deliver such certificate of
authentication.

      SECTION 2.03 Denominations; Transition Bonds Issuable in Series. (a) The
Transition Bonds of each Series shall be issuable as registered Transition Bonds
in the Authorized Denominations specified in the Series Supplement therefor.

      (b) The Transition Bonds may, at the election of and as authorized by a
Manager and set forth in a Series Supplement, be issued in one or more Series
(each of which

                                       4
<PAGE>

may be comprised of one or more Classes), and shall be designated generally as
the "Transition Bonds" of the Issuer, with such further particular designations
added or incorporated in such title for the Transition Bonds of any particular
Series or Class as a Manager of the Issuer may determine and be set forth in the
Series Supplement therefor.

      (c) Each Series of Transition Bonds shall be created by a Series
Supplement authorized by a Manager and establishing the terms and provisions of
such Series and, if applicable, any Classes thereof. The several Series and any
Classes thereof may differ as between Series and Classes, in respect of any of
the following matters:

            (i) designation of the Series and each Class thereof;

            (ii) the aggregate initial principal amount of the Transition Bonds
      of the Series and each Class thereof;

            (iii) the Interest Rate of the Series and each Class thereof or the
      formula, if any, used to calculate the applicable Interest Rate or
      Interest Rates for the Series and each Class thereof;

            (iv) the Payment Dates of the Series and each Class thereof;

            (v) the Expected Final Payment Date of the Series and each Class
      thereof;

            (vi) the Final Maturity Date of the Series and each Class thereof;

            (vii) the Series Issuance Date of the Series;

            (viii) the place or places for payments with respect to the Series
      and each Class thereof;

            (ix) the Authorized Denominations for the Series and each Class
      thereof;

            (x) the provisions, if any, for redemption by the Issuer of the
      Series and each Class thereof;

            (xi) the Expected Amortization Schedule for the Series and each
      Class thereof;

            (xii) the Overcollateralization Amount with respect to the Series;

            (xiii) the Required Capital Amount with respect to the Series;

                                       5
<PAGE>

            (xiv) the Calculation Dates and Adjustment Dates for the Series;

            (xv) the credit enhancement, if any, applicable to the Series and
      each Class thereof; and

            (xvi) any other terms of the Series or each Class that are not
      inconsistent with the provisions of this Indenture.

      SECTION 2.04 Temporary Transition Bonds. (a) Pending the preparation of
definitive Transition Bonds pursuant to Section 2.13 or, in the case of
Transition Bonds held in a book-entry only system by a Clearing Agency, a
Manager on behalf of the Issuer may execute, and upon receipt of an Issuer Order
the Trustee shall authenticate and deliver, temporary Transition Bonds which are
printed, lithographed, typewritten, mimeographed or otherwise produced, of the
tenor of the definitive Transition Bonds in lieu of which they are issued and
with such variations not inconsistent with the terms of this Indenture as the
Manager executing such Transition Bonds may determine, as evidenced by their
execution of such Transition Bonds.

      (b) If temporary Transition Bonds are issued, the Issuer will cause
definitive Transition Bonds to be prepared without unreasonable delay except
where temporary Transition Bonds are held by a Clearing Agency. After the
preparation of definitive Transition Bonds, the temporary Transition Bonds shall
be exchangeable for definitive Transition Bonds upon surrender of the temporary
Transition Bonds at the office or agency of the Issuer to be maintained as
provided in Section 3.02, without charge to any Holder. Upon surrender for
cancellation of any one or more temporary Transition Bonds, a Manager on behalf
of the Issuer shall execute and the Trustee shall authenticate and deliver in
exchange therefor a like Series (and if applicable, Class) and aggregate initial
principal amount of definitive Transition Bonds in Authorized Denominations.
Until so exchanged, the temporary Transition Bonds shall in all respects be
entitled to the same benefits under this Indenture as definitive Transition
Bonds.

      SECTION 2.05 Registration; Registration of Transfer and Exchange. (a) The
Issuer shall cause to be kept a register (the "Transition Bond Register") in
which, subject to such reasonable regulations as it may prescribe, the Issuer
shall provide for the registration of Transition Bonds and the registration of
transfers of Transition Bonds. The Trustee shall be the registrar (the Trustee
or any successor thereof in such capacity, the "Transition Bond Registrar") for
the purpose of registering Transition Bonds and transfers of Transition Bonds as
herein provided. Upon any resignation of any Transition Bond Registrar, the
Issuer shall promptly appoint a successor or, if it elects not to make such an
appointment, assume the duties of Transition Bond Registrar.

      (b) If a Person other than the Trustee is appointed by the Issuer as
Transition Bond Registrar, the Issuer shall give the Trustee and any transfer,
paying or listing agent of the Issuer appointed pursuant to Section 3.02(b)
prompt written notice of the appointment of such Transition

                                       6
<PAGE>

Bond Registrar and of the location, and any change in the location, of the
Transition Bond Register; the Trustee and any such agent shall have the right to
inspect the Transition Bond Register at all reasonable times and to obtain
copies thereof; and the Trustee and any such agent shall have the right to rely
upon a certificate executed on behalf of the Transition Bond Registrar by a duly
authorized officer thereof as to the names and addresses of the Holders of the
Transition Bonds and the original and Outstanding principal amounts and number
of such Transition Bonds (separately stated by Series and, if applicable,
Class).

      (c) Upon surrender for registration of transfer of any Transition Bond at
the office or agency of the Issuer to be maintained as provided in Section 3.02,
a Manager on behalf of the Issuer shall execute, and the Trustee shall
authenticate and the Transition Bondholder shall obtain from the Trustee, in the
name of the designated transferee or transferees, one or more new Transition
Bonds in any Authorized Denominations, of a like Series (and, if applicable,
Class) and aggregate initial principal amount.

      (d) At the option of the Holder, Transition Bonds may be exchanged for
other Transition Bonds of a like Series (and, if applicable, Class) and
aggregate initial principal amount in Authorized Denominations, upon surrender
of the Transition Bonds to be exchanged at such office or agency as provided in
Section 3.02. Whenever any Transition Bonds are so surrendered for exchange, a
Manager on behalf of the Issuer shall execute, and the Trustee shall
authenticate and the Transition Bondholder shall obtain from the Trustee, the
Transition Bonds which the Transition Bondholder making the exchange is entitled
to receive.

      (e) All Transition Bonds issued upon any registration of transfer or
exchange of Transition Bonds shall be the valid obligations of the Issuer,
evidencing the same debt, and entitled to the same benefits under this
Indenture, as the Transition Bonds surrendered upon such registration of
transfer or exchange.

      (f) Every Transition Bond presented or surrendered for registration of
transfer or exchange shall be duly endorsed by, or be accompanied by a written
instrument of transfer in the form set forth in Exhibit A hereto or such other
form as is satisfactory to the Trustee duly executed by, the Holder thereof or
such Holder's attorney duly authorized in writing, with such signature
guaranteed by an Eligible Guarantor Institution in the form set forth in such
Transition Bond.

      (g) No service charge shall be made to a Holder for any registration of
transfer or exchange of Transition Bonds (except as may be required by the rules
and regulations of the Luxembourg Stock Exchange with respect to any Transition
Bonds listed thereon), but, other than in respect of exchanges pursuant to
Sections 2.04 or 9.06 not involving any transfer, the Issuer may require payment
by such Holder of a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any registration of transfer or exchange
of Transition Bonds, including the fees and expenses of the Trustee.

                                       7
<PAGE>

      (h) The preceding provisions of this Section 2.05 notwithstanding, except
to the extent otherwise required by the rules and regulations of the Luxembourg
Stock Exchange with respect to any Transition Bonds listed thereon, the Issuer
shall not be required to make, and the Transition Bond Registrar need not
register, transfers or exchanges of Transition Bonds selected for redemption or
transfers or exchanges of any Transition Bond for a period of fifteen (15) days
preceding the date on which final payment of principal is to be made with
respect to such Transition Bond.

      SECTION 2.06 Mutilated, Destroyed, Lost or Stolen Transition Bonds. (a)
If (i) any mutilated Transition Bond is surrendered to the Trustee, or the
Trustee receives evidence to its satisfaction of the destruction, loss or theft
of any Transition Bond, and (ii) there is delivered to the Trustee such security
orindemnity as may be required by it to hold the Issuer and the Trustee
harmless, then, in the absence of notice to the Issuer, the Transition Bond
Registrar or the Trustee that such Transition Bond has been acquired by a
protected purchaser, a Manager on behalf of the Issuer shall execute, and upon a
Manager's request the Trustee shall authenticate and deliver, in exchange for or
in lieu of any such mutilated, destroyed, lost or stolen Transition Bond, a
replacement Transition Bond of like Series (and, if applicable, Class), tenor
and initial principal amount in Authorized Denominations, bearing a number not
contemporaneously outstanding; provided, however, that if any such destroyed,
lost or stolen Transition Bond, but not a mutilated Transition Bond, shall have
become or within seven days shall be due and payable, or shall have been called
for redemption, instead of issuing a replacement Transition Bond, the Issuer may
pay such destroyed, lost or stolen Transition Bond when so due or payable or
upon the Redemption Date without surrender thereof. If, after the delivery of
such replacement Transition Bond or payment of a destroyed, lost or stolen
Transition Bond pursuant to the proviso to the preceding sentence, a protected
purchaser of the original Transition Bond in lieu of which such replacement
Transition Bond was issued presents for payment such original Transition Bond,
the Issuer and the Trustee shall be entitled to recover such replacement
Transition Bond (or such payment) from the Person to whom it was delivered or
any Person taking such replacement Transition Bond from such Person to whom such
replacement Transition Bond was delivered or any assignee of such Person, except
a protected purchaser, and shall be entitled to recover upon the security or
indemnity provided therefor to the extent of any loss, damage, cost or expense
incurred by the Issuer or the Trustee in connection therewith.

      (b) Every replacement Transition Bond issued pursuant to this Section 2.06
in replacement of any mutilated, destroyed, lost or stolen Transition Bond shall
constitute an original additional contractual obligation of the Issuer, whether
or not the mutilated, destroyed, lost or stolen Transition Bond shall be at any
time enforceable by anyone, and shall be entitled to all the benefits of this
Indenture equally and proportionately with any and all other Transition Bonds
duly issued hereunder.

      (c) The provisions of this Section 2.06 are exclusive and shall preclude
(to the extent lawful) all other rights and remedies with respect to the
replacement or payment of mutilated, destroyed, lost or stolen Transition Bonds.

                                       8
<PAGE>

      SECTION 2.07 Persons Deemed Owner. Prior to due presentment for
registration of transfer of any Transition Bond, the Issuer, the Trustee and any
agent of the Issuer or the Trustee may treat the Person in whose name any
Transition Bond is registered (as of the day of determination) as the owner of
such Transition Bond for the purpose of receiving payments of principal of and
interest on such Transition Bond and for all other purposes whatsoever, whether
or not such Transition Bond be overdue, and neither the Issuer, the Trustee nor
any agent of the Issuer or the Trustee shall be affected by notice to the
contrary.

      SECTION 2.08 Payment of Principal and Interest; Interest on Overdue
Principal; Principal and Interest Rights Preserved. (a) The Transition Bonds
shall accrue interest as provided in the form of Transition Bond attached to the
Series Supplement for such Transition Bonds, at the applicable Interest Rate
specified therein, and such interest shall be payable on each Payment Date as
specified therein. Any instalment of interest or principal payable on any
Transition Bond which is punctually paid or duly provided for by the Issuer on
the applicable Payment Date shall be paid to the Person in whose name such
Transition Bond (or one or more Predecessor Transition Bonds) is registered on
the Record Date for such Payment Date, in the manner specified in the related
Series Supplement, and if not specified therein, either (i) by check mailed
first-class, postage prepaid to such Person's address as it appears on the
Transition Bond Register on such Record Date or (ii) with respect to Transition
Bonds registered on a Record Date in the name of the nominee of the Clearing
Agency (initially, such nominee to be Cede & Co.), payments will be made by wire
transfer in immediately available funds to the account designated by such
nominee, except for the final instalment of principal payable with respect to
such Transition Bond on a Payment Date, which shall be payable as provided in
clause (b) below. The funds represented by any such checks or other amounts
returned undelivered shall be held in accordance with Section 3.03.

      (b) The principal of each Transition Bond of each Series (and, if
applicable, Class) shall be payable in instalments on each Payment Date
specified in the Expected Amortization Schedule included in the form of
Transition Bond attached to the Series Supplement for such Transition Bonds, but
only to the extent that moneys are available for such payment pursuant to
Section 8.02; provided that instalments of principal not paid when scheduled to
be paid shall be paid upon receipt of moneys available for such purpose, in the
order set forth in the applicable Expected Amortization Schedule. Failure to pay
in accordance with such Expected Amortization Schedule because moneys are not so
available pursuant to Section 8.02 to make such payments shall not constitute a
Default or Event of Default under this Indenture. Notwithstanding the foregoing,
the entire Outstanding principal amount of the Transition Bonds of any Series or
Class shall be due and payable, if not previously paid, either: (i) on the Final
Maturity Date therefor, (ii) on the date on which the Transition Bonds of all
Series have been declared immediately due and payable in accordance with Section
5.02 or (iii) on the Redemption Date, if any, therefor. The Trustee shall notify
the Person in whose name a Transition Bond is registered, and any other Person
required under the relevant Series Supplement, at the close of business on the
Record Date preceding the Payment Date on which the Issuer expects that the
final instalment of principal of and interest on such Transition Bond will be
paid. Such notice shall be mailed no

                                       9
<PAGE>

later than ten (10) days prior to such final Payment Date and shall specify that
such final instalment of principal will be payable only upon presentation and
surrender of such Transition Bond and shall specify the place where such
Transition Bond may be presented and surrendered for payment of such instalment,
which, so long as any Transition Bonds are listed on the Luxembourg Stock
Exchange, shall include the office of the paying agent in Luxembourg appointed
pursuant to Section 3.02(b). The Trustee shall also arrange for such notice to
be published in an Authorized Newspaper, not later than the fifth day of the
month of the expected payment of such final instalment. Notices in connection
with redemptions of Transition Bonds also shall be mailed to Transition
Bondholders as provided in Section 10.03.

      (c) If the Issuer defaults in a payment of interest on the Transition
Bonds of any Series, or in a default of any amount payable to any Swap
Counterparty, the Issuer shall pay defaulted interest, plus interest on such
defaulted interest at the applicable Interest Rate in any lawful manner (subject
to the availability of such amounts in the related Class Subaccount, in the case
of interest owed with respect to any Securitization Bonds which have a floating
rate of interest). The Issuer may pay such defaulted interest to the Persons who
are Transition Bondholders and to any Swap Counterparty, as applicable, at the
rate specified in the related Series Supplement or Interest Rate Swap Agreement,
respectively, on a subsequent special record date, which date shall be at least
five Business Days prior to the payment date. The Issuer shall fix or cause to
be fixed any such special record date and payment date, and, at least fifteen
(15) days before any such special record date, the Issuer shall mail to each
affected Transition Bondholder a notice that states the special record date, the
payment date and the amount of defaulted interest to be paid.

      SECTION 2.09 Cancellation. All Transition Bonds surrendered for payment,
registration of transfer, exchange or redemption shall, if surrendered to any
Person other than the Trustee, be delivered to the Trustee and shall be promptly
canceled by the Trustee. The Issuer may at any time deliver to the Trustee for
cancellation any Transition Bonds previously authenticated and delivered
hereunder which the Issuer may have acquired in any manner whatsoever, and all
Transition Bonds so delivered shall be promptly canceled by the Trustee. No
Transition Bonds shall be authenticated in lieu of or in exchange for any
Transition Bonds canceled asprovided in this Section 2.09, except as expressly
permitted by this Indenture. All canceled Transition Bonds may be held or
disposed of by the Trustee in accordance with its standard retention or disposal
policy as in effect at the time unless the Issuer shall direct by an Issuer
Order that they be destroyed or returned to it; provided that such Issuer Order
is timely and the Transition Bonds have not been previously disposed of by the
Trustee.

      SECTION 2.10 Amount; Authentication and Delivery of Transition Bonds.
(a) The aggregate principal amount of Transition Bonds that may be authenticated
and delivered under this Indenture shall not exceed $[__________] plus the
amount of any Refunding Issuance. The Issuer may issue Transition Bonds of a new
Series as a Financing Issuance or a Refunding Issuance.

                                       10
<PAGE>

      (b) Transition Bonds of a new Series may from time to time be executed by
a Manager on behalf of the Issuer and delivered to the Trustee for
authentication and thereupon the same shall be authenticated and delivered by
the Trustee upon Issuer Request and upon delivery by the Issuer, at the Issuer's
expense, to the Trustee of the following:

            (i) Trust Action. An Issuer Order authorizing and directing the
      authentication and delivery of the Transition Bonds by the Trustee and
      specifying the principal amount of Transition Bonds to be authenticated.

            (ii) Authorizing Certificate. A certified resolution of the Managers
      authorizing the execution and delivery of the Series Supplement for the
      Transition Bonds applied for and the execution, authentication and
      delivery of such Transition Bonds.

            (iii) Series Supplement. A Series Supplement for the Series of
      Transition Bonds being issued, which shall set forth the provisions and
      form of the Transition Bonds of such Series (and, if applicable, each
      Class thereof).

            (iv) Certificates of the Issuer and the Seller.

                  (A) An Issuer Officer's Certificate dated as of the Series
            Issuance Date, stating:

                        (1) that no Default has occurred and is continuing under
                  this Indenture and that the issuance of the Transition Bonds
                  being issued will not result in any Default;

                        (2) that the Issuer has not assigned any interest or
                  participation in the Collateral except for the Grant contained
                  in this Indenture; that the Issuer has the power and authority
                  to Grant the Collateral to the Trustee as security hereunder;
                  and that the Issuer, subject to the terms of this Indenture,
                  has Granted to the Trustee a perfected security interest in
                  all right, title and interest in, to and under the Collateral
                  free and clear of any Lien, except the Lien of this Indenture;

                        (3) that the Issuer has appointed the firm of
                  independent certified public accountants as contemplated in
                  Section 8.05;

                        (4) that attached thereto are duly executed, true and
                  complete copies of the Sale Agreement and the Servicing
                  Agreement;

                        (5) that all financing statements with respect to the
                  Collateral which are required to be filed under the New Jersey
                  UCC or the uniform commercial code of any other jurisdiction
                  by the terms of the Sale

                                       11
<PAGE>

                  Agreement, the Servicing Agreement or this Indenture have been
                  filed as required; and

                        (6) that all conditions precedent provided in this
                  Indenture relating to the authentication and delivery of the
                  Transition Bonds have been complied with.

                  (B) An Officer's Certificate from the Seller, dated as of the
            Series Issuance Date, to the effect that, in the case of the
            Bondable Transition Property to be transferred to the Issuer on such
            date, immediately prior to the conveyance thereof to the Issuer
            pursuant to the Sale Agreement:

                        (1) the Seller was the sole owner of such Bondable
                  Transition Property and such ownership interest was perfected;
                  such Bondable Transition Property will be validly transferred
                  and sold to the Issuer free and clear of all Liens (other than
                  Liens created by the Issuer pursuant to this Indenture) and
                  such transfer will be perfected; the Seller has the power and
                  authority to own, sell and assign such Bondable Transition
                  Property to the Issuer; the Seller has duly authorized such
                  sale and assignment to the Issuer; and the Seller has its
                  chief executive office in the State of New Jersey; and

                        (2) the attached copy of the Financing Order creating
                  such Bondable Transition Property is true and correct and is
                  in full force and effect; and

            (v) Issuer Opinion of Counsel. An Issuer Opinion of Counsel,
      portions of which may be delivered by counsel for the Issuer and portions
      of which may be delivered by counsel for the Seller and/or the Servicer,
      dated as of the Series Issuance Date, subject to customary qualifications,
      to the collective effect that:

                  (A) the Issuer has the power and authority to execute and
            deliver the Series Supplement and this Indenture and to issue the
            Transition Bonds being issued, each of the Series Supplement and
            this Indenture and such Transition Bonds have been duly authorized,
            executed and delivered, and the Issuer is duly organized, is validly
            existing as a limited liability company and in good standing under
            the laws of the jurisdiction of its organization and is in good
            standing in any jurisdiction where it is required to be qualified;

                  (B) no authorization, approval or consent of any governmental
            body is required for the valid issuance, authentication or delivery
            of such Transition Bonds, except for any such authorization,
            approval or consent as has already

                                       12
<PAGE>

            been obtained and such registrations as are required under the Blue
            Sky and securities laws of any State;

                  (C) the Transition Bonds being issued, when executed and
            authenticated in accordance with the provisions of this Indenture
            and delivered, will constitute valid and binding obligations of the
            Issuer entitled to the benefits of this Indenture and the related
            Series Supplement;

                  (D) the Financing Order is final and non-appealable;

                  (E) this Indenture (including the related Series Supplement),
            the Sale Agreement and the Servicing Agreement are valid and binding
            agreements of the Issuer, enforceable against the Issuer in
            accordance with their respective terms except as such enforceability
            may be subject to bankruptcy, insolvency, reorganization and other
            similar laws affecting the rights of creditors generally and general
            principles of equity (regardless of whether such enforceability is
            considered in a proceeding in equity or at law);

                  (F) the Sale Agreement is a valid and binding agreement of the
            Seller, enforceable against the Seller in accordance with its terms
            except as such enforceability may be subject to bankruptcy,
            insolvency, reorganization and other similar laws affecting the
            rights of creditors generally and general principles of equity
            (regardless of whether such enforcement is considered in a
            proceeding in equity or at law);

                  (G) the Servicing Agreement is a valid and binding agreement
            of the Servicer, enforceable against the Servicer in accordance with
            its terms except as such enforceability may be subject to
            bankruptcy, insolvency, reorganization and other similar laws
            affecting the rights of creditors generally and general principles
            of equity (regardless of whether such enforcement is considered in a
            proceeding in equity or at law);

                  (H)

                        (1) the provisions of the Sale Agreement together with
                  the Bill of Sale are effective to create, in favor of the
                  Issuer, a valid security interest (as such term is defined in
                  Section 1-201 of the New Jersey UCC) in the Seller's rights in
                  the Bondable Transition Property described in the Bill of Sale
                  (the "Transferred Bondable Transition Property"), which
                  security interest if characterized as a transfer for security
                  will secure the amount paid by the Issuer for such Transferred
                  Bondable Transition Property; it being noted that the term
                  "security interest" includes both a sale and a transfer for
                  security of an account and no opinion

                                       13
<PAGE>

                  is expressed as to the proper characterization of the transfer
                  of the Transferred Bondable Transition Property by the Seller
                  to the Issuer;

                        (2) the security interest in favor of the Issuer in the
                  Transferred Bondable Transition Property has been perfected;
                  and

                        (3) no other security interest of any other creditor of
                  the Seller is equal or prior to the security interest of the
                  Issuer in the Transferred Bondable Transition Property;

                  (I) upon the giving of value by the Trustee to the Issuer with
            respect to the Collateral,

                        (1) this Indenture creates in favor of the Trustee, to
                  secure payment of the Transition Bonds, a valid security
                  interest in the rights of the Issuer in, to and under that
                  portion of the Collateral subject to Article 9 of the New
                  Jersey UCC, including the Bondable Transition Property (the
                  "Article 9 Collateral"),

                        (2) upon filing of the related financing statement in
                  accordance with the New Jersey UCC, such security interest
                  will be perfected, and

                        (3) based solely on a review of the UCC Search Reports,
                  no other security interest of any other creditor of the Issuer
                  is equal or prior to the security interest of the Trustee for
                  the benefit of the Transition Bondholders in the Article 9
                  Collateral;

                  (J) this Indenture has been duly qualified under the Trust
            Indenture Act and either the Series Supplement for the Transition
            Bonds applied for has been duly qualified under the Trust Indenture
            Act or no such qualification of such Series Supplement is necessary;

                  (K) all instruments furnished to the Trustee conform to the
            requirements of this Indenture and constitute all of the documents
            required to be delivered hereunder for the Trustee to authenticate
            and deliver the Transition Bonds applied for, and all conditions
            precedent provided for in this Indenture relating to the
            authentication and delivery of the Transition Bonds have been
            complied with;

                  (L) either

                                       14
<PAGE>

                              (1) the registration statement covering the
                        Transition Bonds is effective under the Securities Act
                        of 1933 and, to the best of such counsel's knowledge and
                        information, no stop order suspending the effectiveness
                        of such registration statement has been issued under the
                        Securities Act of 1933 nor have proceedings therefor
                        been instituted or threatened by the Commission or

                              (2) the Transition Bonds are exempt from the
                        registration requirements under the Securities Act of
                        1933;

                  (M) this Indenture (including the related Series Supplement)
            has been duly authorized, executed and delivered by the Issuer and
            constitutes the legal, valid and binding obligation of the Issuer,
            enforceable against the Issuer in accordance with its terms;

                  (N) the Sale Agreement and the Servicing Agreement have been
            duly authorized, executed and delivered by each of the parties
            thereto; and

                  (O) the Issuer is not now and, following the issuance of the
            Transition Bonds will not be, required to be registered under the
            Investment Company Act of 1940, as amended.

            (vi) Accountant's Certificate or Opinion. A letter addressed to the
      Issuer and the Trustee complying with the requirements of Section 11.01,
      of a firm of Independent certified public accountants of recognized
      national reputation to the effect that (A) such accountants are
      Independent with respect to the Issuer within the meaning of this
      Indenture, and are independent public accountants within the meaning of
      the standards of The American Institute of Certified Public Accountants,
      and (B) with respect to the Collateral, they have made certain specified
      recalculations of calculations and information provided by the Issuer for
      the purpose of determining that, based on certain specified assumptions
      used in calculating the Transition Bond Charge with respect to the related
      Transferred Bondable Transition Property, as of the Series Issuance Date
      for such Series, the Transition Bond Charge will be sufficient to pay (1)
      assumed Operating Expenses when incurred, plus (2) any amounts due under
      any Hedge Agreement and any Interest Rate Swap Agreement when due, plus
      (3) the Overcollateralization Amount for such Series set forth in the
      Final Prospectus (as such term is defined in the Underwriting Agreement),
      plus (4) interest on the Transition Bonds at their respective Interest
      Rates when due as set forth in the Final Prospectus, plus (5) principal of
      the Transition Bonds in accordance with the Expected Amortization Schedule
      set forth in the Final Prospectus, and found such calculations to be
      mathematically correct.

            (vii) Required Capital Amount. Evidence satisfactory to the Trustee
      that the Required Capital Amount for such Series has been credited to the
      Capital

                                       15
<PAGE>

      Subaccount for such Series, provided that in the case of the initial
      Series of Transition Bonds, $100,000 of the Required Capital Amount for
      such Series shall have been deposited to the credit of the Capital Reserve
      Subaccount.

            (viii) Rating Agency Approval. Written notice from each Rating
      Agency that such action will not result in a reduction or withdrawal of
      the then current rating by such Rating Agency of any Outstanding Series or
      Class of Transition Bonds.

            (ix) Bill of Sale. If the issuance of an additional Series of
      Transition Bonds is a Financing Issuance, the Bill of Sale delivered to
      the Issuer under the Sale Agreement with respect to the Bondable
      Transition Property being purchased with the proceeds of such Financing
      Issuance.

            (x) Moneys for Refunding. If the issuance of a Series of Transition
      Bonds is a Refunding Issuance, the amount of money necessary to pay the
      outstanding principal balance of and interest on the Transition Bonds
      being refunded to the Redemption Date for the Transition Bonds being
      refunded upon redemption, such money to be deposited into a separate
      account with the Trustee.

      SECTION 2.11 Book-Entry Transition Bonds. Unless otherwise specified in
the related Series Supplement, each Series of Transition Bonds, upon original
issuance, will be issued in the form of a typewritten Transition Bond or
Transition Bonds representing the Book-Entry Transition Bonds, to be delivered
to The Depository Trust Company, the initial Clearing Agency, by, or on behalf
of, the Issuer. Such Transition Bond shall initially be registered on the
Transition Bond Register in the name of Cede & Co., the nominee of the initial
Clearing Agency, and no Transition Bond Owner will receive a definitive
Transition Bond representing such Transition Bond Owner's interest in such
Transition Bond, except as provided in Section 2.13. Unless and until
definitive, fully registered Transition Bonds (the "Definitive Transition
Bonds") have been issued to Transition Bondholders pursuant to Section 2.13:

            (a) the provisions of this Section 2.11 shall be in full force and
      effect;

            (b) the Transition Bond Registrar and the Trustee shall be entitled
      to deal with the Clearing Agency for all purposes of this Indenture
      (including the payment of principal of and interest on the Transition
      Bonds and the giving of instructions or directions hereunder) as the sole
      Holder of the Transition Bonds, and shall have no obligation to the
      Transition Bond Owners;

            (c) to the extent that the provisions of this Section 2.11 conflict
      with any other provisions of this Indenture, the provisions of this
      Section shall control;

                                       16
<PAGE>

            (d) the rights of Transition Bond Owners shall be exercised only
      through the Clearing Agency and shall be limited to those established by
      law and agreements between such Transition Bond Owners and the Clearing
      Agency or the Clearing Agency Participants. Pursuant to the DTC Agreement,
      unless and until Definitive Transition Bonds are issued pursuant to
      Section 2.13, the initial Clearing Agency will make book-entry transfers
      among the Clearing Agency Participants and receive and transmit payments
      of principal of and interest on the Transition Bonds to such Clearing
      Agency Participants; and

            (e) whenever this Indenture requires or permits actions to be taken
      based upon instructions or directions of Holders of Transition Bonds
      evidencing a specified percentage of the Outstanding Amount of the
      Transition Bonds or a Series or Class thereof, the Clearing Agency shall
      be deemed to represent such percentage only to the extent that it has
      received instructions to such effect from Transition Bond Owners or
      Clearing Agency Participants owning or representing, respectively, such
      required percentage of the beneficial interest in the Transition Bonds or
      such Series or Class and has delivered such instructions to the Trustee.

      SECTION 2.12 Notices to Clearing Agency. Whenever a notice or other
communication to the Transition Bondholders is required under this Indenture,
unless and until Definitive Transition Bonds shall have been issued to
Transition Bond Owners pursuant to Section 2.13, the Trustee shall give all such
notices and communications specified herein to be given to Transition
Bondholders to the Clearing Agency, and shall have no obligation to the
Transition Bond Owners.

      SECTION 2.13 Definitive Transition Bonds. (a) If (i) the Issuer advises
the Trustee in writing that the Clearing Agency is no longer willing or able to
properly discharge its responsibilities as depository with respect to any Series
or Class of Transition Bonds and the Issuer is unable to locate a qualified
successor, (ii) the Issuer, at its option, advises the Trustee in writing that
it elects to terminate the book-entry system through the Clearing Agency with
respect to any Series or Class of Transition Bonds or (iii) after the occurrence
of an Event of Default, Transition Bond Owners representing beneficial interests
aggregating at least a majority of the Outstanding Amount of the Transition
Bonds of all Series advise the Trustee through the Clearing Agency in writing
that the continuation of a book-entry system through the Clearing Agency is no
longer in the best interests of the Transition Bond Owners, then the Clearing
Agency shall notify all affected Transition Bond Owners and the Trustee of the
occurrence of any such event and of the availability of Definitive Transition
Bonds to affected Transition Bond Owners requesting the same. Upon surrender to
the Trustee of the typewritten Transition Bond or Transition Bonds representing
the Book-Entry Transition Bonds by the Clearing Agency, accompanied by
registration instructions, a Manager on behalf of the Issuer shall execute and
the Trustee shall authenticate the Definitive Transition Bonds in accordance
with the instructions of the Clearing Agency. None of the Issuer, the Transition
Bond Registrar or the Trustee shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions. Any Definitive Transition Bonds listed on the Luxembourg
Stock Exchange shall be made available to the Transition Bond Owners through the

                                       17
<PAGE>

office of the transfer agent appointed pursuant to Section 3.02(b). Upon the
issuance of Definitive Transition Bonds, the Trustee shall recognize the Holders
of the Definitive Transition Bonds as Transition Bondholders.

      (b) Definitive Transition Bonds will be transferable and exchangeable at
the offices of the Transition Bond Registrar or, with respect to any Transition
Bonds listed on the Luxembourg Stock Exchange, at the offices of the transfer
agent appointed pursuant to Section 3.02(b). With respect to any transfer of
such listed Transition Bonds, the new Definitive Transition Bonds registered in
the names specified by the transferee and the original transferor shall be
available at the offices of such transfer agent.

                                   ARTICLE III

                                    Covenants

      SECTION 3.01 Payment of Principal and Interest. The Issuer will duly and
punctually pay the principal of and interest on the Transition Bonds in
accordance with the terms of the Transition Bonds and this Indenture; provided
that except on the Final Maturity Date or the Redemption Date for a Series or
Class of Transition Bonds or upon the acceleration of the Transition Bonds
pursuant to Section 5.02, the Issuer shall only be obligated to pay the
principal of such Transition Bonds on each Payment Date therefor to the extent
moneys are available for such payment pursuant to Section 8.02. Amounts properly
withheld under the Code by any Person from a payment to any Transition
Bondholder of interest or principal shall be considered as having been paid by
the Issuer to such Transition Bondholder for all purposes of this Indenture.

      SECTION 3.02 Maintenance of Office or Agency. (a) The Issuer will
maintain in the Borough of Manhattan, the City of New York, an office or agency
where Transition Bonds may be surrendered for registration of transfer or
exchange, and where notices and demands to or upon the Issuer in respect of the
Transition Bonds and this Indenture may be served. The Issuer hereby initially
appoints the Trustee to serve as its agent for the foregoing purposes. The
Issuer will give prompt written notice to the Trustee and any agent appointed
pursuant to clause (b) below of the location and identity, and of any change in
the location or identity, of any such office or agency. If at any time the
Issuer shall fail to maintain any such office or agency or shall fail to furnish
the Trustee and each such agent with the address thereof, such surrenders,
notices and demands may be made or served at the Corporate Trust Office, and the
Issuer hereby appoints the Trustee as its agent to receive all such surrenders,
notices and demands.

      (b) To the extent any of the Transition Bonds are listed on the Luxembourg
Stock Exchange and the rules of such exchange so require, (i) the Issuer will
maintain in Luxembourg (A) an office and a transfer agent where Transition Bonds
may be surrendered for

                                       18
<PAGE>

registration of transfer or exchange, (B) an office and a listing agent where
notices and demands to or upon the Issuer in respect of the Transition Bonds and
this Indenture may be served, and (C) an office and a paying agent where
payments in respect of the Transition Bonds may be made and (ii) any reference
in this Indenture to the office or agency of the Issuer referenced in Section
3.02(a) or 3.02(b) shall also refer to such offices, and the transfer, listing
and paying agents, of the Issuer in Luxembourg, as applicable. The Issuer shall
give the Trustee and any other agent appointed under this Section 3.02(b) prompt
written notice of the location and identity, and of any change in the location
or identity, of any such office or agency.

      SECTION 3.3 Money for Payments To Be Held in Trust. (a) As provided in
Section 8.02(a), all payments of principal of and interest on the Transition
Bonds that are to be made from amounts withdrawn from the Collection Account
pursuant to Section 8.02(g), or Section 4.03 shall be made on behalf of the
Issuer by the Trustee or by another Paying Agent, and no amounts so withdrawn
from the Collection Account for payments of Transition Bonds shall be paid over
to the Issuer except as provided in this Section 3.03 and in Section 8.02.

      (b) The Issuer shall cause each Paying Agent other than the Trustee to
execute and deliver to the Trustee an instrument in which such Paying Agent
shall agree with the Trustee (and if the Trustee acts as Paying Agent, it hereby
so agrees), subject to the provisions of this Section 3.03, that such Paying
Agent will:

            (i) hold all sums held by it for the payment of principal of or
      interest on the Transition Bonds in trust for the benefit of the Persons
      entitled thereto until such sums shall be paid to such Persons or
      otherwise disposed of as herein provided and pay such sums to such Persons
      as herein provided;

            (ii) give the Trustee notice of any Default by the Issuer (or any
      other obligor upon the Transition Bonds) of which the Paying Agent has
      actual knowledge in the making of any payment required to be made with
      respect to the Transition Bonds;

            (iii) at any time during the continuance of any such Default, upon
      the written request of the Trustee, forthwith pay to the Trustee all sums
      so held in trust by such Paying Agent;

            (iv) immediately resign as a Paying Agent and forthwith pay to the
      Trustee all sums held by the Paying Agent in trust for the payment of
      Transition Bonds if at any time the Paying Agent ceases to meet the
      standards required to be met by a Paying Agent at the time of its
      appointment; and

            (v) comply with all requirements of the Code with respect to the
      withholding from any payments made by it on any Transition Bonds of any
      applicable withholding taxes imposed thereon and with respect to any
      applicable reporting requirements in connection therewith.

                                       19
<PAGE>

      (c) The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer
Order direct any Paying Agent to pay to the Trustee all sums held in trust by
such Paying Agent, such sums to be held by the Trustee upon the same trusts as
those upon which the sums were held by such Paying Agent; and upon such payment
by any Paying Agent to the Trustee, such Paying Agent shall be released from all
further liability with respect to such money.

      (d) Subject to applicable laws with respect to escheat of funds, any money
held by the Trustee or any Paying Agent in trust for the payment of any amount
of principal of or interest on any Transition Bond and remaining unclaimed for
two years after such amount has become due and payable shall be discharged from
such trust and be paid to the Issuer; and the Holder of such Transition Bond
shall thereafter, as an unsecured general creditor, look only to the Issuer for
payment thereof (but only to the extent of the amounts so paid to the Issuer),
and all liability of the Trustee or such Paying Agent with respect to such trust
money shall thereupon cease; provided, however, that the Trustee or such Paying
Agent, before being required to make any such repayment, may at the expense of
the Issuer cause to be published once, in a newspaper published in the English
language, customarily published on each Business Day and of general circulation
in the City of New York, and in an Authorized Newspaper, notice that such money
remains unclaimed and that, after a date specified therein, which shall not be
less than thirty (30) days from the date of such publication, any unclaimed
balance of such money then remaining will be repaid to the Issuer. The Trustee
may also adopt and employ, at the expense of the Issuer, any other reasonable
means of notification of such repayment (including mailing notice of such
repayment to Holders whose Transition Bonds have been called but have not been
surrendered for redemption or whose right to or interest in moneys due and
payable but not claimed is determinable from the records of the Trustee or of
any Paying Agent, at the last address of record for each such Holder).

      SECTION 3.4 Existence. Subject to Section 3.10, the Issuer shall keep
in full effect its existence, rights and franchises as a statutory limited
liability company under the laws of the State of Delaware (unless it becomes, or
any successor Issuer hereunder is or becomes, organized under the laws of any
other State orof the United States of America, in which case the Issuer will
keep in full effect its existence, rights and franchises under the laws of such
other jurisdiction) and will obtain and preserve its qualification to do
business in each jurisdiction in which such qualification is or shall be
necessary to protect the validity and enforceability of this Indenture, the
Transition Bonds, the Collateral and each other instrument or agreement included
therein.

      SECTION 3.5 Protection of Collateral. (a) The Issuer shall from time to
time execute and deliver all such supplements and amendments hereto and all such
filings, financing statements, continuation statements, instruments of further
assurance and other instruments, and shall take such other action necessary or
advisable to:

                                       20
<PAGE>

            (i) maintain and preserve the Grant, Lien and security interest (and
      the priority thereof) of this Indenture or carry out more effectively the
      purposes hereof;

            (ii) perfect, publish notice of or protect the validity of any Grant
      made or to be made by this Indenture;

            (iii) enforce any of the Collateral, including any Interest Rate
      Swap Agreement;

            (iv) preserve and defend title to the Collateral and the rights of
      the Trustee and the Transition Bondholders in the Collateral against the
      claims of all Persons and parties; or

            (v) pay any and all taxes levied or assessed up on all or any part
      of the Collateral.

      (b) The Issuer hereby designates the Trustee its agent and
attorney-in-fact to execute any filing with the BPU, financing statement,
continuation statement or other instrument required by the Trustee pursuant to
this Section 3.05.

      SECTION 3.6 Opinions as to Collateral. (a) On or before March 31 in
each calendar year, while any Series is outstanding, commencing March 31, 2002,
the Issuer shall furnish to the Trustee an Issuer Opinion of Counsel either
stating that, in the opinion of such counsel, such action has been taken with
respect to the execution and filing of any filings pursuant to the New Jersey
UCC of financing statements and continuation statements as is necessary to
maintain the Lien and security interest, and the first priority thereof, created
by this Indenture and reciting the details of such action or stating that in the
opinion of such counsel no such action is necessary to maintain such Grant, Lien
and security interest, and the first priority thereof. Such Issuer Opinion of
Counsel shall also describe the execution and filing of any filings pursuant to
the New Jersey UCC of financing statements and continuation statements that
will, in the opinion of such counsel, be required to maintain the Grant, Lien
and security interest of this Indenture until March 31 in the following calendar
year.

      (b) Prior to the effectiveness of any amendment to the Sale Agreement or
the Servicing Agreement, the Issuer shall furnish to the Trustee an Issuer
Opinion of Counsel either (i) stating that, in the opinion of such counsel, all
filings, including filings pursuant to the New Jersey UCC, have been executed
and filed that are necessary fully to preserve and protect the interest of the
Issuer and the Trustee in the Transferred Bondable Transition Property and the
proceeds thereof, and reciting the details of such filings or referring to prior
Opinions of Counsel in which such details are given, or (ii) stating that, in
the opinion of such counsel, no such action shall be necessary to preserve and
protect such interest.

                                       21
<PAGE>

      SECTION 3.07 Performance of Obligations. (a) The Issuer (i) shall
diligently pursue any and all actions to enforce its rights under each
instrument or agreement included in the Collateral and (ii) shall not take any
action and will use its best efforts not to permit any action to be taken by
others that would release any Person from any of such Person's covenants or
obligations under any such instrument or agreement or that would result in the
amendment, hypothecation, subordination, termination or discharge of, or impair
the validity or effectiveness of, any such instrument or agreement, except, in
each case, as expressly provided in this Indenture, the Sale Agreement, the
Servicing Agreement, any Hedge Agreement, any Interest Rate Swap Agreement or
any other Basic Document.

      (b) The Issuer may contract with other Persons to assist it in performing
its duties under this Indenture, and any performance of such duties by a Person
identified to the Trustee in an Issuer Officer's Certificateof the Issuer shall
be deemed to be action taken by the Issuer. Initially, the Issuer has contracted
with the Administrator to assist the Issuer in performing its duties under this
Indenture.

      (c) The Issuer shall punctually perform and observe all of its obligations
and agreements contained in the Sale Agreement, the Servicing Agreement, any
Hedge Agreement, any Interest Rate Swap Agreement and in all other instruments
and agreements included in the Collateral.

      SECTION 3.08 Negative Covenants. The Issuer shall not:

      (a) except as expressly permitted by this Indenture, the Sale Agreement,
the Servicing Agreement, any Hedge Agreement, any Interest Rate Swap Agreement
or any other Basic Document, sell, transfer, exchange or otherwise dispose of
any of the Collateral, unless directed to do so by the Trustee in accordance
with Article V;

      (b) claim any credit on, or make any deduction from the principal or
interest payable in respect of, the Transition Bonds (other than amounts
properly withheld from such payments under the Code or pursuant to any Interest
Rate Swap Agreement) or assert any claim against any present or former
Transition Bondholder by reason of the payment of taxes levied or assessed upon
the Issuer or any part of the Collateral; or

      (c) (i) permit the validity or effectiveness of this Indenture to be
impaired, or permit the Lien of this Indenture to be amended, hypothecated,
subordinated, terminated or discharged, or permit any Person to be released from
any covenants or obligations with respect to the Transition Bonds under this
Indenture except as may be expressly permitted hereby, (ii) permit any Lien
(other than the Lien created by this Indenture) to be created on or extend to or
otherwise arise upon or burden the Collateral or any part thereof, any interest
therein or the proceeds thereof or (iii) permit the Lien of this Indenture not
to constitute a continuing valid first priority security interest in the
Collateral.

                                       22
<PAGE>

      SECTION 3.09 Annual Statement as to Compliance. The Issuer will deliver
to the Trustee, within 120 days after the end of each fiscal year of the Issuer
(commencing with the fiscal year 2001), an Issuer Officer's Certificate stating,
as to the Manager signing such Issuer Officer's Certificate, that

      (a) a review of the activities of the Issuer during such year (or relevant
portion thereof) and of performance under this Indenture has been made under
such Manager's supervision; and

      (b) to the best of such Manager's knowledge, based on such review, the
Issuer has complied with all conditions and covenants under this Indenture
throughout such calendar year (or relevant portion thereof), or, if there has
been a default in complying with any such condition or covenant, describing each
such default and the nature and status thereof.

      SECTION 3.10 Issuer May Consolidate, etc., Only on Certain Terms. The
Issuer shall not consolidate or merge with or into any other Person or sell
substantially all of its assets to any other Person or dissolve, unless:

      (a) the Person (if other than the Issuer) formed by or surviving such
consolidation or merger or to whom substantially all of such assets are sold
shall be a Person organized and existing under the laws of the United States of
America or any State and shall expressly assume by an indenture supplemental
hereto, executed and delivered to the Trustee, in form satisfactory to the
Trustee, the due and punctual payment of the principal of and interest on all
Transition Bonds and the performance or observance of every agreement and
covenant of this Indenture on the part of the Issuer to be performed or
observed, all as provided herein and in the applicable Series Supplement or
Series Supplements;

      (b) the Person (if other than the Issuer) formed by or surviving such
consolidation or merger or to whom substantially all of such assets are sold
shall expressly assume all obligations and succeed to all rights of the Issuer
under the Sale Agreement, the Administration Agreement, the Servicing Agreement,
any Hedge Agreement and any Interest Rate Swap Agreement pursuant to an
assignment and assumption agreement executed and delivered to the Trustee, in
form satisfactory to the Trustee;

      (c) immediately after giving effect to such consolidation, merger or sale,
no Default or Event of Default shall have occurred and be continuing;

      (d) prior notice to the Rating Agencies of such consolidation or merger or
sale shall have been provided;

      (e) the Issuer shall have received an Issuer Opinion of Counsel (and shall
have delivered copies thereof to the Trustee) to the effect that such
consolidation, merger or sale (i) will not have any material adverse tax
consequence to the Issuer or any Transition Bondholder,

                                       23
<PAGE>

(ii) complies with this Indenture and all of the conditions precedent herein
relating to such transaction and (iii) will result in the Trustee maintaining a
continuing valid first priority perfected security interest in the Collateral;

      (f) neither the Bondable Transition Property nor the Financing Order nor
the rights of the Seller, the Servicer or the Issuer under the Competition Act
or the Financing Order shall be impaired thereby; and

      (g) any action as is necessary to maintain the Lien created by this
Indenture shall have been taken.

      SECTION 3.11 Successor or Transferee. (a) Upon any consolidation or
merger of the Issuer in accordance with Section 3.10, the Person formed by or
surviving such consolidation or merger (if other than the Issuer) shall succeed
to, and be substituted for, and may exercise every right and power of, the
Issuer under this Indenture with the same effect as if such Person had been
named as the Issuer herein.

      (b) Upon any sale by the Issuer of substantially all of its assets in a
sale which complies with Section 3.10, PSE&G Transition Funding LLC will be
released from every covenant and agreement of this Indenture to be observed or
performed on the part of the Issuer with respect to the Transition Bonds and
from every covenant and agreement of the Sale Agreement, the Administration
Agreement, the Servicing Agreement, any Hedge Agreement and any Interest Rate
Swap Agreement to be observed or performed on the part of the Issuer.

      SECTION 3.12 No Other Business. The Issuer shall not engage in any
business other than purchasing and owning Bondable Transition Property, issuing
Transition Bonds from time to time, pledging its interest in the Collateral to
the Trustee under this Indenture in order to secure the Transition Bonds,
entering into the Basic Documents relating to the Transition Bonds and
performing its obligations thereunder and performing activities that are
necessary, suitable or convenient to accomplish these purposes or are incidental
thereto and other than as contemplated by the Basic Documents.

      SECTION 3.13 No Borrowing. The Issuer shall not issue, incur, assume,
guarantee or otherwise become liable, directly or indirectly, for any
indebtedness except for the Transition Bonds and except as contemplated by the
Basic Documents.

      SECTION 3.14 Guarantees, Loans, Advances and Other Liabilities. Except
as contemplated by the Basic Documents, Issuer shall not make any loan or
advance or credit to, or guarantee (directly or indirectly or by an instrument
having the effect of assuring another's payment or performance on any obligation
or capability of so doing or otherwise), endorse or otherwise become
contingently liable, directly or indirectly, in connection with the obligations,
stocks or dividends of, or own, purchase, repurchase or acquire (or agree
contingently to do so)

                                       24
<PAGE>

any stock, obligations, assets or securities of, or any other interest in, or
make any capital contribution to, any other Person, other than any Eligible
Investments.

      SECTION 3.15 Capital Expenditures. The Issuer shall not make any
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty) other than Bondable Transition Property purchased
from the Seller pursuant to, and in accordance with, the Sale Agreement.

      SECTION 3.16 Restricted Payments. The Issuer shall not, directly or
indirectly, (a) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to any owner of a beneficial interest in the Issuer or otherwise with
respect to any ownership or equity interest in, or ownership security of, the
Issuer, (b) redeem, purchase, retire or otherwise acquire for value any such
ownership or equity interest or security or (c) set aside or otherwise segregate
any amounts for any such purpose; provided, however, that if no Event of Default
shall have occurred and be continuing or would otherwise result from such
payment, the Issuer may make, or cause to be made, any such distributions to any
owner of a beneficial interest in the Issuer or otherwise with respect to any
ownership or equity interest or security in or of the Issuer using funds either
distributed to the Issuer pursuant to Section 8.02(g) or which are not otherwise
subject to the Lien of this Indenture, to the extent that such distributions
would not cause the book value of the remaining equity in the Issuer to decline
below 0.5% of the original principal amount of all Series of Transition Bonds
which remain outstanding. The Issuer will not, directly or indirectly, make
payments to or distributions from the Collection Account except in accordance
with this Indenture and the Basic Documents.

      SECTION 3.17 Notice of Events of Default. The Issuer agrees to deliver
to the Trustee, the Rating Agencies and (to the extent the rules and regulations
of the Luxembourg Stock Exchange so require) any agent in Luxembourg appointed
pursuant to Section 3.02(b) written notice in the form of an Issuer Officer's
Certificate of any Default or Event of Default hereunder or under any of the
Basic Documents, its status and what action the Issuer is taking or proposes to
take with respect thereto within five Business Days after the occurrence
thereof.

      SECTION 3.18 Inspection. The Issuer agrees that, on reasonable prior
notice, it will permit any representative of the Trustee, during the Issuer's
normal business hours, to examine all the books of account, records, reports and
other papers of the Issuer, to make copies and extracts therefrom, to cause such
books to be audited annually by Independent certified public accountants, and to
discuss the Issuer's affairs, finances and accounts with the Issuer's officers,
employees and Independent certified public accountants, all at such reasonable
times and as often as may be reasonably requested. The Trustee shall and shall
cause its representatives to hold in confidence all such information except to
the extent disclosure may be required by law (and all reasonable applications
for confidential treatment are unavailing) and except to the extent that the
Trustee may reasonably determine that such disclosure is consistent with its
obligations hereunder.

                                       25
<PAGE>

      SECTION 3.19 Adjusted Overcollateralization Balance Schedules. Not
later than the date on which a new Series of Transition Bonds is issued or any
outstanding Series of Transition Bonds is redeemed or defeased, the Issuer shall
deliver to the Trustee a replacement Schedule 1 hereto, adjusted to reflect such
issuance, redemption or defeasance and setting forth the Scheduled
Overcollateralization Level for each Payment Date with respect to each Series.

      SECTION 3.20 Sale Agreement, Servicing Agreement and Swap Agreement
Covenants. (a) The Issuer agrees to take all such lawful actions to enforce its
rights under the Sale Agreement, the Servicing Agreement and any Interest Rate
Swap Agreement and to compel or secure the performance and observance by the
Seller, the Servicer and any Swap Counterparty, of each of their obligations to
the Issuer under or in connection with the Sale Agreement, the Servicing
Agreement and any Interest Rate Swap Agreement, respectively, in accordance with
the terms thereof. So long as no Event of Default occurs and is continuing, but
subject to Section 3.20(f), the Issuer may exercise any and all rights,
remedies, powers and privileges lawfully available to the Issuer under or in
connection with the Sale Agreement, the Servicing Agreement and any Interest
Rate Swap Agreement.

      (b) If an Event of Default occurs and is continuing, the Trustee may, and,
at the direction (which direction shall be in writing or by telephone (confirmed
in writing promptly thereafter)) of (i) with respect to the Sale Agreement or
the Servicing Agreement, the Holders of a majority of the Outstanding Amount of
the Transition Bonds of all Series or (ii) with respect to any Interest Rate
Swap Agreement, the Holders of that percentage of the Outstanding Amount of the
Transition Bonds of the related Class specified in the related Series
Supplement, shall, exercise all right, remedies, powers, privileges and claims
of the Issuer against the Seller, the Servicer or any Swap Counterparty under or
in connection with the Sale Agreement, the Servicing Agreement and any Interest
Rate Swap Agreement, respectively, including the right or power to take any
action to compel or secure performance or observance by the Seller, the Servicer
or any Swap Counterparty of each of their obligations to the Issuer thereunder
and to give any consent, request, notice, direction, approval, extension or
waiver under the Sale Agreement, the Servicing Agreement and any Interest Rate
Swap Agreement, and any right of the Issuer to take such action shall be
suspended.

      (c) With the consent of the Trustee, the Sale Agreement and the Servicing
Agreement may be amended, so long as prior notice is provided to the Rating
Agencies, at any time and from time to time, without the consent of the
Transition Bondholders, or the counterparty under any Hedge Agreement or
Interest Rate Swap Agreement. However, such amendment may not adversely affect
in any material respect the interest of any Transition Bondholder or any
counterparty under any Hedge Agreement or Interest Rate Swap Agreement without
the consent of the Holders of a majority of the Outstanding Amount of the
Transition Bonds of each Series or Class, and each such counterparty, materially
and adversely affected thereby. Further, with the consent of the Trustee and the
related counterparty under any Interest Rate Swap Agreement, any Interest Rate
Swap Agreement may be amended, at any time and from time to time, so long as the
Rating Agency Condition is satisfied in connection therewith.

                                       26
<PAGE>

However, such amendment may not adversely affect in any material respect the
interest of any Transition Bondholder or counterparty under any Hedge Agreement
or other Interest Rate Swap Agreement without the consent of sixty-six and
two-thirds percent (66 2/3%) of the Holders of the Outstanding Amount of the
Transition Bonds of each Series or Class and each such other counterparty
materially and adversely affected thereby.

      (d) If the Issuer, the Seller or the Servicer proposes to amend, modify,
waive, supplement, terminate or surrender, or agree to any amendment,
modification, waiver, supplement, termination, or surrender of, the terms of the
Sale Agreement, the Servicing Agreement or any Interest Rate Swap Agreement, or
waive timely performance or observance thereunder by the Seller, the Servicer or
any Swap Counterparty, respectively, in each case in such a way as would
materially and adversely affect the interests of any Class of any Series of
Transition Bondholders or the counterparty under any Hedge Agreement or Interest
Rate Swap Agreement, the Issuer shall first notify the Rating Agencies of the
proposed amendment, modification, termination or surrender. The Issuer shall
notify the Trustee, and the Trustee shall notify the Transition Bondholders and
each counterparty under any Hedge Agreement or Interest Rate Swap Agreement, of
the proposal. With respect to any such proposed action related to the Sale
Agreement and the Servicing Agreement, the Trustee shall consent to such
proposed action only with the consent of the Holders of a majority of the
Outstanding Amount of the Transition Bonds of each Class of each Series, and
each counterparty under any Hedge Agreement or Interest Rate Swap Agreement,
materially and adversely affected thereby. With respect to any such proposed
action related to anyInterest Rate Swap Agreement, the Trustee shall consent to
such proposed action only with the consent of the Holders representing 66b% of
the Outstanding Amount of the Transition Bonds of the related Class, and each
counterparty under any Hedge Agreement and any other Interest Rate Swap
Agreement, materially and adversely affected thereby. If any such amendment,
modification, supplement or waiver shall be so consented to by the Trustee or
such Holders, the Issuer agrees to execute and deliver, in its own name and at
its own expense, such agreements, instruments, consents and other documents as
shall be necessary or appropriate in the circumstances. For so long as any of
the Transition Bonds are listed on the Luxembourg Stock Exchange and the rules
of that exchange so require, notice of such proposed action will be published by
an agent to be appointed by the Issuer in an Authorized Newspaper promptly
following its effectiveness.

      (e) If the Issuer or the Servicer proposes to amend, modify, waive,
supplement, terminate or surrender in any material respect, or to agree to any
material amendment, modification, waiver, supplement, termination or surrender
of, the Transition Bond Charge Adjustment Process, the Issuer shall notify the
Trustee and the Trustee shall notify Transition Bondholders of such proposal and
the Trustee shall consent thereto only with the consent of the Holders a
majority of the Outstanding Amount of the Transition Bonds of each Series
materially and adversely affected thereby and only if the Rating Agency
Condition has been satisfied with respect thereto.

                                       27
<PAGE>

      (f) Promptly following a default by either the Seller, the Servicer or any
Swap Counterparty under the Sale Agreement, the Servicing Agreement or any
Interest Rate Swap Agreement, respectively, and at the Issuer's expense, the
Issuer agrees to take all such lawful actions as the Trustee may request to
compel or secure the performance and observance by the Seller, the Servicer or
any Swap Counterparty, as applicable, of each of their obligations to the Issuer
under or in connection with the Sale Agreement, the Servicing Agreement or any
Interest Rate Swap Agreement in accordance with the terms thereof, and to
exercise any and all rights, remedies, powers and privileges lawfully available
to the Issuer under or in connection with the Sale Agreement, the Servicing
Agreement or any Interest Rate Swap Agreement, respectively, to the extent and
in the manner directed by the Trustee, including the transmission of notices of
default on the part of the Seller, the Servicer or any Swap Counterparty
thereunder and the institution of legal or administrative actions or proceedings
to compel or secure performance by the Seller, the Servicer or any Swap
Counterparty of each of their respective obligations under the Sale Agreement,
the Servicing Agreement and any Interest Rate Swap Agreement.

      (g) If the Issuer shall have knowledge of the occurrence of a Servicer
Default under the Servicing Agreement or an event of default, termination event
or downgrade event under any Interest Rate Swap Agreement, the Issuer shall
promptly give written notice thereof to the Trustee and the Rating Agencies, and
shall specify in such notice the action, if any, the Issuer is taking with
respect to such default or event.

      (h) If a Servicer Default shall arise from the failure of the Servicer to
perform any of its duties or obligations under the Servicing Agreement with
respect to the Bondable Transition Property or the Transition Bond Charge, the
Issuer shall take all reasonable steps available to it to remedy such failure.
The Issuer shall not take any action to terminate the Servicer's rights and
powers under the Servicing Agreement following a Servicer Default without the
prior written consent of the Trustee and of the Holders of a majority of the
Outstanding Amount of the Transition Bonds of all Series.

      (i) As promptly as possible after the giving of notice of termination to
the Servicer and the Rating Agencies of the Servicer's rights and powers
pursuant to Section 6.01 of the Servicing Agreement, the Trustee, with the
consent of the Holders of Transition Bonds evidencing not less than a majority
of the Outstanding Amount of the Transition Bonds of all Series, may appoint a
successor Servicer (the "Successor Servicer"), and such Successor Servicer shall
accept its appointment by a written assumption in a form acceptable to the
Issuer and the Trustee. A person shall qualify as a Successor Servicer only if
such Person satisfies the requirements of Section 6.04 of the Servicing
Agreement. In connection with any such appointment, the Issuer may make such
arrangements for the compensation of such Successor Servicer as it and such
Successor Servicer shall agree, subject to the limitations set forth below and
in the Servicing Agreement, and in accordance with Section 6.04 of the Servicing
Agreement, the Issuer shall enter into an agreement with such Successor Servicer
for the servicing of the Bondable Transition Property (such agreement to be in
form and substance satisfactory to the Trustee).

                                       28
<PAGE>

      (j) Upon termination of the Servicer's rights and powers pursuant to the
Servicing Agreement, the Trustee shall promptly notify the Issuer, the
Transition Bondholders and the Rating Agencies of such termination. As soon as a
Successor Servicer is appointed, the Issuer shall notify the Trustee, the
Transition Bondholders and the Rating Agencies of such appointment, specifying
in such notice the name and address of such Successor Servicer.

      (k) The Issuer shall not take any action to terminate or assign the Swap
Counterparty's rights and powers under any Interest Rate Swap Agreement or
replace any Swap Counterparty following an event of default, termination event
or downgrade event under any Interest Rate Swap Agreement without (i) the prior
written consent of the Trustee and of the Holders of that percentage of the
Outstanding Amount of the Transition Bonds, if any, of the related Series and
Class, if any, specified in the related Series Supplement, and (ii) satisfying
any other requirements set forth in the related Series Supplement and Interest
Rate Swap Agreement.

      (l) Upon termination or assignment of any Swap Counterparty's rights and
powers, pursuant to any Interest Rate Swap Agreement, the Trustee shall promptly
inform the Issuer, the Transition Bondholders of the related Class and the
Rating Agencies of such termination or assignment. As soon as a replacement Swap
Counterparty is appointed, the Issuer shall notify the Trustee, the Transition
Bondholders of the related Class and the Rating Agencies of such appointment,
specifying in such notice the name and address of such replacement Swap
Counterparty.

      SECTION 3.21 Taxes. So long as any of the Transition Bonds are
outstanding, the Issuer shall pay all material taxes, assessments and
governmental charges imposed upon it or any of its properties or assets or with
respect to any of its franchises, business, income or property before any
penalty accrues thereon if the failure to pay any such taxes, assessments and
governmental charges would, after any applicable grace periods, notices or other
similar requirements, result in a Lien on the Collateral.

                                   ARTICLE IV

                     Satisfaction and Discharge; Defeasance

      SECTION 4.01 Satisfaction and Discharge of Indenture; Defeasance. (a) The
Transition Bonds of any Series, all moneys payable with respect thereto and this
Indenture as it applies to such Series shall cease to be of further effect and
the Lien hereunder shall be released with respect to such Series, interest shall
cease to accrue on the Transition Bonds of such Series and the Trustee, on
demand of and at the expense of the Issuer, shall execute proper instruments
acknowledging satisfaction and discharge of this Indenture with respect to the
Transition Bonds of such Series, when

            (i) either

                                       29
<PAGE>

                  (A) all Transition Bonds of such Series theretofore
            authenticated and delivered (other than (1) Transition Bonds that
            have been destroyed, lost or stolen and that have been replaced or
            paid as provided in Section 2.06 and (2) Transition Bonds for whose
            payment money has theretofore been deposited in trust or segregated
            and held in trust by the Issuer and thereafter repaid to the Issuer
            or discharged from such trust, as provided in Section 3.03) have
            been delivered to the Trustee for cancellation; or

                  (B) the Expected Final Payment Date or Redemption Date has
            occurred with respect to all Transition Bonds of such Series not
            theretofore delivered to the Trustee for cancellation, and the
            Issuer has irrevocably deposited or caused to be irrevocably
            deposited with the Trustee cash, in trust for such purpose, in an
            amount sufficient to pay and discharge the entire indebtedness on
            such Transition Bonds not theretofore delivered to the Trustee on
            the Expected Final Payment Date or Redemption Date, as applicable,
            therefor;

            (ii) the Issuer has paid or caused to be paid all other sums payable
      hereunder by the Issuer with respect to such Series; and

            (iii) the Issuer has delivered to the Trustee an Issuer Officer's
      Certificate, an Issuer Opinion of Counsel and (if required by the TIA or
      the Trustee) an Independent Certificate from a firm of certified public
      accountants, each meeting the applicable requirements of Section 11.01 and
      each stating that all conditions precedent herein provided for relating to
      the satisfaction and discharge of this Indenture with respect to
      Transition Bonds of such Series have been complied with.

      (b) Subject to Sections 4.01(c) and 4.02, the Issuer at any time may
terminate (i) all its obligations under this Indenture with respect to the
Transition Bonds of any Series ("Legal Defeasance Option") or (ii) its
obligations under Sections 3.04, 3.05, 3.06 (other than with respect to amounts
in the Defeasance Account), 3.07, 3.08, 3.09, 3.10, 3.12, 3.13, 3.14, 3.15,
3.16, 3.17, 3.18, 3.19 and 3.20 and the operation of Section 5.01(d) ("Covenant
Defeasance Option") with respect to any Series of Transition Bonds. The Issuer
may exercise the Legal Defeasance Option with respect to any Series of
Transition Bonds notwithstanding its prior exercise of the Covenant Defeasance
Option with respect to such Series.

      (c) If the Issuer exercises the Legal Defeasance Option with respect to
any Series, the maturity of the Transition Bonds of such Series may not be (i)
accelerated pursuant to Section 5.02 or (ii) except as provided in Section 4.02,
redeemed. If the Issuer exercises the Covenant Defeasance Option with respect to
any Series, the maturity of the Transition Bonds of such Series may not be
accelerated because of an Event of Default specified in Section 5.01(d).

      (d) Upon satisfaction of the conditions set forth herein to the exercise
of the Legal Defeasance Option or the Covenant Defeasance Option with respect to
any Series of

                                       30
<PAGE>

Transition Bonds, the Trustee, on demand of and at the expense of the Issuer,
shall execute proper instruments acknowledging satisfaction and discharge of the
obligations that are terminated pursuant to such exercise.

      (e) Notwithstanding Sections 4.01(a) and 4.01(b) above, (i) rights of
registration of transfer and exchange, (ii) rights of substitution of mutilated,
destroyed, lost or stolen Transition Bonds, (iii) rights of Transition
Bondholders to receive payments of principal and interest, but only from the
amounts deposited with the Trustee for such payments, (iv) Sections 4.03 and
4.04, (v) the rights, obligations and immunities of the Trustee hereunder
(including the rights of the Trustee under Section 6.07 and the obligations of
the Trustee under Section 4.03) and (vi) the rights of Transition Bondholders
under this Indenture with respect to the property deposited with the Trustee
payable to all or any of them, shall survive until the Transition Bonds of the
Series as to which this Indenture or certain obligations hereunder have been
satisfied and discharged pursuant to Section 4.01(a) or 4.01(b) and have been
paid in full. Thereafter, the obligations in Sections 6.07 and 4.04 with respect
to such Series shall survive.

      SECTION 4.02 Conditions to Defeasance. (a) The Issuer may exercise the
Legal Defeasance Option or the Covenant Defeasance Option with respect to any
Series of Transition Bonds only if:

            (i) the Issuer irrevocably deposits or causes to be deposited in
      trust with the Trustee cash or U.S. Government Obligations for the payment
      of principal of and interest on such Series of Transition Bonds to the
      Expected Payment Date or Redemption Date therefor, as applicable, such
      deposit to be made in the Defeasance Subaccount for such Series of
      Transition Bonds;

            (ii) the Issuer delivers to the Trustee a certificate from a
      nationally recognized firm of Independent accountants expressing its
      opinion that the payments of principal and interest when due and without
      reinvestment on the deposited U.S. Government Obligations plus any
      deposited cash without investment will provide cash at such times and in
      such amounts (but, in the case of the Legal Defeasance Option only, not
      more than such amounts) as will be sufficient to pay in respect of the
      Transition Bonds of such Series (A) subject to clause (B), principal in
      accordance with the Expected Amortization Schedule therefor, (B) if such
      Series is to be redeemed, the Redemption Price therefor on the Redemption
      Date therefor and (C) interest when due;

            (iii) in the case of the Legal Defeasance Option, ninety-five (95)
      days pass after the deposit is made and during such ninety-five (95) day
      period no Default specified in Section 5.01(e) or 5.01(f) occurs which is
      continuing at the end of the period; provided, however, that in
      determining whether a default under Section 5.01(e) has occurred, the
      requirement that the decree or order shall remain unstayed and in effect
      for ninety (90) days shall be disregarded;

                                       31
<PAGE>

            (iv) no Default has occurred and is continuing on the day of such
      deposit and after giving effect thereto;

            (v) in the case of the Legal Defeasance Option, the Issuer delivers
      to the Trustee an Issuer Opinion of Counsel stating that (A) the Issuer
      has received from, or there has been published by, the Internal Revenue
      Service a ruling, or (B) since the date of execution of this Indenture,
      there has been a change in the applicable federal income tax law, in
      either case to the effect that, and based thereon such opinion shall
      confirm that, the Holders of the Transition Bonds of such Series will not
      recognize income, gain or loss for federal income tax purposes as a result
      of the exercise of such Legal Defeasance Option and will be subject to
      federal income tax on the same amounts, in the same manner and at the same
      times as would have been the case if such legal defeasance had not
      occurred;

            (vi) in the case of the Covenant Defeasance Option, the Issuer
      delivers to the Trustee an Issuer Opinion of Counsel to the effect that
      the Holders of the Transition Bonds of such Series will not recognize
      income, gain or loss for federal income tax purposes as a result of the
      exercise of such Covenant Defeasance Option and will be subject to federal
      income tax on the same amounts, in the same manner and at the same times
      as would have been the case if such covenant defeasance had not occurred;
      and

            (vii) the Issuer delivers to the Trustee an Issuer Officer's
      Certificate and an Issuer Opinion of Counsel, each stating that all
      conditions precedent to the satisfaction and discharge of the Transition
      Bonds of such Series to the extent contemplated by this Article IV have
      been complied with.

      (b) Notwithstanding any other provision of this Section 4.02 to the
contrary, no delivery of cash or U.S. Government Obligations to the Trustee
under this Section 4.02 shall terminate any obligations of the Issuer under this
Indenture with respect to any Transition Bonds which are to be redeemed prior to
the Expected Final Payment Date therefor until such Transition Bonds shall have
been irrevocably called or designated for redemption on a date thereafter on
which such Transition Bonds may be redeemed in accordance with the provisions of
this Indenture and proper notice of such redemption shall have been given in
accordance with the provisions of this Indenture or the Issuer shall have given
the Trustee, in form satisfactory to the Trustee, irrevocable instructions to
give, in the manner and at the times prescribed herein, notice of redemption of
such Series.

      SECTION 4.03 Application of Trust Money. All moneys or U.S. Government
Obligations deposited with the Trustee pursuant to Sections 4.01 or 4.02 with
respect to any Series of Transition Bonds shall be held in trust in the
Defeasance Subaccount for such Series and applied by it, in accordance with the
provisions of the Transition Bonds and this Indenture, to the payment, either
directly or through any Paying Agent, as the Trustee may determine, to the
Holders of the particular Transition Bonds for the payment or redemption of
which such moneys

                                       32
<PAGE>

have been deposited with the Trustee, of all sums due and to become due thereon
for principal and interest. Such moneys shall be segregated and held apart
solely for paying such Transition Bonds and such Transition Bonds shall not be
entitled to any amounts on deposit in the Collection Account other than amounts
on deposit in the Defeasance Subaccount for such Transition Bonds.

      SECTION 4.04 Repayment of Moneys Held by Paying Agent. In connection with
the satisfaction and discharge of this Indenture or the Covenant Defeasance
Option or Legal Defeasance Option with respect to the Transition Bonds of any
Series, all moneys then held by any Paying Agent other than the Trustee under
the provisions of this Indenture with respect to such Transition Bonds shall,
upon demand of the Issuer, be paid to the Trustee to be held and applied
according to Section 3.03 and thereupon such Paying Agent shall be released from
all further liability with respect to such moneys.

                                    ARTICLE V

                                    Remedies

      SECTION 5.01 Events of Default. "Event of Default" wherever used herein,
means any one of the following events (whatever the reason for such Event of
Default and whether it shall be voluntary or involuntary or be effected by
operation of law or pursuant to any judgment, decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

            (a) default in the payment of any interest on any Transition Bond
      when the same becomes due and payable and the continuation of such default
      for five Business Days;

            (b) default in the payment of the then unpaid principal of any
      Transition Bond of any Series or Class on the Final Maturity Date
      therefor;

            (c) default in the payment of the Redemption Price for any
      Transition Bond on the Redemption Date therefor;

            (d) default in the observance or performance of any covenant or
      agreement of the Issuer made in this Indenture (other than a covenant or
      agreement, a default in the observance or performance of which is
      specifically dealt with in clause (a), (b) or (c) above), or any
      representation or warranty of the Issuer made in this Indenture or in any
      certificate or other writing delivered pursuant hereto or in connection
      herewith proving to have been incorrect in any material respect as of the
      time when made, and any such default shall continue or not be cured, for a
      period of thirty (30) days after the earliest of (i) there shall have been
      given, by registered or certified mail, to the Issuer by the Trustee or to
      the Issuer and the Trustee by the Holders of at least twenty-five percent
      (25%) of the Outstanding Amount of the Transition Bonds of any Series

                                       33
<PAGE>

      or Class, a written notice specifying such default or incorrect
      representation or warranty and requiring it to be remedied and stating
      that such notice is a "Notice of Default" hereunder or (ii) the date the
      Issuer has knowledge of the default;

            (e) the filing of a decree or order for relief by a court having
      jurisdiction in the premises in respect of the Issuer or any substantial
      part of the Collateral in an involuntary case or proceeding under any
      applicable federal or state bankruptcy, insolvency or other similar law
      now or hereafter in effect, or appointing a receiver, liquidator,
      assignee, custodian, trustee, sequestrator or similar official for the
      Issuer or for any substantial part of the Collateral, or ordering the
      winding-up or liquidation of the Issuer's affairs, and such decree or
      order shall remain unstayed and in effect for a period of ninety (90)
      consecutive days;

            (f) the commencement by the Issuer of a voluntary case or proceeding
      under any applicable federal or state bankruptcy, insolvency or other
      similar law now or hereafter in effect, or the consent by the Issuer to
      the entry of an order for relief in an involuntary case under any such
      law, or the consent by the Issuer to the appointment or taking possession
      by a receiver, liquidator, assignee, custodian, trustee, sequestrator or
      similar official for the Issuer or for any substantial part of the
      Collateral, or the making by the Issuer of any assignment for the benefit
      of creditors, or the failure by the Issuer generally to pay its debts as
      such debts become due, or the taking of action by the Issuer in
      furtherance of any of the foregoing; or

            (g) any act or failure to act by the State of New Jersey or any of
      its agencies (including the BPU), officers or employees that violates or
      is not in accordance with the pledge and agreement of the State of New
      Jersey in Section 17.a of the Competition Act.

      SECTION 5.02 Acceleration of Maturity; Rescission and Annulment (a) If an
Event of Default (other than an Event of Default under Section 5.01(g)) occurs
and is continuing, then and in every such case either the Trustee or the Holders
of Transition Bonds representing not less than a majority of the Outstanding
Amount of the Transition Bonds of all Series may, but need not, declare all the
Transition Bonds to be immediately due and payable, by a notice in writing to
the Issuer (and to the Trustee if given by Transition Bondholders), and upon any
such declaration the unpaid principal amount of the Transition Bonds of all
Series, together with accrued and unpaid interest thereon through the date of
acceleration, shall become immediately due and payable.

      (b) At any time after such declaration of acceleration of maturity has
been made and before a judgment or decree for payment of the money due has been
obtained by the Trustee as hereinafter in this Article V, the Holders of
Transition Bonds representing a majority of the Outstanding Amount of the
Transition Bonds of all Series, by written notice to the Issuer and the Trustee,
may rescind and annul such declaration and its consequences, provided that:

            (i) the Issuer has paid or deposited with the Trustee, for deposit
      in the General Subaccount of the Collection Account, a sum sufficient to
      pay

                                       34
<PAGE>

                  (A) all payments of principal of and interest on all
            Transition Bonds of all Series and all other amounts that would then
            be due hereunder or upon such Transition Bonds if the Event of
            Default giving rise to such acceleration had not occurred; and

                  (B) all sums paid or advanced by the Trustee hereunder and the
            reasonable compensation, expenses, disbursements and advances of the
            Trustee and its agents and counsel; and

            (ii) all Events of Default, other than the nonpayment of the
      principal of the Transition Bonds of all Series that has become due solely
      by such acceleration, have been cured or waived as provided in Section
      5.12.

      (c) No such rescission shall affect any subsequent Default or impair any
right consequent thereto.

      SECTION 5.03 Collection of Indebtedness and Suits for Enforcement by
Trustee. (a) The Issuer covenants that if (i) Default is made in the payment of
any interest on any Transition Bond when such interest becomes due and payable
and such Default continues for five Business Days, (ii) Default is made in the
payment of the then unpaid principal of any Transition Bond on the Final
Maturity Date therefor or (iii) Default is made in the payment of the Redemption
Price or for any Transition Bond on the Redemption Date therefor, the Issuer
shall, upon demand of the Trustee, pay to it, for the benefit of the Holders of
the Transition Bonds of such Series, such amount as shall be sufficient to cover
the costs and expenses of collection, including the reasonable compensation,
expenses, disbursements and advances of the Trustee and its agents and counsel
and the whole amount then due and payable on such Transition Bonds for principal
and interest, with interest upon the overdue principal and, to the extent
payment at such rate of interest shall be legally enforceable, upon overdue
instalments of interest, at the respective Interest Rate of such Series or the
applicable Class of such Series.

      (b) In case the Issuer shall fail forthwith to pay the amounts specified
in clause (a) above upon such demand, the Trustee, in its own name and as
trustee of an express trust, may institute a Proceeding for the collection of
the sums so due and unpaid, and may prosecute such Proceeding to judgment or
final decree, and may enforce the same against the Issuer or other obligor upon
such Transition Bonds and collect in the manner provided by law out of the
property of the Issuer or other obligor upon such Transition Bonds, wherever
situated, the moneys adjudged or decreed to be payable.

      (c) If an Event of Default occurs and is continuing, the Trustee may, as
more particularly provided in Section 5.04, in its discretion, proceed to
protect and enforce its rights and the rights of the Transition Bondholders, by
such appropriate Proceedings as the Trustee shall deem most effective to protect
and enforce any such rights, whether for the specific enforcement of any
covenant or agreement in this Indenture or in aid of the exercise of any

                                       35
<PAGE>

power granted herein, or to enforce any other proper remedy or legal or
equitable right vested in the Trustee by this Indenture or by law including
foreclosing or otherwise enforcing the Lien on the Bondable Transition Property
securing the Transition Bonds or applying to the BPU or a court of competent
jurisdiction for sequestration of revenues arising with respect to such Bondable
Transition Property.

      (d) In case there shall be pending, relative to the Issuer or any other
obligor upon the Transition Bonds or any Person having or claiming an ownership
interest in the Collateral, Proceedings under Title 11 of the United States Code
or any other applicable federal or state bankruptcy, insolvency or other similar
law, or in case a receiver, assignee or trustee in bankruptcy or reorganization,
liquidator, sequestrator or similar official shall have been appointed for or
taken possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial Proceedings relative to the Issuer
or other obligor upon the Transition Bonds, or to the creditors or property of
the Issuer or such other obligor, the Trustee, irrespective of whether the
principal of any Transition Bonds shall then be due and payable as therein
expressed or by declaration or otherwise and irrespective of whether the Trustee
shall have made any demand pursuant to the provisions of this Section 5.03,
shall be entitled and empowered, by intervention in such Proceedings or
otherwise:

            (i) to file and prove a claim or claims for the whole amount of
      principal and interest owing and unpaid in respect of the Transition Bonds
      and to file such other papers or documents as may be necessary or
      advisable in order to have the claims of the Trustee (including any claim
      for reasonable compensation to the Trustee and each predecessor Trustee,
      and their respective agents, attorneys and counsel, and for reimbursement
      of all expenses and liabilities incurred, and all advances made, by the
      Trustee and each predecessor Trustee, except as a result of negligence or
      bad faith) and of the Transition Bondholders allowed in such Proceedings;

            (ii) unless prohibited by applicable law and regulations, to vote on
      behalf of the Holders of Transition Bonds in any election of a trustee, a
      standby trustee or Person performing similar functions in any such
      Proceedings;

            (iii) to collect and receive any moneys or other property payable or
      deliverable on any such claims and to distribute all amounts received with
      respect to the claims of the Transition Bondholders and of the Trustee on
      their behalf; and

            (iv) to file such proofs of claim and other papers or documents as
      may be necessary or advisable in order to have the claims of the Trustee
      or the Holders of Transition Bonds allowed in any judicial proceedings
      relative to the Issuer, its creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official in
any such Proceeding is hereby authorized by each of such Transition Bondholders
to make payments to the Trustee, and,

                                       36
<PAGE>

in the event that the Trustee shall consent to the making of payments directly
to such Transition Bondholders, to pay to the Trustee such amounts as shall be
sufficient to cover reasonable compensation to the Trustee, each predecessor
Trustee and their respective agents, attorneys and counsel, and all other
expenses and liabilities incurred, and all advances made, by the Trustee and
each predecessor Trustee except as a result of negligence or bad faith.

      (e) Nothing herein contained shall be deemed to authorize the Trustee to
authorize or consent to or vote for or accept or adopt on behalf of any
Transition Bondholder any plan of reorganization, arrangement, adjustment or
composition affecting the Transition Bonds or the rights of any Holder thereof
or to authorize the Trustee to vote in respect of the claim of any Transition
Bondholder in any such proceeding except, as aforesaid, to vote for the election
of a trustee in bankruptcy or similar Person.

      (f) All rights of action and of asserting claims under this Indenture, or
under any of the Transition Bonds, may be enforced by the Trustee without the
possession of any of the Transition Bonds or the production thereof in any trial
or other Proceedings relative thereto, and any such action or proceedings
instituted by the Trustee shall be brought in its own name as trustee of an
express trust, and any recovery of judgment, subject to the payment of the
expenses, disbursements and compensation of the Trustee, each predecessor
Trustee and their respective agents and attorneys, shall be for the ratable
benefit of the Holders of the Transition Bonds.

      (g) In any Proceedings brought by the Trustee (and also any Proceedings
involving the interpretation of any provision of this Indenture to which the
Trustee shall be a party), the Trustee shall be held to represent all the
Holders of the Transition Bonds, and it shall not be necessary to make any
Transition Bondholder a party to any such Proceedings.

      SECTION 5.04 Remedies. (a) If an Event of Default other than Section
5.01(g) occurs and is continuing, the Trustee may do one or more of the
following (subject to Section 5.05):

            (i) institute Proceedings in its own name and as trustee of an
      express trust for the collection of all amounts then payable on the
      Transition Bonds or under this Indenture with respect thereto, whether by
      declaration or otherwise, enforce any judgment obtained, and collect from
      the Issuer and any other obligor upon such Transition Bonds moneys
      adjudged due;

            (ii) institute Proceedings from time to time for the complete or
      partial foreclosure of this Indenture with respect to the Collateral;

            (iii) exercise any remedies of a secured party under the New Jersey
      UCC or the Competition Act or any other applicable law and take any other
      appropriate action to protect and enforce the rights and remedies of the
      Trustee and the Holders of the Transition Bonds of such Series;

                                       37
<PAGE>

            (iv) sell the Collateral or any portion thereof or rights or
      interest therein, at one or more public or private sales called and
      conducted in any manner permitted by law; and

            (v) exercise all rights, remedies, powers, privileges and claims of
      the Issuer against the Seller, the Administrator, the Servicer or any Swap
      Counterparty under or in connection with the Sale Agreement, [the
      Administration Agreement] the Servicing Agreement or any Interest Rate
      Swap Agreement, respectively, as provided in Section 3.20(b);

provided, however, that the Trustee may not sell or otherwise liquidate any
portion of the Collateral following an Event of Default, other than an Event of
Default described in Section 5.01(a), 5.01(b) or 5.01(c), with respect to any
Series unless (A) the Holders of one hundred percent (100%) of the Outstanding
Amount of the Transition Bonds of all Series consent thereto, (B) the proceeds
of such sale or liquidation distributable to the Transition Bondholders of all
Series are sufficient to discharge in full all amounts then due and unpaid upon
such Transition Bonds for principal and interest, or (C) the Trustee determines
that the Collateral will not continue to provide sufficient funds for all
payments on the Transition Bonds of all Series as they would have become due if
the Transition Bonds had not been declared due and payable and the Trustee
obtains the consent of Holders of sixty-six and two-thirds percent (66b%) of the
Outstanding Amount of the Transition Bonds of all Series. In determining such
sufficiency or insufficiency with respect to clause (B) and (C), the Trustee
may, but need not, obtain and rely upon an opinion of an Independent investment
banking or accounting firm of national reputation as to the feasibility of such
proposed action and as to the sufficiency of the Collateral for such purpose.

      (b) If an Event of Default under Section 5.01(g) occurs and is continuing,
the Trustee, for the benefit of the Holders, shall be entitled and empowered to
the extent permitted by applicable law to institute or participate in
Proceedings reasonably necessary to compel performance of or to enforce the
pledge and agreement of the State of New Jersey in Section 17.a of the
Competition Act and to collect any monetary damages incurred by the Holders or
the Trustee as a result of any such Event of Default, and may prosecute any such
Proceeding to final judgment or decree. Such remedy shall be the only remedy
that the Trustee may exercise if the only Event of Default that has occurred and
is continuing is an Event of Default under Section 5.01(g).

      SECTION 5.05 Optional Preservation of the Collateral. If the Transition
Bonds have been declared to be due and payable under Section 5.02 following an
Event of Default and such declaration and its consequences have not been
rescinded and annulled, the Trustee may, but need not, elect, as provided in
Section 5.11(c), to maintain possession of the Collateral and not sell or
liquidate the same. It is the desire of the parties hereto and the Transition
Bondholders that there be at all times sufficient funds for the payment of
principal of and interest on the Transition Bonds, and the Trustee shall take
such desire into account when

                                       38
<PAGE>

determining whether or not to maintain possession of the Collateral or sell or
liquidate the same. In determining whether to maintain possession of the
Collateral or sell or liquidate the same, the Trustee may, but need not, obtain
and rely upon an opinion of an Independent investment banking or accounting firm
of national reputation as to the feasibility of such proposed action and as to
the sufficiency of the Collateral for such purpose.

      SECTION 5.06 Limitation of Proceedings. (a) No Holder of any Transition
Bond of any Series shall have any right to institute any Proceeding, judicial or
otherwise, or to avail itself of any remedies provided in the Competition Act,
with respect to this Indenture, or for the appointment of a receiver or trustee,
or for any other remedy hereunder, unless:

            (i) such Holder has previously given written notice to the Trustee
      of a continuing Event of Default;

            (ii) the Holders of not less than twenty-five percent (25%) of the
      Outstanding Amount of the Transition Bonds of all Series have made written
      request to the Trustee to institute such Proceeding in respect of such
      Event of Default in its own name as Trustee hereunder;

            (iii) such Holder or Holders have offered to the Trustee security or
      indemnity reasonably satisfactory to the Trustee against the costs,
      expenses and liabilities to be incurred in complying with such request;

            (iv) the Trustee for sixty (60) days after its receipt of such
      notice, request and offer of indemnity has failed to institute such
      Proceedings; and

            (v) no direction inconsistent with such written request has been
      given to the Trustee during such sixty (60) day period by the Holders of a
      majority of the Outstanding Amount of the Transition Bonds of all Series;

it being understood and intended that no one or more Holders of Transition Bonds
shall have any right in any manner whatever by virtue of, or by availing of, any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders of Transition Bonds or to obtain or to seek to obtain priority or
preference over any other Holders or to enforce any right under this Indenture,
except in the manner herein provided.

      (b) In the event the Trustee shall receive conflicting or inconsistent
requests and indemnity from two or more groups of Holders of Transition Bonds,
each representing less than a majority of the Outstanding Amount of the
Transition Bonds of all Series, the Trustee in its sole discretion may determine
what action, if any, shall be taken, notwithstanding any other provisions of
this Indenture.

                                       39
<PAGE>

      SECTION 5.07 Unconditional Rights of Transition Bondholders To Receive
Principal and Interest. Notwithstanding any other provisions in this Indenture,
the Holder of any Transition Bond shall have the right, which is absolute and
unconditional, and shall not be impaired without the consent of each such
Holder, (a) to receive payment of (i) the interest, if any, on such Transition
Bond on or after the due dates thereof expressed in such Transition Bond or in
this Indenture, (ii) the unpaid principal, if any, of such Transition Bonds on
or after the Final Maturity Date therefor or (iii) in the case of redemption,
receive payment of the unpaid principal, if any, and interest, if any, on such
Transition Bond on or after the Redemption Date therefor and (b) to institute
suit for the enforcement of any such payment, and such right shall not be
impaired without the consent of such Holder.

      SECTION 5.08 Restoration of Rights and Remedies. If the Trustee or any
Transition Bondholder has instituted any Proceeding to enforce any right or
remedy under this Indenture and such Proceeding has been discontinued or
abandoned for any reason or has been determined adversely to the Trustee or to
such Transition Bondholder, then and in every such case the Issuer, the Trustee
and the Transition Bondholders shall, subject to any determination in such
Proceeding, be restored severally and respectively to their former positions
hereunder, and thereafter all rights and remedies of the Trustee and the
Transition Bondholders shall continue as though no such Proceeding had been
instituted.

      SECTION 5.09 Rights and Remedies Cumulative. No right or remedy herein
conferred upon or reserved to the Trustee or to the Transition Bondholders is
intended to be exclusive of any other right or remedy, and every right and
remedy shall, to the extent permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or otherwise. The assertion or employment of any right or remedy
hereunder, or otherwise, shall not prevent the concurrent assertion or
employment of any other appropriate right or remedy.

      SECTION 5.10 Delay or Omission Not a Waiver. No delay or omission of the
Trustee or any Transition Bondholder to exercise any right or remedy accruing
upon any Default or Event of Default shall impair any such right or remedy or
constitute a waiver of any such Default or Event of Default or an acquiescence
therein. Every right and remedy given by this Article V or by law to the Trustee
or to the Transition Bondholders may be exercised from time to time, and as
often as may be deemed expedient, by the Trustee or by the Transition
Bondholders, as the case may be.

      SECTION 5.11 Control by Transition Bondholders. The Holders of a majority
of the Outstanding Amount of the Transition Bonds of all Series (or, if less
than all Series or Classes are affected, the affected Series or Class or
Classes) shall have the right to direct the time, method and place of conducting
any Proceeding for any remedy available to the Trustee with respect to the
Transition Bonds of such Series or Class or Classes or exercising any trust or
power conferred on the Trustee with respect to such Series or Class or Classes;
provided that

                                       40
<PAGE>

      (a) such direction shall not be in conflict with any rule of law or with
this Indenture;

      (b) subject to the express terms of Section 5.04, any direction to the
Trustee to sell or liquidate the Collateral shall be by the Holders of
Transition Bonds representing not less than one hundred percent (100%) of the
Outstanding Amount of the Transition Bonds of all Series;

      (c) if the conditions set forth in Section 5.05 have been satisfied and
the Trustee elects to retain the Collateral pursuant to such Section and elects
not to sell or liquidate the same, then any direction to the Trustee by Holders
of Transition Bonds representing less than one hundred percent (100%) of the
Outstanding Amount of the Transition Bonds of all Series to sell or liquidate
the Collateral shall be of no force and effect; and

      (d) the Trustee may take any other action deemed proper by the Trustee
that is not inconsistent with such direction;

provided, however, that, subject to Section 6.01, the Trustee need not take any
action that it determines might involve it in liability for which it reasonably
believes it will not be adequately indemnified against the costs, expenses and
liabilities which might be incurred by it in complying with this request. The
Trustee also need not take any action that it determines might materially and
adversely affect the rights of any Transition Bondholders not consenting to such
action.

      SECTION 5.12 Waiver of Past Defaults. (a) Prior to the declaration of the
acceleration of the maturity of the Transition Bonds of all Series as provided
in Section 5.02, the Holders of not less than a majority of the Outstanding
Amount of the Transition Bonds of all Series may waive any past Default or Event
of Default and its consequences except a Default (i) in payment of principal of
or interest on any of the Transition Bonds or (ii) in respect of a covenant or
provision hereof which cannot be modified or amended without the consent of the
Holder of each Transition Bond of all Series or Classes affected. In the case of
any such waiver, the Issuer, the Trustee and the Holders of the Transition Bonds
shall be restored to their former positions and rights hereunder, respectively;
but no such waiver shall extend to any subsequent or other Default or impair any
right consequent thereto.

      (b) Upon any such waiver, such Default shall cease to exist and be deemed
to have been cured and not to have occurred, and any Event of Default arising
therefrom shall be deemed to have been cured and not to have occurred, for every
purpose of this Indenture; but no such waiver shall extend to any subsequent or
other Default or Event of Default or impair any right consequent thereto.

      SECTION 5.13 Undertaking for Costs. All parties to this Indenture agree,
and each Holder of any Transition Bond by such Holder's acceptance thereof shall
be deemed to have

                                       41
<PAGE>

agreed, that any court may in its discretion require, in any suit for the
enforcement of any right or remedy under this Indenture, or in any suit against
the Trustee for any action taken, suffered or omitted by it as Trustee, the
filing by any party litigant insuch suit of an undertaking to pay the costs of
such suit, and that such court may in its discretion assess reasonable costs,
including reasonable attorneys' fees, against any party litigant in such suit,
having due regard to the merits and good faith of the claims or defenses made by
such party litigant; but the provisions of this Section 5.13 shall not apply to
(a) any suit instituted by the Trustee, (b) any suit instituted by any
Transition Bondholder, or group of Transition Bondholders, in each case holding
in the aggregate more than ten percent (10%) of the Outstanding Amount of the
Transition Bonds of a Series or (c) any suit instituted by any Transition
Bondholder for the enforcement of the payment of (i) interest on any Transition
Bond on or after the due dates expressed in such Transition Bond and in this
Indenture, (ii) the unpaid principal, if any, of any Transition Bond on or after
the Final Maturity Date therefor or (iii) in the case of redemption, the unpaid
principal of and interest on any Transition Bond on or after the Redemption Date
therefor.

      SECTION 5.14 Waiver of Stay or Extension Laws. The Issuer covenants (to
the extent that it may lawfully do so) that it will not at any time insist upon,
or plead or in any manner whatsoever, claim or take the benefit or advantage of,
any stay or extension law wherever enacted, now or at any time hereafter in
force, that may affect the covenants or the performance of this Indenture; and
the Issuer (to the extent that it may lawfully do so) hereby expressly waives
all benefit or advantage of any such law, and covenants that it will not hinder,
delay or impede the execution of any power herein granted to the Trustee, but
will suffer and permit the execution of every such power as though no such law
had been enacted.

      SECTION 5.15 Action on Transition Bonds. The Trustee's right to seek and
recover judgment on the Transition Bonds or under this Indenture shall not be
affected by the seeking, obtaining or application of any other relief under or
with respect to this Indenture. Neither the Lien of this Indenture nor any
rights or remedies of the Trustee or the Transition Bondholders shall be
impaired by the recovery of any judgment by the Trustee against the Issuer or by
the levy of any execution under such judgment upon any portion of the Collateral
or upon any of the assets of the Issuer.

      SECTION 5.16 Trustee Policies. Upon the occurrence of an Event of
Default, the Issuer shall, upon the written request of the Trustee, within
thirty days after the date of such request, deliver to the Trustee and keep in
force until this Indenture ceases to be of any further effect, one or more
policies of insurance, surety bonds and/or letters of credit in the aggregate
face amount of $5,000,000, which policies, surety bonds and/or letters of credit
are sufficient to provide coverage for, and to ensure to the Trustee the payment
of, all amounts due and owing to the Trustee under this Indenture (collectively,
the "Trustee Policies"), subject to reasonable commercial availability and
provided that the premiums or fees for the Trustee Policies shall not exceed
$50,000 during any calendar year. The terms and conditions of the Trustee
Policies shall be in form and substance reasonably acceptable to the Trustee and
shall be issued by one or more carriers or issuers reasonably acceptable to the
Trustee.

                                       42
<PAGE>

                                   ARTICLE VI

                                   The Trustee

      SECTION 6.01 Duties and Liabilities of Trustee. (a) If an Event of
Default has occurred and is continuing, the Trustee shall exercise the rights
and powers vested in it by this Indenture and use the same degree of care and
skill in their exercise as a prudent Person would exercise or use under the
circumstances in the conduct of such Person's own affairs.

      (b) Except during the continuance of an Event of Default:

            (i) the Trustee undertakes to perform such duties and only such
      duties as are specifically set forth in this Indenture and no implied
      covenants or obligations shall be read into this Indenture against the
      Trustee; and

            (ii) in the absence of bad faith on its part, the Trustee may
      conclusively rely, as to the truth of the statements and the correctness
      of the opinions expressed therein, upon certificates or opinions furnished
      to the Trustee and conforming to the requirements of this Indenture.

      (c) The Trustee may not be relieved from liability for its own negligent
action, its own negligent failure to act or its own wilful misconduct, except
that:

            (i) this clause (c) does not limit the effect of clause (b) of this
      Section 6.01;

            (ii) the Trustee shall not be liable for any error of judgment made
      in good faith by a Responsible Officer unless it is proved that the
      Trustee was negligent in ascertaining the pertinent facts; and

            (iii) the Trustee shall not be liable with respect to any action it
      takes or omits to take in good faith in accordance with a direction
      received by it pursuant to Section 5.11.

      (d) Every provision of this Indenture that in any way relates to the
Trustee is subject to clauses (a), (b) and (c) of this Section 6.01.

      (e) The Trustee shall not be liable for interest on any money received by
it except as provided in this Indenture or as the Trustee may agree in writing
with the Issuer.

                                       43
<PAGE>

      (f) Money held in trust by the Trustee need not be segregated from other
funds held by the Trustee except to the extent required by law or the terms of
this Indenture, the Sale Agreement, the Servicing Agreement or any Interest Rate
Swap Agreement.

      (g) No provision of this Indenture shall require the Trustee to expend or
risk its own funds or otherwise incur financial liability in the performance of
any of its duties hereunder or in the exercise of any of its rights or powers,
if it shall have reasonable grounds to believe that repayments of such funds or
adequate indemnity against such risk or liability is not reasonably assured to
it.

      (h) Every provision of this Indenture relating to the conduct or affecting
the liability of or affording protection to the Trustee shall be subject to the
provisions of this Section 6.01 and to the provisions of the TIA.

      (i) Under no circumstances shall the Trustee be liable for any
indebtedness of the Issuer, the Servicer or the Seller evidenced by or arising
under the Transition Bonds or any Basic Document.

      SECTION 6.02 Rights of Trustee. (a) The Trustee may rely on any document
believed by it to be genuine and to have been signed or presented by the proper
Person. The Trustee need not investigate any fact or matter stated in the
document.

      (b) Before the Trustee acts or refrains from acting, it may require an
Issuer Officer's Certificate or an Issuer Opinion of Counsel. The Trustee shall
not be liable for any action it takes or omits to take in good faith in reliance
on an Issuer Officer's Certificate or an Issuer Opinion of Counsel.

      (c) The Trustee may execute any of the trusts or powers hereunder or
perform any duties hereunder either directly or by or through agents or
attorneys or a custodian or nominee, and the Trustee shall not be responsible
for any misconduct or negligence on the part of, or for the supervision of, any
such agent attorney, custodian, or nominee appointed with due care by it
thereunder.

      (d) The Trustee shall not be liable for any action it takes or omits to
take in good faith which it believes to be authorized or within its rights or
powers; provided, however, that the Trustee's conduct does not constitute wilful
misconduct, negligence or bad faith.

      (e) The Trustee may consult with counsel, and the advice or opinion of
counsel with respect to legal matters relating to this Indenture and the
Transition Bonds shall be full and complete authorization and protection from
liability in respect to any action taken, omitted or suffered by it hereunder in
good faith and in accordance with the advice or opinion of such counsel.

                                       44
<PAGE>

      SECTION 6.03 Individual Rights of Trustee. The Trustee in its individual
or any other capacity may become the owner or pledgee of Transition Bonds and
may otherwise deal with the Issuer or its affiliates with the same rights it
would have if it were not Trustee. Any Paying Agent, Transition Bond Registrar,
co-registrar or co-paying agent, or agent appointed pursuant to Section 3.02(b)
may do the same with like rights. However, the Trustee must comply with Sections
6.11 and 6.12.

      SECTION 6.04 Trustee's Disclaimer. The Trustee shall not be responsible
for and makes no representation as to the validity or adequacy of this Indenture
or the Transition Bonds. The Trustee shall not be accountable for the Issuer's
use of the proceeds from the Transition Bonds, and the Trustee shall not be
responsible for any statement of the Issuer in this Indenture or in any document
issued in connection with the sale of the Transition Bonds or in the Transition
Bonds other than the Trustee's certificate of authentication. The Trustee shall
not be responsible for the form, character, genuineness, sufficiency, value or
validity of any of the Collateral, or for or in respect of the validity or
sufficiency of the Transition Bonds (other than the certificate of
authentication for the Transition Bonds) or the Basic Documents and the Trustee
shall in no event assume or incur any liability, duty or obligation to any
Holder of a Transition Bond, other than as expressly provided for in this
Indenture. The Trustee shall not be liable for the default or misconduct of the
Issuer, the Seller, the Servicer or the Member or any Manager of the Issuer
under any Basic Document or otherwise, or the default or misconduct of any
counterparty under any Hedge Agreement or Interest Rate Swap Agreement, and the
Trustee shall have no obligation or liability to perform the obligations of the
Issuer.

      SECTION 6.05 Notice of Defaults. If a Default occurs and is continuing
with respect to any Class or Series and if it is known to a Responsible Officer
of the Trustee, the Trustee shall mail to each Rating Agency and to each Holder
of Transition Bonds of all Series notice of the Default within ninety (90) days
after it occurs. Except in the case of a Default in payment of principal of or
interest on any Transition Bond, the Trustee may withhold the notice if and so
long as a committee of its Responsible Officers in good faith determines that
withholding the notice is in the interests of Transition Bondholders.

      SECTION 6.06 Reports by Trustee to Holders. (a) The Trustee shall deliver
to each Holder of Transition Bonds such information as may be required to enable
such Holder to prepare its federal and state income tax returns.

      (b) With respect to each Series and Class of Transition Bonds, on or prior
to each Payment Date therefor, the Trustee shall deliver a statement prepared by
the Trustee to each Holder of Transition Bonds of such Series and Class which
shall include (to the extent applicable) the following information (and any
other information so specified in the Series Supplement for such Series) as to
the Transition Bonds of such Series and Class with respect to such Payment Date
or the period since the previous Payment Date, as applicable:

                                       45
<PAGE>

            (i) the amount paid to Holders of the Transition Bonds of such
      Series and Class in respect of principal; such amount to be expressed as a
      dollar amount per thousand;

            (ii) the amount paid to Holders of the Transition Bonds of such
      Series and Class in respect of interest; such amount to be expressed as a
      dollar amount per thousand;

            (iii) the Transition Bond Balance, after giving effect to the
      payments to be made on such Payment Date, and the Projected Transition
      Bond Balance, in each case for such Series and Class and as of such
      Payment Date;

            (iv) the amount on deposit in the Overcollateralization Subaccount
      for such Series and the Scheduled Overcollateralization Level for such
      Series as of such Payment Date;

            (v) the amount on deposit in the Capital Subaccount for such Series
      as of such Payment Date;

            (vi) the amount, if any, on deposit in the Reserve Subaccount as of
      such Payment Date;

            (vii) the amount to be paid to any Swap Counterparty;

            (viii) the amounts to be paid to the Trustee since the preceding
      Payment Date;

            (ix) the amounts paid to the Servicer since the preceding Payment
      Date; and

            (x) any other transfers and payments made pursuant to this
      Indenture.

      (c) If any Transition Bonds are listed on the Luxembourg Stock Exchange
and rules of such exchange so require, the Trustee shall arrange for publication
in an Authorized Newspaper that such statement shall be available with the
Issuer's listing agent in Luxembourg appointed pursuant to Section 3.02(b).

      (d) The Trustee's responsibility for disbursing the information described
in clause (b) above to Holders of Transition Bonds is limited to the
availability, timeliness and accuracy of the information provided by the
Servicer pursuant to Section 3.05 and Annex 1 of the Servicing Agreement.

                                       46
<PAGE>

      SECTION 6.07 Compensation and Indemnity. (a) The Issuer shall pay to the
Trustee from time to time reasonable compensation for its services. The
Trustee's compensation shall not be limited by any law on compensation of a
trustee of an express trust. The Issuer shall reimburse the Trustee for all
reasonable out-of-pocket expenses, disbursements and advances incurred or made
by it, including costs of collection, in addition to the compensation for its
services. Such expenses shall include the reasonable compensation and expenses,
disbursements and advances of the Trustee's agents, counsel, accountants and
experts. The Issuer shall indemnify and hold harmless the Trustee from and
against any and all costs, damages, expenses, losses, liabilities or other
amounts whatsoever (including counsel fees) incurred by the Trustee in
connection with the administration of this trust, the enforcement of this trust
and all of the Trustee's rights, powers and duties under this Indenture and the
performance by the Trustee of the duties and obligations of the Trustee under or
pursuant to this Indenture. The Trustee shall notify the Issuer promptly of any
claim for which it may seek indemnity. Failure by the Trustee to so notify the
Issuer shall not relieve the Issuer of its obligations hereunder.

      (b) The Issuer shall defend the claim and the Trustee may have separate
counsel and the Issuer shall pay the fees and expenses of such counsel. The
Issuer need not reimburse any expense or indemnify against any loss, liability
or expense incurred by the Trustee (i) through the Trustee's own wilful
misconduct, negligence or bad faith or (ii) to the extent the Trustee was
reimbursed for or indemnified against any such loss, liability or expense by the
Seller pursuant to the Sale Agreement or by the Servicer pursuant to the
Servicing Agreement.

      (c) When the Trustee incurs expenses after the occurrence of a Default
specified in Section 5.01(e) or 5.01(f) with respect to the Issuer, the expenses
are intended to constitute expenses of administration under Title 11 of the
United States Code or any other applicable federal or state bankruptcy,
insolvency or similar law.

      SECTION 6.08 Replacement of Trustee. (a) The Trustee may resign at any
time upon thirty (30) days' prior written notice by so notifying the Issuer. The
Issuer may remove the Trustee with or without cause at any time, with prior
notice to the Rating Agencies, upon thirty (30) days' prior written notice, and
shall remove the Trustee if:

            (i) the Trustee fails to comply with Section 6.11;

            (ii) the Trustee is adjudged a bankrupt or insolvent;

            (iii) a receiver or other public officer takes charge of the Trustee
      or its property; or

            (iv) the Trustee otherwise becomes incapable of acting.

                                       47
<PAGE>

      (b) If the Trustee resigns or is removed or if a vacancy exists in the
office of Trustee for any reason (the Trustee in such event being referred to
herein as the "Retiring Trustee"), the Issuer shall promptly appoint a successor
Trustee.

      (c) In addition, the Holders of a majority in Outstanding Amount of the
Transition Bonds of all Series may remove the Trustee by so notifying the Issuer
and the Trustee and such Holders may appoint a successor Trustee.

      (d) A successor Trustee shall deliver a written acceptance of its
appointment to the Retiring Trustee and to the Issuer. Thereupon the resignation
or removal of the Retiring Trustee shall become effective, and the successor
Trustee shall have all the rights, powers and duties of the Trustee under this
Indenture. No resignation or removal of the Trustee shall become effective until
the acceptance of the appointment by a successor Trustee. The successor Trustee
shall mail a notice of its succession to Transition Bondholders. The Retiring
Trustee shall promptly transfer all property held by it as Trustee to the
successor Trustee.

      (e) If a successor Trustee does not take office within sixty (60) days
after the Retiring Trustee resigns or is removed, the Retiring Trustee, the
Issuer or the Holders of a majority in Outstanding Amount of the Transition
Bonds of all Series may petition any court of competent jurisdiction for the
appointment of a successor Trustee.

      (f) If the Trustee fails to comply with Section 6.11, any Transition
Bondholder may petition any court of competent jurisdiction for the removal of
the Trustee and the appointment of a successor Trustee.

      (g) Notwithstanding the replacement of the Trustee pursuant to this
Section 6.08, the Issuer's obligations under Section 6.07 shall continue for the
benefit of the Retiring Trustee.

      SECTION 6.09 Successor Trustee by Merger. (a) If the Trustee consolidates
with, merges or converts into, or transfers all or substantially all its
corporate trust business or assets to, another corporation or banking
association, the resulting, surviving or transferee corporation or banking
association shall, without any further act be the successor Trustee. Notice of
any such event shall be promptly given to each Rating Agency by the successor
Trustee and any agent in Luxembourg appointed pursuant to Section 3.02(b).

      (b) In case at the time such successor or successors by merger,
conversion, consolidation or transfer shall succeed to the trusts created by
this Indenture any of the Transition Bonds shall have been authenticated but not
delivered, any such successor to the Trustee may adopt the certificate of
authentication of any Retiring Trustee, and deliver such Transition Bonds so
authenticated; and in case at that time any of the Transition Bonds shall not
have been authenticated, any successor to the Trustee may authenticate such
Transition Bonds either in the name of any Retiring Trustee hereunder or in the
name of the successor to the Trustee; and in all

                                       48
<PAGE>

such cases such certificates shall have the full force and effect granted by the
Transition Bonds or by this Indenture and this force and effect shall be equal
to any certificate issued by the Trustee.

      SECTION 6.10 Appointment of Co-Trustee or Separate Trustee. (a)
Notwithstanding any other provisions of this Indenture, at any time, for the
purpose of meeting any legal requirement of any jurisdiction inwhich any part of
the Collateral may at the time be located, the Trustee shall have the power and
may execute and deliver all instruments to appoint one or more Persons to act as
a co-trustee or co-trustees, or separate trustee or separate trustees, of all or
any part of the Collateral, and to vest in such Person or Persons, in such
capacity and for the benefit of the Transition Bondholders, such title to the
Collateral, or any part hereof, and, subject to the other provisions of this
Section 6.10, such powers, duties, obligations, rights and trusts as the Trustee
may consider necessary or desirable. No co-trustee or separate trustee hereunder
shall be required to meet the terms of eligibility as a successor trustee under
Section 6.11 and no notice to Transition Bondholders of the appointment of any
co-trustee or separate trustee shall be required under Section 6.08. Notice of
any such appointment shall be promptly given to each Rating Agency by the
Trustee.

      (b) Every separate trustee and co-trustee shall, to the extent permitted
by law, be appointed and act subject to the following provisions and conditions:

            (i) all rights, powers, duties and obligations conferred or imposed
      upon the Trustee shall be conferred or imposed upon and exercised or
      performed by the Trustee and such separate trustee or co-trustee jointly
      (it being understood that such separate trustee or co-trustee is not
      authorized to act separately without the Trustee joining in such act),
      except to the extent that under any law of any jurisdiction in which any
      particular act or acts are to be performed the Trustee shall be
      incompetent or unqualified to perform such act or acts, in which event
      such rights, powers, duties and obligations (including the holding of
      title to the Collateral or any portion thereof in any such jurisdiction)
      shall be exercised and performed singly by such separate trustee or
      co-trustee, but solely at the direction of the Trustee;

            (ii) no trustee hereunder shall be personally liable by reason of
      any act or omission of any other trustee hereunder; and

            (iii) the Trustee may at any time accept the resignation of or
      remove any separate trustee or co-trustee.

      (c) Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Indenture and the conditions
of this Article VI. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be provided

                                       49
<PAGE>

therein, subject to all the provisions of this Indenture, specifically including
every provision of this Indenture relating to the conduct of, affecting the
liability of, or affording protection to, the Trustee. Every such instrument
shall be filed with the Trustee.

      (d) Any separate trustee or co-trustee may at any time constitute the
Trustee, its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name. If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts shall vest in and be exercised by the
Trustee, to the extent permitted by law, without the appointment of a new or
successor trustee.

      SECTION 6.11 Eligibility; Disqualification. The Trustee shall at all
times satisfy the requirements of TIA Section 310(a) and Section 26(a)(i) of the
Investment Company Act of 1940. The Trustee shall have a combined capital and
surplus of at least $50,000,000 as set forth in its most recent published annual
report of condition and it shall have a long term debt rating of "BBB-" or
better by Standard & Poor's, "Baa3" or better by Moody's and "BBB-" or better by
Fitch. The Trustee shall comply with TIA Section 310(b), including the optional
provision permitted by the second sentence of TIA Section 310(b)(9); provided,
however, that there shall be excluded from the operation of TIA Section
310(b)(1) any indenture or indentures under which other securities of the Issuer
are outstanding if the requirements for such exclusion set forth in TIA Section
310(b)(1) are met.

      SECTION 6.12 Preferential Collection of Claims Against Issuer. The
Trustee shall comply with TIA Section 311(a), excluding any creditor
relationship listed in TIA Section 311(b). A Trustee who has resigned or been
removed shall be subject to TIA Section 311(a) to the extent indicated.

      SECTION 6.13 Representations and Warranties of the Trustee. The Trustee
hereby represents and warrants that:

            (a) the Trustee is a banking corporation validly existing in good
      standing under the laws of the State of New York; and

            (b) the Trustee has full power, authority and legal right to
      execute, deliver and perform this Indenture and the Basic Documents to
      which the Trustee is a party and has taken all necessary action to
      authorize the execution, delivery and performance by it of this Indenture
      and such Basic Documents.

                                       50
<PAGE>

                                   ARTICLE VII

                    Transition Bondholders' Lists and Reports

      SECTION 7.01 Issuer To Furnish Trustee Names and Addresses of Transition
Bondholders. The Issuer shall furnish or cause to be furnished to the Trustee
(a) not more than five days after the earlier of (i) each Record Date with
respect to each Series and (ii) three months after the last Record Date with
respect to each Series, a list, in such form as the Trustee may reasonably
require, of the names and addresses of the Holders of Transition Bonds of such
Series as of such Record Date, (b) at such other times as the Trustee may
request in writing, within thirty (30) days after receipt by the Issuer of any
such request, a list of similar form and content as of a date not more than ten
(10) days prior to the time such list is furnished; provided, however, that so
long as the Trustee is the Transition Bond Registrar, no such list shall be
required to be furnished. In addition, the Issuer shall furnish such list to any
listing, transfer or paying agent appointed under Section 3.02(b) to the extent
such information is required by the rules and regulations of the Luxembourg
Stock Exchange.

      SECTION 7.02 Preservation of Information; Communications to Transition
Bondholders. (a) The Trustee shall preserve, in as current a form as is
reasonably practicable, the names and addresses of the Holders of Transition
Bonds contained in the most recent list furnished to the Trustee as provided in
Section 7.01 and the names and addresses of Holders of Transition Bonds received
by the Trustee in its capacity as Transition Bond Registrar. The Trustee may
destroy any list furnished to it as provided in such Section 7.01 upon receipt
of a new list so furnished.

      (b) Transition Bondholders may communicate with other Transition
Bondholders pursuant to Section 312(b) of the TIA, with respect to their rights
under this Indenture or under the Transition Bonds.

      (c) The Issuer, the Trustee and the Transition Bond Registrar shall have
the protection of Section 312(c) of the TIA.

      SECTION 7.03 Reports by Issuer. (a) The Issuer shall:

            (i) file with the Trustee and, so long as any Transition Bonds are
      listed on the Luxembourg Stock Exchange and its rules so require, with the
      listing agent of the Issuer in Luxembourg appointed pursuant to Section
      3.02(b), within fifteen (15) days after the Issuer is required to file the
      same with the Commission, copies of the annual reports and of the
      information, documents and other reports (or copies of such portions of
      any of the foregoing as the Commission may from time to time by rules and
      regulations prescribe) which the Issuer may be required to file with the
      Commission pursuant to Section 13 or 15(d) of the Exchange Act;

                                       51
<PAGE>

            (ii) file with the Trustee, the Commission and, so long as any
      Transition Bonds are listed on the Luxembourg Stock Exchange, the listing
      agent in Luxembourg appointed pursuant to Section 3.02(b), in accordance
      with rules and regulations prescribed from time to time by the Commission
      or the Luxembourg Stock Exchange, respectively, such additional
      information, documents and reports with respect to compliance by the
      Issuer with the conditions and covenants of this Indenture as may be
      required from time to time by such rules and regulations; and

            (iii) supply to the Trustee (and the Trustee shall transmit by mail
      to all Transition Bondholders described in TIA Section 313(c)) and, so
      long as any Transition Bonds are listed on the Luxembourg Stock Exchange
      and its rules so require, to the listing agent of the Issuer in Luxembourg
      appointed pursuant to Section 3.02(b), such summaries of any information,
      documents and reports required to be filed by the Issuer pursuant to
      clauses (i) and (ii) of this Section 7.03(a) as may be required by rules
      and regulations prescribed from time to time by the Commission.

      (b) Unless the Issuer otherwise determines, the fiscal year of the Issuer
shall end on December 31 of each year.

      SECTION 7.04 Reports by Trustee. (a) If required by TIA Section 313(a),
within sixty (60) days after the end of each fiscal year of the Issuer,
commencing with the year after the issuance of the Transition Bonds of any
Series, the Trustee shall mail to each Holder of Transition Bonds of such Series
as required by TIA Section 313(c) a brief report dated as of such date that
complies with TIA Section 313(a). The Trustee also shall comply with TIA Section
313(b); provided, however, that the initial report so issued shall be delivered
not more than twelve (12) months after the initial issuance of each Series.

      (b) A copy of each report at the time of its mailing to Transition
Bondholders shall be filed by the Trustee with the Commission and each stock
exchange, if any, on which the Transition Bonds are listed (to the extent
required by the rules of such exchange). The Issuer shall notify the Trustee if
and when the Transition Bonds are listed on any stock exchange.

      SECTION 7.05 Provision of Servicer Reports. Upon the written request of
any Transition Bondholder to the Trustee addressed to the Corporate Trust
Office, the Trustee shall provide such Transition Bondholder with a copy of the
Issuer Officer's Certificate referred to in Section 3.05 of the Servicing
Agreement and the Annual Accountant's Report referred to in Section 3.06 of the
Servicing Agreement. If any Transition Bonds are listed on the Luxembourg Stock
Exchange and rules of such exchange so require, the Trustee shall also arrange
for publication in an Authorized Newspaper that a copy of such Issuer Officer's
Certificate and such Annual Accountant's Report shall be available with the
Issuer's listing agent in Luxembourg appointed pursuant to Section 3.02(b).

                                       52
<PAGE>

                                  ARTICLE VIII

                      Accounts, Disbursements and Releases

      SECTION 8.01 Collection of Money. Except as otherwise expressly
provided herein, the Trustee may demand payment or delivery of, and shall
receive and collect, directly and without intervention or assistance of any
fiscal agent or other intermediary, all money and other property payable to or
receivable by the Trustee pursuant to this Indenture. The Trustee shall apply
all such money received by it as provided in this Indenture. Except as otherwise
expressly provided in this Indenture, if any default occurs in the making of any
payment or performance under any agreement or instrument that is part of the
Collateral, the Trustee may take such action as may be appropriate to enforce
such payment or performance, including the institution and prosecution of
appropriate Proceedings. Any such action shall be without prejudice to any right
to claim a Default or Event of Default under this Indenture and any right to
proceed thereafter as provided in Article V.

      SECTION 8.02 Collection Account. (a)(i) On or prior to the Series
Issuance Date for the first Series issued hereunder, the Issuer shall open, at
the Trustee's Corporate Trust Office, or at another Eligible Institution, one or
more segregated trust accounts in the Trustee's name for the benefit of the
Holders (collectively, the "Collection Account"). The Collection Account shall
initially be divided into subaccounts, which need not be separate bank accounts:
a general subaccount (the "General Subaccount"), an overcollateralization
subaccount for each Series of Transition Bonds (each, an "Overcollateralization
Subaccount" or the "Series Overcollateralization Subaccount"), a capital
subaccount for each Series of Transition Bonds (each, a "Capital Subaccount" or
the "Series Capital Subaccount"), a capital reserve subaccount (the "Capital
Reserve Subaccount"), a reserve subaccount (the "Reserve Subaccount"), a series
subaccount for each Series of Transition Bonds (each, a "Series Subaccount") and
a class subaccount for any Class of any Series of Transition Bonds which has a
floating rate of interest as specified in any Series Supplement (each, a "Class
Subaccount"). On or prior to the Series Issuance Date for each Series issued
after the Series Issuance Date for the first Series issued hereunder, the Issuer
shall establish an additional Series Subaccount therefor and a Class Subaccount
for any Class of such Series which has a floating rate of interest and in
respect of which the Issuer has entered into an Interest Rate Swap Agreement, as
Subaccounts of the Collection Account. Prior to depositing funds or U.S.
Government Obligations in the Collection Account pursuant to Sections 4.01 or
4.02, the Issuer shall establish defeasance subaccounts (each, a "Defeasance
Subaccount") for each Series for which funds shall be deposited, as subaccounts
of the Collection Account. All amounts in the Collection Account not allocated
to any other Subaccount shall be allocated to the General Subaccount. Prior to
the Initial Payment Date, all amounts in the Collection Account (other than
funds deposited into the Capital Subaccount, up to the Required Capital Amount)
shall be allocated to the General Subaccount. All payments received by the
Trustee from any Swap Counterparty at any time shall be deposited in the related
Class Subaccount. All references to the Collection Account shall be deemed to
include reference to all subaccounts contained therein. Withdrawals from and
deposits to each of

                                       53
<PAGE>

the foregoing subaccounts of the Collection Account shall be made as set forth
in Sections 4.01, 4.02, 4.03 and 8.02(d) through (o). The Collection Account
shall at all times be maintained in an Eligible Securities Account and only the
Trustee shall have access to the Collection Account for the purpose of making
deposits in and withdrawals from the Collection Account in accordance with this
Indenture. Funds in the Collection Account shall not be commingled by the Issuer
with any other moneys, and shall not be commingled by the Trustee. All moneys
deposited from time to time in the Collection Account, all deposits therein
pursuant to this Indenture, and all investments made in Eligible Investments
with such moneys, including all income or other gain from such investments,
shall be held by the Trustee in the Collection Account as part of the Collateral
as herein provided, with the exception of any amount up to $100,000 held at any
time in the Capital Reserve Subaccount. The Capital Reserve Subaccount shall be
funded with $100,000 from amounts contributed to the Capital Subaccount for the
initial Series of Transition Bonds. Amounts on deposit in the Capital Reserve
Subaccount shall be available, upon request of the Issuer, to pay any expenses
of the Issuer.

            (ii) Notwithstanding any other provision of this Indenture, the
      Collection Account shall be a securities account and shall be established
      only with a securities intermediary (as defined in Section 8-102(a)(13) of
      the New Jersey UCC) that agrees with the Trustee that (A) the Collection
      Account shall be a securities account of the Trustee, (B) all property
      credited to the Collection Account shall be treated as a financial asset,
      (C) such securities intermediary shall treat the Trustee as entitled to
      exercise the rights that comprise each financial asset credited to the
      Collection Account, (D) such securities intermediary shall comply with
      entitlement orders originated by the Trustee without the further consent
      of any other person or entity, (E) such securities intermediary shall not
      agree with any person other than the Trustee to comply with entitlement
      orders originated by such other person, (F) the Collection Account and all
      property credited to it shall not be subject to any Lien, security
      interest, right of set-off in favor of such securities intermediary or
      anyone claiming through it (other than the Trustee), and (G) such
      agreement shall be governed by the laws of the State of New Jersey. The
      Collection Account shall be under the control (within the meaning of
      Section 8-106 of the New Jersey UCC) of the Trustee. If at any time the
      Collection Account ceases to be an Eligible Securities Account, the
      Trustee shall, within ten (10) days, establish a new Collection Account as
      an Eligible Securities Account.

      (b) All or a portion of the funds in the Collection Account shall be
invested in Eligible Investments and reinvested by the Trustee upon Issuer
Order; provided, however, that no funds in the Defeasance Subaccount for any
Series of Transition Bonds shall be invested in Eligible Investments or
otherwise, except that U.S. Government Obligations deposited by the Issuer with
the Trustee pursuant to Sections 4.01 or 4.02 shall remain as such. Except as
provided in Section 8.02(g)(x), all income or other gain from investments of
moneys deposited in the Collection Account shall be deposited by the Trustee in
the Collection Account, and any loss resulting from such investments shall be
charged to the Collection Account. The Issuer shall not direct the Trustee to
make any investment of any funds or to sell any investment held in the

                                       54
<PAGE>

Collection Account unless the security interest granted and perfected in such
account will continue to be perfected in such investment or the proceeds of such
sale, in either case without any further action by any Person, and, in
connection with any direction to the Trustee to make any such investment or
sale, if requested by the Trustee, the Issuer shall deliver to the Trustee an
Issuer Opinion of Counsel, acceptable to the Trustee, to such effect. Subject to
Section 6.01(c), the Trustee shall not in any way be held liable for the
selection of Eligible Investments or for investment losses incurred thereon
except for losses attributable to the Trustee's failure to make payments on such
Eligible Investments issued by the Trustee, in its commercial capacity as
principal obligor and not as Trustee, in accordance with their terms. The
Trustee shall have no liability in respect of losses incurred as a result of the
liquidation of any Eligible Investment prior to its stated maturity or the
failure of the Issuer to provide timely written investment direction. The
Trustee shall have no obligation to invest or reinvest any amounts held
hereunder in the absence of written investment direction pursuant to an Issuer
Order; provided, however, that if (i) the Issuer shall have failed to give
investment directions for any funds on deposit in the Collection Account to the
Trustee by 11:00 a.m. (prevailing New York City time) (or such other time as may
be agreed by the Issuer and Trustee) on any Business Day, or (ii) a Default or
Event of Default shall have occurred and be continuing but the Transition Bonds
shall not have been declared due and payable pursuant to Section 5.02, then the
Trustee shall, to the fullest extent practicable, invest and reinvest funds in
the Collection Account in one or more Eligible Investments of the kind described
in clause (e) of the definition thereof.

      (c) Any TBC Collections remitted by the Servicer to the Trustee, any
Indemnity Amounts remitted to the Trustee by the Seller or the Servicer or
otherwise received by the Trustee or the Issuer, any other proceeds of
Collateral received by the Servicer, the Issuer or the Trustee, and any amounts
paid by any counterparty under any Hedge Agreement or Interest Rate Swap
Agreement received by the Servicer, the Issuer or the Trustee, shall be
deposited in the General Subaccount.

      (d) Monthly, on the [ ]th day of each month, the fee owed to the Trustee
in an amount equal to $1,250 for such month, plus any expenses, including legal
fees and expenses, Indemnity Amounts (up to a maximum of $10,000,000 unless the
Issuer has received confirmation from S&P that a further amount will not result
in a reduction or withdrawal of the then current rating of the Outstanding
Transition Bonds) and any other amounts due and owing to the Trustee pursuant to
the Basic Documents for such month so long as no Event of Default would result
from the payment of such Indemnity Amounts (as limited above) or such other
amounts, shall, at the direction of the Servicer, be paid to the Trustee.

      (e) After the distribution made pursuant to clause (d) above, monthly, on
the [ ]th day of each month, the Monthly Servicing Fee and any unpaid Monthly
Servicing Fees shall, at the direction of the Servicer, be paid to the Servicer
to the extent that such amounts have not been withheld by the Servicer from TBC
Collections pursuant to Section 5.07 of the Servicing Agreement.

                                       55
<PAGE>

      (f) On each Payment Date, or such other date related to such Payment Date
as may be specified in the related Series Supplement (the "Swap Payment Date"),
the Trustee, at the direction of the Servicer, shall allocate to each Class
Subaccount from the related Series Subaccount the amounts specified in the
related Series Supplement. Such amounts shall be so allocated after taking into
account all allocations required in connection with such Payment Date under
clauses (d) and (e) above and (g)(i) through (iii) below; provided that in the
event of any shortfall of amounts to be allocated pursuant to clause (g)(iii)
among more than one Class of the applicable Series, amounts shall be allocated
to such Class Subaccount on a Pro Rata basis with all other Classes of the
relevant Series. Amounts in each Class Subaccount shall be applied as provided
in the related Series Supplement. Any overdue and unpaid amounts due to any Swap
Counterparty shall be paid from the related Class Subaccount pari passu and pro
rata with any overdue and unpaid interest due to the Holders of the related
Class of Transition Bonds.

      (g) Except as otherwise provided in any Series Supplement with respect to
any floating rate Class, on each Payment Date, by 12:00 noon (prevailing New
York City time), or if such day is not a Business Day, on the following Business
Day, the Trustee shall, at the direction of the Servicer, apply all amounts on
deposit in the General Subaccount of the Collection Account and any investment
earnings on the subaccounts in the Collection Account, after distribution in
accordance with clauses (d) and (e) above, and, subject to the qualifications
therein, after allocation to any Class Subaccount and payment to any related
Swap Counterparty in accordance with clause (f) above, in the following
priority:

            (i) the administration fee payable under the Administration
      Agreement, as specified in the related Series Supplement, shall be paid to
      the Administrator; and fees payable to the Independent Managers in an
      amount equal to $[ ] for such Payment Date, shall be paid to the
      Independent Managers;

            (ii) so long as no Event of Default has occurred and is continuing
      or would be caused by such payment, all Operating Expenses other than
      distributions in accordance with clauses (d), (e) and (g)(i) above shall
      be paid to the Persons entitled thereto, provided that the amount paid on
      such Payment Date pursuant to this clause (g)(ii) may not exceed $100,000
      in the aggregate for all Series;

            (iii) an amount equal to Interest payable on each Class of each
      Series of Transition Bonds on such Payment Date shall be allocated on a
      Pro Rata basis to the corresponding Series Subaccount, which, to the
      extent provided in any Series Supplement with respect to interest on any
      floating rate Class, shall be an amount equal to the applicable amount
      specified in the related Series Supplement payable with respect to that
      Class and which will be allocated Pro Rata to the corresponding Class
      Subaccount;

            (iv) an amount equal to any Principal of each Class of each Series
      of Transition Bonds payable as a result of acceleration pursuant to
      Section 5.02, any Principal of any Series or Class of Transition Bonds
      payable on the Final Maturity Date

                                       56
<PAGE>

      of such Series or Class, and any Principal of a Series or Class of
      Transition Bonds payable on the Redemption Date for such Series or Class
      shall be allocated on a Pro Rata basis to the corresponding Series
      Subaccount;

            (v) an amount equal to Principal scheduled to be paid on each Class
      of each Series of Transition Bonds on such Payment Date according to the
      Expected Amortization Schedule, excluding any amounts provided for
      pursuant to clause (g)(vi) above, shall be allocated on a Pro Rata basis
      to the corresponding Series Subaccount;

            (vi) all remaining unpaid Operating Expenses and Indemnity Amounts
      shall be paid to the Persons entitled thereto;

            (vii) any amount necessary to replenish any shortfalls in the
      Capital Subaccount for each Series below the Required Capital Amount for
      such Series shall be allocated to the Capital Subaccount for such Series,
      Pro Rata, based on the Outstanding principal balance of each Series;

            (viii) an amount shall be allocated to the Overcollateralization
      Subaccount for each Series sufficient to cause the amount in the
      Overcollateralization Subaccount for such Series to equal the Scheduled
      Overcollateralization Level for such Series as of that Payment Date, Pro
      Rata, based on the Outstanding principal balance of each Series;

            (ix) any amounts payable by the Issuer under any Hedge Agreement on
      such Payment Date shall be paid to the Persons entitled thereto, other
      than any amounts paid pursuant to clause (g)(iii) above;

            (x) so long as no Event of Default has occurred and is continuing,
      an amount equal to investment earnings on amounts in the Capital
      Subaccount shall be released to the Issuer;

            (xi) the balance, if any, shall be allocated to the Reserve
      Subaccount; and

            (xii) following repayment of all outstanding Series of Transition
      Bonds, the balance, if any, shall be released to the Issuer free from the
      Lien of this Indenture.

      (h) For purposes of allocations among Series prior to an acceleration of
the Transition Bonds pursuant to Section 5.02, except as otherwise provided in
any Series Supplement, "Pro Rata" means with respect to any Series a ratio, (i)
in the case of a payment of Interest on any Payment Date, the numerator of which
is the amount of Interest payable on such Series on such Payment Date and the
denominator of which is the aggregate amount of Interest payable on all Series
on such Payment Date; (ii) in the case of a payment of Principal on any Payment
Date,

                                       57
<PAGE>

the numerator of which is the aggregate amount of Principal scheduled to be paid
or payable, as the case may be, on such Payment Date with respect to such Series
and the denominator of which is the sum of the aggregate amounts of Principal
scheduled to be paid or payable, as the case may be, with respect to all
Outstanding Series on such Payment Date; and (iii) in the case of a payment or
allocation on any Payment Date other than of Interest or Principal, the
numerator of which is the Outstanding principal amount of such Series
immediately prior such Payment Date and the denominator of which is the
aggregate Outstanding principal amount of all Series immediately prior such
Payment Date.

      (i) If, on any Payment Date, funds on deposit in the General Subaccount
are insufficient to make the payments and allocations contemplated by subclauses
(d), (e), (f) and (g)(i) through (v), (vii) and (viii) above for all Series, the
Trustee shall, at the direction of the Servicer, draw from amounts on deposit in
the following subaccounts in the following order up to the amount of such
shortfall, in order to make such payments and allocations:

            (i) from the Reserve Subaccount for all Series, Pro Rata, for
      payments and allocations contemplated by subclauses (d), (e), (f) and
      (g)(i) through (v), (vii) and (viii),

            (ii) from the Overcollateralization Subaccount for such Series, Pro
      Rata, for payments and allocations contemplated by subclauses (d), (e),
      (f) and (g)(i) through (v), and

            (iii) from the Capital Subaccount for such Series, Pro Rata, for
      payments and allocations contemplated by subclauses (d), (e), (f) and
      (g)(i) through (v);

provided that no amounts from the Reserve Subaccount, the Overcollateralization
Subaccount for such Series or the Capital Subaccount for such Series shall by
allocated to any Class Subaccount pursuant to subclause (g)(iii) to the extent a
shortfall in amounts available to pay interest due on the related Class of
Transition Bonds is due solely to any failure by a Swap Counterparty to make
payments due under the related Interest Rate Swap Agreement.

      (j) On each Payment Date for any Series prior to an acceleration of the
Transition Bonds pursuant to Section 5.02, the amounts on deposit in the Series
Subaccount shall be allocated, at the direction of the Servicer, in the
following order of priority: (i) to pay Interest due and payable on the
Transition Bonds of such Series with respect to such Payment Date to the Holders
of Transition Bonds of such Series, and (ii) the balance, if any, up to the
amount of Principal scheduled to be paid or payable on the Transition Bonds of
such Series on such Payment Date, to pay such Principal to the Holders of
Transition Bonds of such Series.

                                       58
<PAGE>

      (k) Prior to an acceleration of the Transition Bonds pursuant to Section
5.02, all allocations of Principal and Interest with respect to any Series
comprised of two or more Classes shall be allocated among the Classes within
such Series on a Pro Rata basis.

      (l) For purposes of allocations among Classes within a single Series prior
to an acceleration of the Transition Bonds pursuant to Section 5.02, except as
otherwise provided in any Series Supplement, "Pro Rata" means with respect to
any Class a ratio, (i) in the case of a payment of Interest with respect to any
Payment Date, the numerator of which is the amount of interest payable to such
Class on such Payment Date, or in the case of any Class of floating rate
Transition Bonds, the Gross Fixed Amount for that class (as such term is defined
by the related Series Supplement) on such Payment Date, and the denominator of
which is the aggregate amount of interest payable on all Classes within such
Series on such Payment Date; and (ii) in the case of a payment of Principal on
any Payment Date, the numerator of which is the aggregate amount of Principal
scheduled to be paid or payable, as the case may be, on such Payment Date with
respect to such Class and the denominator of which is the sum of the aggregate
amounts of Principal scheduled to be paid or payable, as the case may be, with
respect to all Outstanding Classes within such Series on such Payment Date.

      (m) Prior to an acceleration of the Transition Bonds pursuant to Section
5.02, all payments of Principal and Interest to Holders of Transition Bonds of a
single Class, or of a single Series without Classes, shall be made on a
proportionate basis based on the respective principal amounts of such Transition
Bonds held by such Holders.

      (n) Upon an acceleration of the maturity of the Transition Bonds pursuant
to Section 5.02, the aggregate amount of principal of and interest accrued on
each Transition Bond shall be payable, without priority of interest over
principal or of principal over interest and without regard to Series or Class,
in the proportion that the aggregate amount of principal of and interest accrued
on such Transition Bond bears to the aggregate amount of principal of and
interest accrued on all Transition Bonds.

      (o) Notwithstanding any other provision in this Indenture to the contrary,
in the event of anacceleration of the Transition Bonds and a subsequent
liquidation of the Collateral in accordance with Section 5.04(a), if so provided
in any Interest Rate Swap Agreement, the proceeds of such liquidation allocated
to the related Class of floating rate Transition Bonds in accordance with this
Section 8.03 shall be allocated between and paid to the holders of such floating
rate Class, on the one hand, and the related Swap Counterparty, on the other
hand, pro rata based on the aggregate amount of principal and interest due and
payable on such floating rate Class and the aggregate amount payable to the
related Swap Counterparty in accordance with such Interest Rate Swap Agreement.

      SECTION 8.03 Release of Collateral. (a) All money and other property
withdrawn from the Collection Account by the Trustee for payment to the Issuer
as provided in this Indenture in accordance with Section 8.02 shall be deemed
released from this Indenture

                                       59
<PAGE>

when so withdrawn and applied in accordance with the provisions of Article VIII,
without further notice to, or release or consent by, the Trustee.

      (b) Other than as provided for in clause (a) above, the Trustee shall
release property from the Lien of this Indenture only as and to the extent
permitted by the Basic Documents and only upon receipt of an Issuer Request
accompanied by an Issuer Officer's Certificate, an Issuer Opinion of Counsel and
Independent Certificates in accordance with TIA Sections 314(c) and 314(d)(1)
meeting the applicable requirements of Section 11.01 or an Issuer Opinion of
Counsel in lieu of such Independent Certificates to the effect that the TIA does
not require any such Independent Certificate.

      (c) Subject to the payment of its fees and expenses pursuant to Section
6.07, the Trustee may, and when required by the provisions of this Indenture
shall, execute instruments to release property from the Lien of this Indenture,
or convey the Trustee's interest in the same, in a manner and under
circumstances that are not inconsistent with the provisions of this Indenture.
No party relying upon an instrument executed by the Trustee as provided in this
Article VIII shall be bound to ascertain the Trustee's authority, inquire into
the satisfaction of any conditions precedent or see to the application of any
moneys.

      (d) Subject to Section 8.03(b), the Trustee shall, at such time as there
are no Transition Bonds Outstanding and all sums due the Trustee pursuant to
Section 6.07 have been paid, release any remaining portion of the Collateral
that secured the Transition Bonds from the Lien of this Indenture and release to
the Issuer or any other Person entitled thereto any funds or investments then on
deposit in or credited to the Collection Account.

      SECTION 8.04 Issuer Opinion of Counsel. The Trustee shall receive at
least five days notice when requested by the Issuer to take any action pursuant
to Section 8.03, accompanied by copies of any instruments involved, and the
Trustee shall also require, as a condition to such action, an Issuer Opinion of
Counsel, in form and substance satisfactory to the Trustee, stating the legal
effect of any such action, outlining the steps required to complete the same,
and concluding that all conditions precedent to the taking of such action have
been complied with and such action will not materially and adversely impair the
security for the Transition Bonds or the rights of the Transition Bondholders in
contravention of the provisions of this Indenture; provided, however, that such
Issuer Opinion of Counsel shall not be required to express an opinion as to the
fair value of the Collateral. Counsel rendering any such opinion may rely,
without independent investigation, on the accuracy and validity of any
certificate or other instrument delivered to the Trustee in connection with any
such action.

      SECTION 8.05 Reports by Independent Accountants. The Issuer shall
appoint a firm of Independent certified public accountants of recognized
national reputation for purposes of preparing and delivering the reports or
certificates of such accountants required by this Indenture and the related
Series Supplements. Upon any resignation by such firm, the Issuer shall promptly
appoint a successor thereto that shall also be a firm of Independent certified

                                       60
<PAGE>

public accountants of recognized national reputation. If the Issuer shall fail
to appoint a successor to a firm of Independent certified public accountants
that has resigned within fifteen (15) days after such resignation, the Trustee
shall promptly notify the Issuer of such failure in writing. If the Issuer shall
not have appointed a successor within ten (10) days thereafter, the Trustee
shall promptly appoint a successor firm of Independent certified public
accountants of recognized national reputation. The fees of such firm of
Independent certified public accountants and its successor shall be payable by
the Issuer.

                                   ARTICLE IX

                             Supplemental Indentures

      SECTION 9.01 Supplemental Indentures Without Consent of Transition
Bondholders. (a) Without the consent of the Holders of any Transition Bonds or
the counterparty under any Hedge Agreement or Interest Rate Swap Agreement but
with prior notice to the Rating Agencies, the Issuer and the Trustee, when
authorized by an Issuer Order, at any time and from time to time, may enter into
one or more indentures supplemental hereto (which shall conform to the
provisions of the Trust Indenture Act as in force at the date of the execution
thereof), in form satisfactory to the Trustee, for any of the following
purposes:

            (i) to correct or amplify the description of the Collateral, or
      better to assure, convey and confirm unto the Trustee the Collateral, or
      to subject to the Lien of this Indenture additional property;

            (ii) to evidence the succession, in compliance with the applicable
      provisions hereof, of another person to the Issuer, and the assumption by
      any applicable successor of the covenants of the Issuer contained herein
      and in the Transition Bonds;

            (iii) to add to the covenants of the Issuer, for the benefit of the
      Transition Bondholders, or to surrender any right or power herein
      conferred upon the Issuer;

            (iv) to convey, transfer, assign, mortgage or pledge any property to
      the Trustee;

            (v) to cure any ambiguity, to correct or supplement any provision
      herein or in any Supplemental Indenture which may be inconsistent with any
      other provision herein or in any Supplemental Indenture or to make any
      other provisions with respect to matters or questions arising under this
      Indenture or in any Supplemental Indenture; provided, however, that (i)
      such action shall not, as evidenced by an Issuer Opinion of Counsel,
      adversely affect in any material respect the interests of any Transition
      Bondholder or any counterparty under any Hedge Agreement or Interest Rate
      Swap

                                       61
<PAGE>

      Agreement and (ii) prior notice of such action shall have been provided to
      the Rating Agencies;

            (vi) to evidence and provide for the acceptance of the appointment
      hereunder by a successor Trustee with respect to the Transition Bonds and
      to add to or change any of the provisions of this Indenture as shall be
      necessary to facilitate the administration of the trusts hereunder by more
      than one Trustee, pursuant to the requirements of Article VI;

            (vii) to modify, eliminate or add to the provisions of this
      Indenture to such extent as shall be necessary to effect the qualification
      of this Indenture under the TIA or under any similar federal statute
      hereafter enacted and to add to this Indenture such other provisions as
      may be expressly required by the TIA;

            (viii) to set forth the terms of any Series that has not theretofore
      been authorized by a Supplemental Indenture, provided that prior notice
      shall have been provided to the Rating Agencies;

            (ix) to provide for any Interest Rate Swap Agreements with respect
      to any Series or Class of Transition Bonds which bears a floating rate of
      interest or any Series or Class with specified credit enhancement;
      provided, however, that:

                  (A) such action shall not, as evidenced by an Opinion of
            Counsel, adversely affect in any material respect the interests of
            any Transition Bondholder or any counterparty under any Hedge
            Agreement or any other Interest Rate Swap Agreement and

                  (B) prior notice of such action shall have been provided to
            the Rating Agencies; or

            (x) to authorize the appointment of any listing agent, transfer
      agent or paying agent or additional registrar for any Class of any Series
      of Transition Bonds required or advisable in connection with the listing
      of any Class or any Series of Transition Bonds on the Luxembourg Stock
      Exchange or any other stock exchange, and otherwise to amend this
      Indenture to incorporate any changes requested or required by any
      governmental authority, stock exchange authority, listing agent, transfer
      agent or paying agent or additional registrar for any Class or any Series
      of Transition Bonds in connection with that listing.

      (b) The Trustee is hereby authorized to join in the execution of any such
Supplemental Indenture and to make any further appropriate agreements and
stipulations that may be therein contained.

                                       62
<PAGE>

      SECTION 9.02 Supplemental Indentures with Consent of Transition
Bondholders. (a) The Issuer and the Trustee, when authorized by an Issuer
Order, also may, upon satisfaction of the Rating Agency Condition (in each case,
accompanied by the form of the proposed supplemental indenture) and with the
consent of the Holders of not less than a majority of the Outstanding Amount of
the Transition Bonds of each Series or Class to be affected, by Act of such
Holders delivered to the Issuer and the Trustee, enter into an indenture or
indentures supplemental hereto for the purpose of adding any provisions to, or
changing in any manner or eliminating any of the provisions of, this Indenture
or of modifying in any manner the rights of the Holders of the Transition Bonds
under this Indenture; provided, however, that no such Supplemental Indenture
shall, without the consent of the Holder of each Outstanding Transition Bond of
each Series or Class and each counterparty under any Hedge Agreement or Interest
Rate Swap affected thereby:

            (i) change the date of payment of any instalment of principal of or
      interest on any Transition Bond, or reduce the principal amount thereof,
      the interest rate thereon or the redemption price with respect thereto,
      change the provisions of the Interest Rate Swap Agreement relating to the
      amount, calculation or timing of payments, change the provisions of this
      Indenture and the related applicable Supplemental Indenture or Series
      Supplement relating to the application of collections on, or the proceeds
      of the sale of, the Collateral to payment of principal of or interest on
      the Transition Bonds, or change the currency in which, any Transition Bond
      or the interest thereon is payable;

            (ii) impair the right to institute suit for the enforcement of the
      provisions of this Indenture requiring the application of funds available
      therefor, as provided in Article V, to the payment of any such amount due
      on the Transition Bonds on or after the respective due dates thereof (or,
      in the case of redemption, on or after the Redemption Date);

            (iii) reduce the percentage of the Outstanding Amount of the
      Transition Bonds or of a Series or Class thereof, the consent of the
      Holders of which is required for any such Supplemental Indenture, or the
      consent of the Holders of which is required for any waiver of compliance
      with provisions of this Indenture or defaults hereunder and their
      consequences provided for in this Indenture or modify or alter the
      provisions of the proviso to the definition of the term "Outstanding";

            (iv) reduce the percentage of the Outstanding Amount of the
      Transition Bonds required to direct the Trustee to direct the Issuer to
      sell or liquidate the Collateral pursuant to Section 5.04 or to preserve
      the Collateral pursuant to Section 5.05;

            (v) reduce the percentage of the Outstanding Amount of a Series or
      Class of Transition Bonds, the consent of the Holders of which is required
      for any amendments to the Sale Agreement, the Administration Agreement,
      the Servicing Agreement or any Interest Rate Swap Agreement;

                                       63
<PAGE>

            (vi) modify any of the provisions of this Indenture in such manner
      so as to affect the amount of any payment of interest or principal payable
      on any Transition Bond on any Payment Date or change the Redemption Dates,
      Expected Amortization Schedules or Final Maturity Date of any Series or
      Class of Transition Bonds, or the method of calculation of interest on any
      floating rate Transition Bond;

            (vii) decrease the Overcollateralization Amount or Required Capital
      Amount with respect to any Series or the Scheduled Overcollateralization
      Level with respect to any Payment Date;

            (viii) modify or alter the provisions of this Indenture regarding
      the voting of Transition Bonds held by the Issuer, the Seller, an
      Affiliate of either of them or any obligor on the Transition Bonds;

            (ix) decrease the percentage of the aggregate principal amount of
      Transition Bonds required to amend the sections of this Indenture which
      specify the applicable percentage of the aggregate principal amount of the
      Transition Bonds necessary to amend this Indenture or any other Basic
      Documents; or

            (x) permit the creation of any Lien ranking prior to or on a parity
      with the Lien of this Indenture with respect to any part of the Collateral
      or, except as otherwise permitted or contemplated herein, terminate the
      Lien of this Indenture on any property at any time subject hereto or
      deprive the Holder of any Transition Bond of the security provided by the
      Lien of this Indenture.

      (b) It shall not be necessary for any Act of Transition Bondholders under
this Section 9.02 to approve the particular form of any proposed Supplemental
Indenture, but it shall be sufficient if such Act shall approve the substance
thereof.

      (c) Promptly after the execution by the Issuer and the Trustee of any
Supplemental Indenture pursuant to this Section 9.02, the Trustee shall mail to
the Holders of the Transition Bonds to which such amendment or Supplemental
Indenture relates a notice setting forth in general terms the substance of such
Supplemental Indenture. Any failure of the Trustee to mail such notice, or any
defect therein, shall not, however, in any way impair or affect the validity of
any such Supplemental Indenture. If any Transition Bonds are listed on the
Luxembourg Stock Exchange and the rules of such exchange so require, the Trustee
shall arrange for publication an Authorized Newspaper that such notice shall be
available with the Issuer's listing agent in Luxembourg appointed pursuant to
Section 3.02(b).

      SECTION 9.03 Execution of Supplemental Indentures. In executing, or
permitting the additional trusts created by, any Supplemental Indenture
permitted by this Article IX or the modifications thereby of the trusts created
by this Indenture, the Trustee shall be entitled to receive, and subject to
Sections 6.01 and 6.02, shall be fully protected in relying upon,

                                       64
<PAGE>

an Issuer Opinion of Counsel stating that the execution of such Supplemental
Indenture is authorized or permitted by this Indenture. The Trustee may, but
shall not be obligated to, enter into any such Supplemental Indenture that
affects the Trustee's own rights, duties, liabilities or immunities under this
Indenture or otherwise.

      SECTION 9.04 Effect of Supplemental Indenture. Upon the execution of any
Supplemental Indenture pursuant to the provisions hereof, this Indenture shall
be and be deemed to be modified and amended in accordance therewith with respect
to each Series or Class of Transition Bonds affected thereby, and the respective
rights, limitations of rights, obligations, duties, liabilities and immunities
under this Indenture of the Trustee, the Issuer, the Holders of the Transition
Bonds and any counterparty under any Hedge Agreement or Interest Rate Swap
Agreement shall thereafter be determined, exercised and enforced hereunder
subject in all respects to such modifications and amendments, and all the terms
and conditions of any such Supplemental Indenture shall be and be deemed to be
part of the terms and conditions of this Indenture for any and all purposes.

      SECTION 9.05 Conformity with Trust Indenture Act. Every amendment of this
Indenture and every Supplemental Indenture executed pursuant to this Article IX
shall conform to the requirements of the TIA as then in effect so long as this
Indenture shall then be qualified under the TIA.

      SECTION 9.06 Reference in Transition Bonds to Supplemental Indentures.
Transition Bonds authenticated and delivered after the execution of any
Supplemental Indenture pursuant to this Article IX may, and if required by the
Trustee shall, bear a notation in form approved by the Trustee as to any matter
provided for in such Supplemental Indenture. If the Issuer or the Trustee shall
so determine, new Transition Bonds so modified as to conform, in the opinion of
the Trustee and the Issuer, to any such Supplemental Indenture may be prepared
and executed by the Issuer and authenticated and delivered by the Trustee in
exchange for Outstanding Transition Bonds.

                                    ARTICLE X

                         Redemption of Transition Bonds

      SECTION 10.01 Optional Redemption by Issuer. If so provided in the related
Series Supplement and provided that there is no Interest Rate Swap Agreement
with respect to any Class of that Series in effect, theIssuer may, at its
option, redeem all, but not less than all, of the Transition Bonds of a Series
on any Payment Date if, after giving effect to payments that would otherwise be
made on such Payment Date, the Outstanding Amount of any such Series of
Transition Bonds has been reduced to less than five percent (5%) of the initial
principal balance of such Series. The redemption price in any case shall be
equal to the outstanding principal amount of the Bonds to be redeemed plus
accrued and unpaid interest thereon at the Interest Rate to the Redemption Date
(the "Redemption Price"). If the Issuer elects to redeem the Transition

                                       65
<PAGE>

Bonds of a Series pursuant to this Section 10.01, it shall furnish notice of
such election to (a) the Trustee, not later than twenty-five (25) days prior to
the Redemption Date for such redemption and (b) to the Rating Agencies, not
later than ten (10) days prior to such Redemption Date, whereupon all such
Transition Bonds shall be due and payable on such Redemption Date upon the
furnishing of a notice complying with Section 10.03 to each Holder of the
Transition Bonds of such Series pursuant to this Section 10.01.

      SECTION 10.02 Mandatory Redemption by Issuer. The Issuer shall redeem the
Transition Bonds of a Series on the Redemption Date or Dates, if any, in the
amounts required, if any, and at the redemption price specified in the Series
Supplement for such Series, which in any case shall be not less than the
outstanding principal amount of the Bonds to be redeemed, plus accrued interest
thereon to such Redemption Date. If the Issuer is required to redeem the
Transition Bonds of a Series pursuant to this Section 10.02, it shall furnish
notice of such requirement to the Trustee not later than twenty-five (25) days
prior to the Redemption Date for such redemption whereupon all such Transition
Bonds shall be due and payable on the Redemption Date upon the furnishing of a
notice complying with Section 10.03 to each Holder of the Transition Bonds of
such Series pursuant to this Section 10.02.

      SECTION 10.03 Form of Redemption Notice. (a) Unless otherwise specified in
the Series Supplement relating to a Series of Transition Bonds, notice of
redemption under Sections 10.01 or 10.02 shall be given by the Trustee by
first-class mail, postage prepaid, mailed not less than five days nor more than
forty-five (45) days prior to the applicable Redemption Date to each Holder of
Transition Bonds to be redeemed, as of the close of business on the Record Date
preceding the applicable Redemption Date at such Holder's address appearing in
the Transition Bond Register.

      (b) All notices of redemption shall state:

            (i) the Redemption Date;

            (ii) the amount of such Transition Bonds to be redeemed;

            (iii) the Redemption Price; and

            (iv) the place where such Transition Bonds are to be surrendered for
      payment of the Redemption Price and accrued interest (which shall be the
      office or agency of the Issuer to be maintained as provided in Section
      3.02).

      (c) Notice of redemption of the Transition Bonds to be redeemed shall be
given by the Trustee in the name and at the expense of the Issuer. For so long
as any Transition Bonds are listed on the Luxembourg Stock Exchange and the
rules of such exchange so require, the Trustee shall arrange that such notice
will also be given by publication in an Authorized Newspaper at least ten (10)
days prior to the Redemption Date. Failure to give notice of

                                       66
<PAGE>

redemption, or any defect therein, to any Holder of any Transition Bond selected
for redemption shall not impair or affect the validity of the redemption of any
other Transition Bond. Notice of optional redemption shall be irrevocable once
given.

      SECTION 10.04 Payment of Redemption Price. If notice of redemption has
been duly mailed or duly waived by the Holders of all Transition Bonds called
for redemption, then the Transition Bonds called for redemption shall be payable
on the applicable Redemption Date at the applicable Redemption Price. No further
interest will accrue on the principal amount of any Transition Bonds called for
redemption after the Redemption Date, and the Holders of such Transition Bonds
will have no rights with respect thereto, if payment of the Redemption Price has
been duly provided for on or before the Redemption Date declared therefor.
Notwithstanding the foregoing, the Holders of the Transition Bonds shall be
entitled to payment of interest on the Redemption Price accrued at the related
Interest Rates to the extent the Issuer fails to pay the Redemption Price on the
Redemption Date. Payment of the Redemption Price shall be made by the Trustee to
or upon the order of the Holders of the Transition Bonds called for redemption
upon surrender of such Transition Bonds, and the Transition Bonds so redeemed
shall cease to be of further effect and the Lien hereunder shall be released
with respect to such Transition Bonds.

                                   ARTICLE XI

                                  Miscellaneous

      SECTION 11.01 Compliance Certificates and Opinions, etc. (a) Upon any
application or request by the Issuer to the Trustee to take any action under any
provision of this Indenture, the Issuer shall furnish to the Trustee (i) an
Issuer Officer's Certificate stating that all conditions precedent, if any,
provided for in this Indenture relating to the proposed action have been
complied with, (ii) an Issuer Opinion of Counsel stating that in the opinion of
such counsel all such conditions precedent, if any, have been complied with and
(iii) (if required by the TIA) an Independent Certificate from a firm of
certified public accountants meeting the applicable requirements of this Section
11.01, except that, in the case of any such application or request as to which
the furnishing of such documents is specifically required by any provision of
this Indenture, no additional certificate or opinion need be furnished.

      (b) Every certificate or opinion with respect to compliance with a
condition or covenant provided for in this Indenture shall include:

            (i) statement that each signatory of such certificate or opinion has
      read or has caused to be read such covenant or condition and the
      definitions herein relating thereto;

                                       67
<PAGE>

            (ii) a brief statement as to the nature and scope of the examination
      or investigation upon which the statements or opinions contained in such
      certificate or opinion are based;

            (iii) a statement that, in the opinion of each such signatory, such
      signatory has made such examination or investigation as is necessary to
      enable such signatory to express an informed opinion as to whether or not
      such covenant or condition has been complied with; and

            (iv) a statement as to whether, in the opinion of each such
      signatory, such condition or covenant has been complied with.

      SECTION 11.02 Form of Documents Delivered to Trustee. (a) In any case
where several matters are required to be certified by, or covered by an opinion
of, any specified Person, it is not necessary that all such matters be certified
by, or covered by the opinion of, only one such Person, or that they be so
certified or covered by only one document, but one such Person may certify or
give an opinion with respect to some matters and one or more other such Persons
as to other matters, and any such Person may certify or give an opinion as to
such matters in one or several documents.

      (b) Any certificate or opinion of an Authorized Officer of the Issuer may
be based, insofar as it relates to legal matters, upon a certificate or opinion
of, or representations by, counsel, unless such officer knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to the matters upon which his certificate or
opinion is based are erroneous. Any such certificate of an Authorized Officer or
Issuer Opinion of Counsel may be based, insofar as it relates to factual
matters, upon a certificate or opinion of, or representations by, an officer or
officers of the Servicer, the Seller or the Issuer, stating that the information
with respect to such factual matters is in the possession of the Servicer, the
Seller or the Issuer, unless such Authorized Officer or counsel knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to such matters are erroneous.

      (c) Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

      (d) Whenever in this Indenture, in connection with any application or
certificate or report to the Trustee, it is provided that the Issuer shall
deliver any document as a condition of the granting of such application, or as
evidence of the Issuer's compliance with any term hereof, it is intended that
the truthand accuracy, at the time of the granting of such application or at the
effective date of such certificate or report (as the case may be), of the facts
and opinions stated in such document shall in such case be conditions precedent
to the right of the Issuer to have such application granted or to the
sufficiency of such certificate or report. The

                                       68
<PAGE>

foregoing shall not, however, be construed to affect the Trustee's right to rely
upon the truth and accuracy of any statement or opinion contained in any such
document as provided in Article VI.

      SECTION 11.03 Acts of Transition Bondholders. (a) Any request, demand,
authorization, direction, notice, consent, waiver or other action provided by
this Indenture to be given or taken by Transition Bondholders may be embodied in
and evidenced by one or more instruments of substantially similar tenor signed
by such Transition Bondholders in person or by agents duly appointed in writing;
and except as herein otherwise expressly provided such action shall become
effective when such instrument or instruments are delivered to the Trustee, and,
where it is hereby expressly required, to the Issuer. Such instrument or
instruments (and the action embodied therein and evidenced thereby) are herein
sometimes referred to as the "Act" of the Transition Bondholders signing such
instrument or instruments. Proof of execution of any such instrument or of a
writing appointing any such agent shall be sufficient for any purpose of this
Indenture and (subject to Section 6.01) conclusive in favor of the Trustee and
the Issuer, if made in the manner provided in this Section 11.03.

      (b) The fact and date of the execution by any person of any such
instrument or writing may be proved in any manner that the Trustee deems
sufficient.

      (c) The ownership of Transition Bonds shall be proved by the Transition
Bond Register.

      (d) Any request, demand, authorization, direction, notice, consent, waiver
or other action by the Holder of any Transition Bonds shall bind the Holder of
every Transition Bond issued upon the registration thereof or in exchange
therefor or in lieu thereof, in respect of anything done, omitted or suffered to
be done by the Trustee or the Issuer in reliance thereon, whether or not
notation of such action is made upon such Transition Bond.

      SECTION 11.04 Notices, etc., to Trustee, Issuer and Rating Agencies. (a)
Any request, demand, authorization, direction, notice, consent, waiver or Act of
Transition Bondholders or other documents provided or permitted by this
Indenture to be made upon, given or furnished to or filed with:

            (i) the Trustee by any Transition Bondholder or by the Issuer, or

            (ii) the Issuer by the Trustee or by any Transition Bondholder,

shall be sufficient for every purpose hereunder if in English and in writing,
and sent by United States first-class mail, reputable overnight courier service,
facsimile transmission or electronic mail (confirmed by telephone, United States
first-class mail or reputable overnight courier service in the case of notice by
facsimile transmission or electronic mail) or any other customary means of
communication, and any such request, demand, authorization, direction, notice,
consent, waiver or Act shall be effective when delivered or transmitted, or if
mailed, five days

                                       69
<PAGE>

after deposit in the United States first-class mail with proper postage for
first-class mail prepaid, in the case of the Trustee, addressed to the Trustee
at its Corporate Trust Office, and in the case of the Issuer, addressed to:
PSE&G Transition Funding LLC, 80 Park Plaza, T-4D, Newark, New Jersey, 07102,
Attention: Managers, or at any other address previously furnished in writing to
the Trustee by the Issuer. The Issuer shall promptly transmit any notice
received by it from the Transition Bondholders to the Trustee.

      (b) Notices required to be given to the Rating Agencies by the Issuer, the
Trustee or a Manager shall be in writing, delivered personally, via facsimile
transmission, by reputable overnight courier or by first-class mail, postage
prepaid, to: (i) in the case of Moody's: Moody's Investors Service, Inc.,
Attention: ABS Monitoring Department, 99 Church Street, New York, New York
10007; (ii) in the case of Standard & Poor's: Standard & Poor's Corporation, 55
Water Street, New York, NY 10041, Attention: Asset Backed Surveillance
Department and (iii) in the case of Fitch: Fitch, Inc., 1 State Street Plaza,
New York, New York 10004, Attention: ABS Surveillance.

      SECTION 11.05 Notices to Transition Bondholders; Waiver. (a) Where this
Indenture provides for notice to Transition Bondholders of any event, such
notice shall be sufficiently given (unless otherwise herein expressly provided)
if in writing and delivered by first-class mail, postage prepaid, to each
Transition Bondholder affected by such event, at the address of such Transition
Bondholder as it appears on the Transition Bond Register, not later than the
latest date, and not earlier than the earliest date, prescribed for the giving
of such notice. In any case where notice to Transition Bondholders is given by
mail, neither the failure to mail such notice nor any defect in any notice so
mailed to any particular Transition Bondholder shall affect the sufficiency of
such notice with respect to other Transition Bondholders, and any notice that is
mailed in the manner herein provided shall conclusively be presumed to have been
duly given.

      (b) Where this Indenture provides for notice in any manner, such notice
may be waived in writing by any Person entitled to receive such notice, either
before or after the event, and such waiver shall be the equivalent of such
notice. Waivers of notice by Transition Bondholders shall be filed with the
Trustee but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such a waiver.

      (c) In case it shall be impractical to deliver notice in accordance with
clause (a) of this Section 11.05 to the Holders of Transition Bonds when such
notice is required to be given pursuant to any provision of this Indenture, then
any manner of giving such notice as shall be satisfactory to the Trustee shall
be deemed to be a sufficient giving of such notice.

      (d) Where this Indenture provides for notice to the Rating Agencies,
failure to give such notice shall not affect any other rights or obligations
created hereunder, and shall not under any circumstance constitute a Default or
Event of Default.

                                       70
<PAGE>

      SECTION 11.06 Notices to Luxembourg Stock Exchange. (a) For so long as any
Transition Bonds are listed on the Luxembourg Stock Exchange and to the extent
the rules of such exchange so require, the Issuer shall notify the Luxembourg
Stock Exchange and any agent appointed pursuant to Section 3.02(b) if any rating
assigned to such Transition Bonds is reduced or withdrawn and shall arrange for
such notice to be published in an Authorized Newspaper.

      (b) For so long as any Transition Bonds are listed on the Luxembourg Stock
Exchange and the rules of such exchange so require, the Trustee shall make
available to the Holders of such Transition Bonds and shall deposit on file with
the Issuer's listing agent in Luxembourg appointed pursuant to Section 3.02(b),
copies of the Basic Documents, all reports provided to Transition Bondholders
pursuant to this Indenture, the prospectus related to such Transition Bonds, the
reports of independent certified public accountants obtained with respect to the
Issuer pursuant to this Indenture, the financial information regarding PSE&G in
its annual report on Form 10-K for the fiscal year ended December 31, 1999 and
copies of each annual report of PSE&G on Form 10-K for subsequent fiscal years.
The Trustee shall deposit with the Chief Registrar of the District Court of
Luxembourg prior to listing on the Luxembourg Stock Exchange a copy of the
Issuer Certificate of Formation, the Issuer LLC Agreement and any legal notices
relating to the issuance of such Transition Bonds.

      SECTION 11.07 Alternate Payment and Notice Provisions. Notwithstanding any
provision of this Indenture or any of the Transition Bonds to the contrary, the
Issuer may enter into any agreement with any Holder of a Transition Bond
providing for a method of payment, or notice by the Trustee or any Paying Agent
to such Holder, that is different from the methods provided for in this
Indenture for such payments or notices. The Issuer will furnish to the Trustee a
copy of each such agreement and the Trustee will cause payments to be made and
notices to be given in accordance with such agreements.

      SECTION 11.08 Conflict with Trust Indenture Act. (a) If any provision
hereof limits, qualifies or conflicts with another provision hereof that is
required to be included in this Indenture by any of the provisions of the TIA,
such required provision shall control.

      (b) The provisions of TIA Sections 310 through 317 that impose duties on
any person (including the provisions automatically deemed included herein unless
expressly excluded by this Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

      SECTION 11.09 Effect of Headings and Table of Contents. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

      SECTION 11.10 Successors and Assigns. (a) All covenants and agreements in
this Indenture and the Transition Bonds by the Issuer shall bind its successors
and permitted assigns, whether so expressed or not.

                                       71
<PAGE>

      (b) All agreements of the Trustee in this Indenture shall bind its
successors.

      (c) The Trustee shall provide prior notice to the Rating Agencies of any
assignment of the obligations under this Agreement.

      SECTION 11.11 Severability. In case any provision in this Indenture or in
the Transition Bonds shall be invalid, illegal or unenforceable, the validity,
legality, and enforceability of the remaining provisions shall not in any way be
affected or impaired thereby.

      SECTION 11.12 Benefits of Indenture. Nothing in this Indenture or in the
Transition Bonds, express or implied, shall give to any Person, other than the
parties hereto and their successors hereunder, and the Transition Bondholders,
and any other party secured hereunder, and any other Person with an ownership
interest in any part of the Collateral, any benefit or any legal or equitable
right, remedy or claim under this Indenture.

      SECTION 11.13 Legal Holidays. In any case where the date on which any
payment is due shall not be a Business Day, then (notwithstanding any other
provision of the Transition Bonds or this Indenture) payment need not be made on
such date, but may be made on the next succeeding Business Day with the same
force and effect as if made on the date on which nominally due, and no interest
shall accrue for the period from and after any such nominal date.

      SECTION 11.14 GOVERNING LAW. THIS INDENTURE SHALL BE GOVERNED BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW JERSEY, WITHOUT
REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH
LAWS.

      SECTION 11.15 Counterparts. This Indenture may be executed in any number
of counterparts, each of which so executed shall be deemed to be an original,
but all such counterparts shall together constitute but one and the same
instrument.

      SECTION 11.16 Issuer Obligation. No recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer or the Trustee on the
Transition Bonds or under this Indenture or any certificate or other writing
delivered in connection herewith or therewith, against (i) the Member or any
Manager, employee or agent of the Issuer or (ii) any stockholder, officer,
director, employee or agent of the Trustee (it being understood that none of the
Trustee's obligations are in its individual capacity).

      SECTION 11.17 No Petition. The Trustee, by entering into this Indenture,
and each Transition Bondholder, by accepting a Transition Bond, hereby covenants
and agrees (or shall be deemed to have covenanted and agreed) that it shall not
at any time institute against the Issuer, or join in the institution against the
Issuer of, or acquiesce, petition or otherwise invoke or

                                       72
<PAGE>

cause the Issuer to invoke the process of any court or government authority for
the purpose of commencing or sustaining a case against the Issuer under any
federal or State bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Issuer or any substantial part of the property of the Issuer or ordering
the winding up or liquidation of the affairs of the Issuer.

                                       73
<PAGE>

      IN WITNESS WHEREOF, the Issuer and the Trustee have caused this Indenture
to be duly executed and delivered by a Manager and an officer, respectively,
thereof, each thereunto duly authorized, all as of the day and year first above
written.

                                               PSE&G TRANSITION FUNDING LLC,
                                                   as Issuer

                                               By: __________________________
                                                   Name:
                                                   Title: Manager

                                               THE BANK OF NEW YORK,
                                                   as Trustee

                                               By: __________________________
                                                   Name:
                                                   Title: Trust Officer

                                       74
<PAGE>

                                   APPENDIX A

                               MASTER DEFINITIONS

<PAGE>

                                    EXHIBIT A

                        FORM OF TRANSITION BOND TRANSFER

<PAGE>

                                    EXHIBIT B

                          PSE&G TRANSITION FUNDING LLC,

                                     Issuer

                                       and

                              THE BANK OF NEW YORK,

                                     Trustee

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

                            2001-1 SERIES SUPPLEMENT

                         Dated as of [January] __, 2001

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

<PAGE>

      2001-1 SERIES SUPPLEMENT dated as of [January] __, 2001 (this
"Supplement"), by and between PSE&G TRANSITION FUNDING LLC, a Delaware limited
liability company (the "Issuer"), and THE BANK OF NEW YORK, a New York banking
corporation (the "Trustee"), as Trustee under the Indenture dated as of
[January] __, 2001, between the Issuer and the Trustee (the "Indenture").

                              PRELIMINARY STATEMENT

      Section 9.01 of the Indenture provides, among other things, that the
Issuer and the Trustee may at any time and from time to time enter into one or
more indentures supplemental to the Indenture for the purposes of authorizing
the issuance by the Issuer of a Series of Transition Bonds and specifying the
terms thereof. The Issuer has duly authorized the execution and delivery of this
Supplement and the creation of a Series of Transition Bonds with an initial
aggregate principal amount of $[______] to be known as the Issuer's Transition
Bonds, Series 2001-1 (the "Series 2001-1 Transition Bonds"). All acts and all
things necessary to make the Series 2001-1 Transition Bonds, when duly executed
by the Issuer and authenticated by the Trustee as provided in the Indenture and
this Supplement and issued by the Issuer, the valid, binding and legal
obligations of the Issuer and to make this Supplement a valid and enforceable
supplement to the Indenture have been done, performed and fulfilled and the
execution and delivery hereof have been in all respects duly and lawfully
authorized. The Issuer and the Trustee are executing and delivering this
Supplement in order to provide for the Series 2001-1 Transition Bonds.

      In order to secure the payment of principal of and interest on the Series
2001-1 Transition Bonds issued and to be issued under the Indenture and/or any
Series Supplement, the Issuer hereby confirms the Grant to the Trustee for the
benefit of the Holders of the Series 2001-1 Transition Bonds from time to time
issued and Outstanding, of all of the Issuer's right, title and interest in, to
and under the Collateral, including, without limitation, the Bondable Transition
Property transferred by the Seller to the Issuer as of the Initial Transfer Date
pursuant to the Sale Agreement and all proceeds thereof.

      The Trustee, on behalf of the Holders of the Series 2001-1 Transition
Bonds, acknowledges the confirmation of such Grant, accepts the trusts hereunder
in accordance with the provisions hereof and agrees to perform its duties
required in the Indenture and this Supplement.

      SECTION 1. Definitions.

      All terms used in this Supplement that are defined in the Indenture,
either directly or by reference therein, have the meanings assigned to them
therein, except to the extent such terms are defined or modified in this
Supplement or the context clearly requires otherwise.

                                      B-1
<PAGE>

      SECTION 2. Other Definitional Provisions.

      Approved Replacement Counterparty has the meaning set forth in Section
9(a) of this Supplement.

      Authorized Denominations shall mean $1,000 and integral multiples of $1.00
above that amount, provided, however, that one Transition Bond of each Class may
have a denomination of less than $1,000.

      Calculation Period means, with respect to a Payment Date, the period from
and including the preceding Payment Date to but excluding such Payment Date, or
in the case of the first Calculation Period, from and including the Series
Issuance Date to but excluding the initial Payment Date.

      Class A-4 Bonds means the Series 2001-1 Transition Bonds, Class A-4.

      Class A-4 Gross Fixed Amount with respect to any Payment Date means an
amount equal to the product of the Class A-4 Gross Fixed Rate times the
Outstanding Amount of the Class A-4 Bonds as of the close of business on the
preceding Payment Date after giving effect to all payments of principal made to
the Holders of the Class A-4 Bonds on such preceding Payment Date, which product
(i) in the case of each Payment Date other than the initial Payment Date shall
be multiplied by the number of days (determined on the basis of a 360-day year
of twelve 30-day months) from and including the preceding payment date to, but
excluding, the current Payment Date, divided by 360, and (ii) in the case of the
initial Payment Date, shall be multiplied by the actual number of days from and
including the Series Issuance Date to, but excluding, the initial Payment Date,
divided by 360.

      Class A-4 Gross Fixed Rate has the meaning set forth in Section 4 of this
Supplement.

      Class A-4 Interest Determination Date means, with respect to a Payment
Date, the day two London Banking Days prior to such Payment Date, or, in the
case of the initial Payment Date, each of the days two London Banking Days prior
to the Series Issuance Date, March 15, 2001 and June 15, 2001.

      Class A-4 Swap Agreement means the Original Class A-4 Swap Agreement and
any replacement Interest Rate Swap Agreement relating to the Class A-4 Bonds
entered into pursuant to Section 9 of this Supplement.

      Class A-4 Swap Counterparty means the Swap Counterparty under the Class
A-4 Swap Agreement.

      Expected Amortization Schedule means Schedule A to this Supplement.

                                      B-2
<PAGE>

      Expected Final Payment Date means, with respect to any Class of the Series
2001-1 Transition Bonds, the expected final payment date therefor, as specified
in Section 4 of this Supplement.

      Final Maturity Date means, with respect to any Class of the Series 2001-1
Transition Bonds, the final maturity date thereof, as specified in Section 4 of
this Supplement.

      Interest Rate has the meaning set forth in Section 4 of this Supplement.

      LIBOR means a rate per annum equal to the London interbank offered rate
for three-month United States dollar deposits (except with respect to the period
from the date of issuance to and including March 14, 2001 when the rate will be
based on one-month United States dollar deposits), calculated by the Trustee on
the Class A-4 Interest Determination Date according the procedure in Schedule C
hereto.

      London Banking Day means a day on which dealings in United States dollars
are transacted in the London interbank market.

      Original Class A-4 Swap Agreement means the Interest Rate Swap Agreement
dated as of January , 2001, between the Issuer and [________], as the Swap
Counterparty thereunder, relating to the Class A-4 Bonds.

      Overcollateralization Amount has the meaning set forth in Section 6(d) of
this Supplement.

      Payment Date has the meaning set forth in Section 6(a) of this Supplement.

      Qualified Replacement Counterparty means a Replacement Counterparty that
(i) has the Required Rating from each of the Required Rating Agencies or (ii)
enters into such other arrangements as will result in the Class A-4 Bonds
receiving ratings from the Required Rating Agencies not less than the ratings
that would be received if such Replacement Counterparty satisfied the Required
Rating for each of the Required Rating Agencies.

      Rating Agency means any Rating Agency (as defined in the Indenture) rating
the Class A-4 Bonds as of the Series Issuance Date.

      Record Date shall mean, with respect to any Payment Date, the Business Day
prior to such Payment Date or, with respect to any Definitive Transition Bonds,
the last Business Day of the month preceding such Payment Date.

      Replacement Counterparty has the meaning set forth in Section 9(a) of this
Supplement.

                                      B-3
<PAGE>

      Required Capital Amount has the meaning set forth in Section 6(e) of this
Supplement.

      Required Rating means "Aa3" in the case of Moody's, either "AA" or "A-1+"
in the case of S&P and "A" in the case of Fitch.

      Required Rating Agencies means Moody's, S&P and, if the Swap Counterparty
is rated by Fitch, Fitch.

      Series Issuance Date has the meaning set forth in Section 3(b) of this
Supplement.

      Swap Agent has the meaning set forth in Section 9(a) of this Supplement.

      SECTION 3. Designation; Series Issuance Dates.

            (1)   Designation. The Series 2001-1 Transition Bonds shall be
                  designated generally as the Issuer's Transition Bonds, Series
                  2001-1, and further denominated as Class A-1, Class A-2, Class
                  A-3, Class A-4, Class A-5, Class A-6, Class A-7 and Class A-8.

            (2)   Series Issuance Date. The Series 2001-1 Transition Bonds that
                  are authenticated and delivered by the Trustee to or upon the
                  order of the Issuer on [January] , 2001 (the "Series Issuance
                  Date") shall have as their date of authentication [January] ,
                  2001.

      SECTION 4. Initial Principal Amount; Interest Rate; Expected Final
Payment Date; Final Maturity Dates.

      The Transition Bonds of each Class of the Series 2001-1 Transition Bonds
shall have the initial principal amounts, bear interest at the Interest Rates
and have Expected Final Payment Dates and Final Maturity Dates as set forth
below:

             Initial
            Principal                      Expected Final              Final
Class        Amount      Interest Rate      Payment Date           Maturity Date
-----        ------      -------------      ------------           -------------
A-1        $
A-2        $
A-3        $
A-4        $              LIBOR + [ ]
A-5        $

                                      B-4
<PAGE>

A-6        $
A-7        $
A-8        $

      The interest payable on the Series 2001-1 Transition Bonds, Class A-1,
Class A-2, Class A-3, Class A-5, Class A-6, Class A-7 and Class A-8 for any
Payment Date shall be computed on the basis of a 360-day year of twelve 30-day
months or, for the initial Payment Date, the number of days (determined on the
basis of a 360-day year of twelve 30-day months) from and including the Series
Issuance Date to but excluding the initial Payment Date, divided by 360. The
interest payable on the Class A-4 Bonds for any Payment Date shall be computed
as set forth in Section 6(c)(2).

      Notwithstanding the foregoing, upon the termination of the Class A-4 Swap
Agreement for any reason and for so long as there is no replacement Class A-4
Swap Agreement in effect, the Class A-4 Bonds shall bear interest at the fixed
rate of [__] percent per annum (the "Class A-4 Gross Fixed Rate"), effective
from and including the Payment Date preceding such termination. The Class A-4
Gross Fixed Rate shall be computed on the basis of a 360-day year of twelve
30-day months. At such time as the Issuer enters into a replacement Class A-4
Swap Agreement pursuant to Section 9 of this Supplement, the Class A-4 Bonds
shall revert to the interest rate of LIBOR plus [0.__] percent, which rate shall
accrue from and including the next Payment Date following the date such
replacement Class A-4 Swap Agreement becomes effective and which shall be
computed on the basis of the actual number of days elapsed and a 360-day year.

      SECTION 5. Series 2001-1 Transition Bonds, Class A-4

            (a)   Upon the issuance of the Class A-4 Bonds, the Trustee will
                  establish and maintain a Class Subaccount (the "Class A-4
                  Subaccount"), which the Trustee will hold in trust for the
                  benefit of -------------------- the Holders of the Class A-4
                  Bonds and the Class A-4 Swap Counterparty. On the Business Day
                  preceding each Payment Date, but subject to any proration
                  among Series and Classes in the case of a shortfall of funds
                  available to pay interest on the Transition Bonds pursuant to
                  Section 8.02 of the Indenture, the Trustee shall allocate
                  ------------ to the Class A-4 Subaccount an amount equal to
                  the Class A-4 Gross Fixed Amount with respect to such Payment
                  Date. On that Business Day, any net amount payable by the
                  Issuer to the Class A-4 Swap Counterparty under the Class A-4
                  Swap Agreement shall be paid from the Class A-4 Subaccount,
                  and any net amount payable to the Issuer by the Class A-4 Swap
                  Counterparty under the Class A-4 Swap Agreement shall be
                  deposited into the Class A-4 Subaccount. On the related
                  Payment Date, amounts in the Class A-4 Subaccount after such
                  netting

                                      B-5
<PAGE>

                  and payment shall be paid as interest to the Holders of the
                  Class A-4 Bonds. (1)

            (b)   (i) For each Payment Date the Class A-4 Fixed Gross Amount
                  with respect to such Payment Date shall be allocated to the
                  Class A-4 Subaccount on a pro rata basis with amounts
                  allocated with respect to Interest payable on each of the
                  other Classes of the Series 2001-1 Transition Bonds pursuant
                  to Section 8.02(g)(iii) of the Indenture.

      (ii) If, on any Payment Date for any Calculation Period during which the
Class A-4 Swap Agreement is in effect, there are insufficient funds in the Class
A-4 Subaccount to pay the interest due to the Holders of the Class A-4 Bonds
because of a failure of the Class A-4 Swap Counterparty to pay any net amount
payable by the Class A-4 Swap Counterparty under the Class A-4 Swap Agreement,
the Class A-4 Bondholders shall have no recourse to amounts in any other
Subaccount to recover such shortfall other than from amounts subsequently paid
by the Class A-4 Swap Counterparty.

      (iii) If for any Payment Date there are insufficient funds in the Class
A-4 Subaccount to pay the interest due to the Holders of the Class A-4 Bonds and
to pay any net amount payable to the Class A-4 Swap Counterparty by the Issuer
under the Class A-4 Swap Agreement because of a shortfall of funds available for
the Trustee to allocate to the Class A-4 Subaccount the full amount of the Class
A-4 Fixed Gross Amount with respect to such Payment Date, amounts in the Class
A-4 Subaccount shall be distributed to the Holders of the Class A-4 Bonds and
the Class A-4 Swap Counterparty on a pro rata basis based on the relative
amounts payable to the Swap Counterparty and the Holders of the Class A-4 Bonds.

      (iv) The Class A-4 Swap Counterparty shall be secured by the Grant made to
the Trustee under clause (f) of the Granting Clause of the Indenture with
respect to and to the extent of amounts on deposit in the Class A-4 Subaccount
pari passu with the Holders of the Class A-4 Bonds based on the relative amounts
payable to the Swap Counterparty and the Holders of the Class A-4 Bonds.

            (c)   The Trustee shall calculate LIBOR in accordance with Schedule
                  C hereto on each Class A-4 Interest Determination Date and the
                  Trustee shall notify the Servicer, the Issuer and the Swap
                  Counterparty of such calculation. For so long as the Class A-4
                  Bonds are listed on the Luxembourg Stock Exchange, the Trustee
                  shall also notify the Luxembourg Stock Exchange and any agents
                  in Luxembourg appointed pursuant to Section 3.02(b) of the
                  Indenture of the rate of interest and the amount of the
                  interest payment on the Class A-4 Bonds for each Payment Date.

      SECTION 6. Payment Dates; Expected Amortization Schedule for Principal;
Interest; Overcollateralization Amount; Required Capital Amount.

                                      B-6
<PAGE>

            (a)   Payment Dates. The Payment Dates for each Class of the Series
                  2001-1 Transition Bonds are March 15, June 15, September 15
                  and December 15 of each year or, if any such date is not a
                  Business Day, the next succeeding Business Day, commencing on
                  September 15, 2001 and continuing until the earlier of
                  repayment of such Class in full and the applicable Final
                  Maturity Date.

            (b)   Expected Amortization Schedule for Principal. Unless an Event
                  of Default has occurred and is continuing and the unpaid
                  principal amount of all Series of Transition Bonds has been
                  declared to be due and payable together with accrued and
                  unpaid interest thereon, on each Payment Date the Trustee
                  shall distribute to the Series 2001-1 Transition Bondholders
                  of record as of the related Record Date amounts payable in
                  respect of the Series 2001-1 Transition Bonds pursuant to
                  Section 8.02(g) of the Indenture as principal, in accordance
                  with the Expected Amortization Schedule. Notwithstanding the
                  foregoing, if one or more Classes did not receive principal on
                  any prior Payment Date in accordance with the Expected
                  Amortization Schedule, such shortfalls of principal shall be
                  paid prior to the payment of principal scheduled to be paid on
                  the current Payment Date and shall be paid in the order in
                  which such amounts were scheduled to be paid previously
                  pursuant to the Expected Amortization Schedule; provided,
                  however, that in no event shall a principal payment pursuant
                  to this Section 6(b) on any Class on a Payment Date be greater
                  than the amount that reduces the Outstanding Amount of such
                  Class of Series 2001-1 Transition Bonds to the amount
                  specified in the Expected Amortization Schedule for such Class
                  and Payment Date.

            (c)   Interest. On each Payment Date after the initial Payment Date,
                  interest will be payable on the Series 2001-1 Transition Bonds
                  in an amount equal to: (1) with respect to the Series 2001-1
                  Transition Bonds, Class A-1, Class A-2, Class A-3, Class A-4
                  (to the extent interest is being paid at the Class A-4 Gross
                  Fixed Rate), Class A-5, Class A-6, Class A-7 and Class A-8,
                  the number of days (determined on the basis of a 360-day year
                  of twelve 30-day months) from and including the preceding
                  payment date to, but excluding, the current Payment Date,
                  divided by 360, and (2) with respect to the Class A-4 Bonds
                  (to the extent interest is being paid at the floating rate),
                  the actual number of days since the preceding Payment Date
                  divided by 360, times the product of:

            (i)   the applicable Interest Rate times

                                      B-7
<PAGE>

            (ii)  the Outstanding Amount of the related Class of Transition
                  Bonds as of the close of business on the preceding Payment
                  Date after giving effect to all payments of principal made to
                  the Holders of the related Class of Series 2001-1 Transition
                  Bonds on such preceding Payment Date.

            With respect to the initial Payment Date, interest will be payable
      in an amount equal to:

                  (1) with respect to the Series 2001-1 Transition Bonds, Class
            A-1, Class A-2, Class A-3, Class A-5, Class A-6, Class A-7 and Class
            A-8, the number of days (determined on the basis of a 360-day year
            of twelve 30-day months) from and including the Series Issuance Date
            to, but excluding, the initial Payment Date, divided by 360, times
            the product of:

                        (a) the applicable Interest Rate for such Class times

                        (b) the original principal amount of such Class of
                  Transition Bonds as of the Series Issuance Date;

                  (2) with respect to the Class A-4 Bonds,

                        (a) LIBOR (calculated two London Banking Days before the
                  Series Issuance Date) plus [0.__]% times

                        (b) the original principal amount of the Class A-4
                  Bonds, times

                        (c) the actual number of days from and including the
                  Series Issuance Date up to and including March 14, 2001,
                  divided by 360,

                        plus

                        (d) LIBOR (calculated two London Banking Days before
                  March 15, 2001) plus [0.__]% times

                        (e) the original principal amount of the Class A-4
                  Bonds, times

                        (f) the actual number of days from and including March
                  15, 2001 up to and including June 14, 2001, divided by 360,

            plus

                        (g) LIBOR (calculated two London Banking Days before
                  June 15, 2001) plus [0.__]% times

                        (h) the original principal amount of the Class A-4
                  Bonds, times

                                      B-8
<PAGE>

                        (i) the actual number of days from and including June
                  15, 2001 up to and including September 14, 2001, divided by
                  360.

            (d) Overcollateralization Amount. The Overcollateralization Amount
      for the Series 2001-1 Transition Bonds shall be as set forth in Schedule B
      hereto.

            (e) Required Capital Amount. The Required Capital Amount for the
      Series 2001-1 Transition Bonds shall be $[___________].

            (f) No Premium. No premium will be payable in connection with the
      early redemption of the Series 2001-1 Transition Bonds.

      SECTION 7. Authorized Denominations. The Series 2001-1 Transition Bonds
shall be issuable in the Authorized Denominations.

      SECTION 8. Redemption.

            (a)   Mandatory Redemption. The Series 2001-1 Transition Bonds shall
                  not be subject to mandatory redemption.

            (b)   Optional Redemption. The Issuer may redeem the Transition
                  Bonds of Series 2001-1, at its option, on any Payment Date in
                  accordance with Section 10.01 of the Indenture if (1) after
                  giving effect to payments that would otherwise be made on such
                  Payment Date, the Outstanding Amount of such Series has been
                  reduced to less than five percent of the initial principal
                  balance of such Series and (2) no Interest Rate Swap Agreement
                  is in effect.

      SECTION 9. Interest Rate Swap Agreement.

      (a) Upon a termination event or event of default under the Class A-4 Swap
Agreement, the Issuer shall appoint a recognized swap dealer which is a member
of the International Swaps and Derivatives Association, Inc. with capital and
surplus of at least $50 million (the "Swap Agent") to independently solicit, for
a period not exceeding 30 days, a replacement Class A-4 Swap Counterparty (a
"Replacement Counterparty"), who shall not be the Swap Agent or an Affiliate
thereof. During such 30 day period, the Swap Agent shall be required to identify
a Qualified Replacement Counterparty, or if a Qualified Replacement Counterparty
cannot be found, the Swap Agent shall be required to identify the highest rated
Replacement Counterparty available that is approved by the Holders of at least
66 2/3% of the Outstanding Amount of the Class A-4 Transition Bonds (an
"Approved Replacement Counterparty"). In any case, if there is more than one
available Qualified Replacement Counterparty or Approved Replacement
Counterparty, as applicable, with the same credit rating, the Swap Agent shall
select that

                                      B-9
<PAGE>

prospective Qualified Replacement Counterparty or Approved Replacement
Counterparty, as applicable, offering the terms with the lowest overall cost to
the Issuer.

      (b) If the Swap Agent is successful in identifying a Qualified Replacement
Counterparty or Approved Replacement Counterparty, upon the termination of the
Class A-4 Swap Agreement, the Issuer shall execute a replacement Class A-4 Swap
Agreement with such Replacement Counterparty having substantially the same terms
as the Class A-4 Swap Agreement being replaced, effective as of the Payment Date
immediately following such execution. Any amounts paid by such Replacement
Counterparty in connection with its entering into such replacement Class A-4
Swap Agreement shall be paid to the terminated Class A-4 Swap Counterparty, and
any termination payment or other similar amount paid to the Issuer by the
terminated Class A-4 Swap Counterparty in accordance with the terms of the Swap
Agreement shall first be used to make any payment required to be made to a
Replacement Counterparty under an Interest Rate Swap Agreement and then to the
extent not so used shall be deposited into the Class A-4 Subaccount and paid to
the Holders of the Class A-4 Transition Bonds on the next Payment Date, pro rata
based on the principal amount held by each Holder.

      (c) If a Qualified Replacement Counterparty or an Approved Replacement
Counterparty has not been obtained, the Swap Agent shall be required to renew
such search every three months thereafter until a Qualified Replacement
Counterparty or Approved Replacement Counterparty has been identified and
approved and a replacement Class A-4 Swap Agreement has been entered into in the
manner set forth in clauses (a) and (b) above.

      (d) If a termination event or a event of default occurs and is continuing
under the Class A-4 Swap Agreement, the Trustee may, and at the direction of the
Holders of at least 66 b% of the Outstanding Amount of the Class A-4 Bonds
shall, exercise all rights, remedies, powers, privileges and claims of the
Issuer against the Class A-4 Swap Counterparty and any right of the Issuer to
take this action shall be suspended.

      (e) The Class A-4 Swap Agreement may be amended with the consent of the
Trustee and the Class A-4 Swap Counterparty, upon prior notice to the Rating
Agencies; provided that such amendment may not adversely affect in any material
respect the interests of the Holders of Class A-4 Bonds unless the Holders of at
least 66 b% of the Outstanding Amount of the Class A-4 Bonds direct the Trustee
to consent to such amendment. Moreover, such amendment may not adversely affect
in any material respect the interests of the Holders of any other Series or
Class of Transition Bonds or any counterparty to any other Hedge Agreement or
Interest Rate Swap Agreement without the consent of the Holders of 66 b% of the
Outstanding Amount of all of such other Series or Classes, and each counterparty
to any other Hedge Agreement or Interest Rate Swap Agreement, materially and
adversely affected thereby.

      (f) Except as provided in the Class A-4 Swap Agreement with respect to any
swap counterparty downgrade event or payment default by the Class A-4 Swap
Counterparty, with respect to any action proposed by the Issuer to amend,
modify, waive, supplement or

                                      B-10
<PAGE>

surrender the terms of the Class A-4 Swap Agreement, or waive timely performance
or observance by the Class A-4 Swap Counterparty under the Class A-4 Swap
Agreement, in a way which would materially and adversely affect the interests of
the Holders of the Class A-4 Bonds, the Issuer shall provide prior notice to the
Rating Agencies. Thereafter, the Issuer will consent to such proposed action
only with the consent of (i) the Holders of at least 66 b% of the Outstanding
Amount of the Class A-4 Bonds and (ii) the Holders of at least 66 b% of the
Outstanding Amount of all of such other Series or Classes, and each counterparty
to any other Hedge Agreement or Interest Rate Swap Agreement, materially and
adversely affected thereby.

      (g) Notwithstanding the foregoing clause (f), upon a swap counterparty
Downgrade Event or payment default by the Class A-4 Swap Countparty under the
Class A-4 Swap Agreement, the Issuer shall not consent to any Approved
Replacement Counterparty that fails to satisfy the Required Ratings, continue
with a downgraded Class A-4 Counterparty notwithstanding the failure timely to
identify a Qualified Replacement Counterparty or Approved Replacement
Counterparty, as provided in the Class A-4 Swap Agreement, or waive a payment
default by the Class A-4 Swap Counterparty within the time periods prescribed in
the Class A-4 Swap Agreement, except as directed by the Holders of at least 66
b% of the Outstanding Amount of the Class A-4 Bonds.

      SECTION 10. Credit Enhancement. No credit enhancement (other than the
Overcollateralization Amount, the Required Capital Amount and any adjustments to
the Transition Bond Charge approved by the BPU as contemplated in the Servicing
Agreement) is provided for the Series 2001-1 Transition Bonds.

      SECTION 11. Delivery and Payment for the Series 2001-1 Transition Bonds;
Form of the Series 2001-1 Transition Bonds. The Trustee shall deliver the Series
2001-1 Transition Bonds to the Issuer when authenticated in accordance with
Section 2.02 of the Indenture. The Series 2001-1 Transition Bonds of each Class
shall be in the form of Exhibits A through H hereto.

      SECTION 12. Administration Fee. The Administrator shall be paid by the
Issuer a fee of $31,250 on each Payment Date with respect to the Series 2001-1
Transition Bonds.

      SECTION 13. Listing Agent, Paying Agent, Transfer Agent. For so long as
any Series 2001-1 Transition Bonds are listed on the Luxembourg Stock Exchange
and the rules and regulations of such exchange so require, the Issuer shall
retain a listing agent, a transfer agent and a paying agent in Luxembourg
appointed pursuant to Section 3.02(b) of the Indenture.

      SECTION 14. Confirmation of Indenture. As supplemented by this Supplement,
the Indenture is in all respects ratified and confirmed and the Indenture, as so
supplemented by this Supplement, shall be read, taken, and construed as one and
the same instrument.

                                      B-11
<PAGE>

      SECTION 15. Counterparts. This Supplement may be executed in any number of
counterparts, each of which so executed shall be deemed to be an original, but
all of such counterparts shall together constitute but one and the same
instrument.

      SECTION 16. Governing Law. This Supplement shall be construed in
accordance with the laws of the State of New Jersey, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws. SECTION 1.

      IN WITNESS WHEREOF, the Issuer and the Trustee have caused this Supplement
to be duly executed and delivered by their respective officers thereunto duly
authorized as of the date first above written.

                                            PSE&G TRANSITION FUNDING LLC,
                                              as Issuer

                                            By: _________________________
                                                Name:
                                                Title:  Manager

                                            THEBANK OF NEW YORK,
                                               not in its individual
                                               capacity but solely
                                               as Trustee on behalf
                                               of the Transition
                                               Bondholders,

                                            By: _________________________
                                                Name:
                                                Title: Assistant Vice President

<PAGE>

                                   SCHEDULE A
                         Expected Amortization Schedule
                          Outstanding Principal Balance

                    All amounts are in United States Dollars

<TABLE>
<CAPTION>

Payment Date    Class A-1    Class A-2    Class A-3    Class A-4    Class A-5    Class A-6    Class A-7      Class A-8
-----------------------------------------------------------------------------------------------------------------------
<S>             <C>          <C>          <C>          <C>          <C>          <C>          <C>            <C>

</TABLE>

<PAGE>

                                   SCHEDULE B
                  Required Overcollateralization Level Schedule

<PAGE>

                                   SCHEDULE C
                              Calculation of LIBOR

      (a) On the Class A-4 Interest Determination Date immediately preceding the
first day of each applicable Calculation Period, the Trustee will determine
LIBOR based on the offered rate for deposits in United States dollars for the
applicable period, commencing on the first day of that Calculation Period that
appears on page 3750 of the Telerate Services as of 11:00 a.m., London time, on
such Class A-4 Interest Determination Date (the "Telerate Page"). If no offered
rate appears on the Telerate Page, LIBOR for such Calculation Period will be
determined as described in clause (b) below.

      (b) With respect to an Class A-4 Interest Determination Date on which no
offered rate appears on the Telerate Page, the Trustee will request each of four
major banks in the London interbank market, selected by the Trustee, to provide
the Trustee with its offered quotation for deposits in United States dollars for
the applicable Calculation Period, commencing on the second London Banking Day
immediately following that Class A-4 Interest Determination Date, to prime banks
in the London interbank market at approximately 11:00 a.m., London time, on such
Class A-4 Interest Determination Date and in a principal amount that is
representative for a single transaction in United States dollars in that market
at that time for the applicable period. If at least two such quotations are
provided, LIBOR for such Calculation Period will be the arithmetic mean of those
quotations. If fewer than two quotations are provided, LIBOR for that
Calculation Period will be the arithmetic mean of the rates quoted at
approximately 11:00 a.m. in the City of New York, on that Class A-4 Interest
Determination Date by major banks in the City of New York selected by the
Trustee for loans in United States dollars to leading European banks, for the
Calculation Period commencing on the second London Banking Day immediately
following that Class A-4 Interest Determination Date and in a principal amount
that is representative for a single transaction in United States dollars in that
market at that time.

      (c) If LIBOR cannot be determined in accordance with clauses (a) or (b)
above, then LIBOR will be determined to be the same as the rate which applied
during the previous Calculation Period or, in the case of any failure to
determine LIBOR on either of the two Class A-4 Interest Determination Dates
preceding the first Payment Date, the rate which was calculated by the Trustee
on the first Class A-4 Interest Determination Date.

<PAGE>

Exhibit A to Series Supplement

                                  Form of Bond

REGISTERED                                                   $

No. R-                                             CUSIP NO. ______________

SEE REVERSE FOR CERTAIN DEFINITIONS

      THE PRINCIPAL OF THIS CLASS A-1 TRANSITION BOND WILL BE PAID IN
INSTALMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT
OF THIS CLASS A-1 TRANSITION BOND AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN
ON THE FACE HEREOF. THE HOLDER OF THIS CLASS A-1 TRANSITION BOND HEREBY
COVENANTS AND AGREES THAT PRIOR TO THE DATE WHICH IS ONE (1) YEAR AND ONE (1)
DAY AFTER THE PAYMENT IN FULL OF THE SERIES 2001-1, CLASS A-1 TRANSITION BONDS,
IT WILL NOT INSTITUTE AGAINST, OR JOIN ANY OTHER PERSON IN INSTITUTING AGAINST,
THE ISSUER ANY BANKRUPTCY, REORGANIZATION, ARRANGEMENT, INSOLVENCY OR
LIQUIDATION PROCEEDINGS OR OTHER SIMILAR PROCEEDING UNDER THE LAWS OF THE UNITED
SATES OR ANY STATE OF THE UNITED STATES. TRANSFERS OF THIS GLOBAL TRANSITION
BOND SHALL BE LIMITED TO TRANSFERS IN THE CLEARING AGENCY OR TO A SUCCESSOR
THEREOF OR SUCH SUCCESSOR'S NOMINEE AND TRANSFERS OF PORTIONS OF THIS GLOBAL
TRANSITION BOND SHALL BE LIMITED TO TRANSFERS MADE IN ACCORDANCE WITH THE
RESTRICTIONS SET FORTH IN THE INDENTURE.

                                      BA-1
<PAGE>

PSE&G TRANSITION FUNDING LLC

TRANSITION BONDS, SERIES 2001-1, CLASS A-1.

Interest                 Original Principal            Expected Final
Rate                           Amount          Payment Date        Maturity Date

%                        $

      PSE&G Transition Funding LLC, a limited liability company formed and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to the Registered Holder
hereof, or registered assigns, the Original Principal Amount shown above in
quarterly instalments on the Payment Dates (as defined below) and in the amounts
specified on the reverse hereof or, if less, the amounts determined pursuant to
Section 8.02(g) of the Indenture, in each year, commencing on the date
determined as provided on the reverse hereof and ending on or before the Final
Maturity Date, to pay the entire unpaid principal hereof on the Final Maturity
Date and to pay interest, at the Interest Rate shown above at a fixed rate, on
each March 15, June 15, September 15 and December 15, and if any such day is not
a Business Day, the next succeeding Business Day, commencing on September 15,
2001 and continuing until the earlier of the payment of the principal hereof and
the Final Maturity Date (each a "Payment Date"), on the principal amount of this
Class A-1 Transition Bond outstanding from time to time. Interest will be
computed (i) for the first Payment Date on the basis of the actual number of
days elapsed (determined on the basis of a 360-day year of twelve 30-day months)
from and including the Series Issuance Date, to but excluding such Payment Date,
and a 360-day year and (ii) for each succeeding Payment Date on the basis of a
360-day year of twelve 30-day months. Such principal of and interest on this
Series 2001-1, Class A-1 Transition Bond shall be paid in the manner specified
on the reverse hereof.

      The principal of and interest on this Series 2001-1, Class A-1 Transition
Bond are payable in such coin or currency of the United States of America as at
the time of payment is legal tender for payment of public and private debts. All
payments made by the Issuer with respect to this Class A-1 Transition Bond shall
be applied first to interest due and payable on this Class A-1 Transition Bond
as provided above and then to the unpaid principal of this Class A-1 Transition
Bond, all in the manner set forth in Section 8.02(g) of the Indenture.

      Reference is made to the further provisions of this Class A-1 Transition
Bond set forth on the reverse hereof, which shall have the same effect as though
fully set forth on the face of this Class A-1 Transition Bond.

                                      BA-2
<PAGE>

      Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Class A-1 Transition
Bond shall not be entitled to any benefit under the Indenture referred to on the
reverse hereof, or be valid or obligatory for any purpose.

                                      BA-3
<PAGE>

      IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by an authorized Manager of the Issuer.

Dated:  [              ], 2001

                                                  PSE&G TRANSITION FUNDING LLC

                                                  By: ________________________
                                                      Name:
                                                      Title: Manager

                                      BA-4
<PAGE>

TRUSTEE'S CERTIFICATE OF AUTHENTICATION

Dated: [              ], 2001

      This is one of the Class A-1 Transition Bonds of the Series 2001-1
Transition Bonds, designated above and referred to in the within-mentioned
Indenture.

                                           THE BANK OF NEW YORK,
                                             not in its individual capacity but
                                             solely as Trustee on behalf of the
                                             Transition Bondholders,

                                           By: _______________________
                                               Name:
                                               Title:

                                      BA-5
<PAGE>

REVERSE OF TRANSITION BOND

      This Series 2001-1, Class A-1 Transition Bond is one of a duly authorized
issue of Transition Bonds of the Issuer, designated as its Transition Bonds
(herein called the "Transition Bonds"), issued and to be issued in one or more
Series, which Series are issuable in one or more Classes. The Series 2001-1
Transition Bonds consist of eight Classes, including the Class A-1 Transition
Bonds (herein called the "Class A-1 Transition Bonds"). The Class A-1 Transition
Bonds have been issued under an indenture dated as of [January] , 2001, and a
series supplement thereto dated as of [January] , 2001 (such series supplement,
as supplemented or amended, the "Series Supplement" and, collectively with such
indenture, as supplemented or amended, the "Indenture"), each between the Issuer
and The Bank of New York, as Trustee (the "Trustee", which term includes any
successor trustee under the Indenture), to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the Collateral
pledged, the nature and extent of the security, the respective rights,
obligations and immunities thereunder of the Issuer, the Trustee and the Holders
of the Transition Bonds and the terms and conditions under which additional
Transition Bonds may be issued. All terms used in this Class A-1 Transition Bond
that are defined in the Indenture, as supplemented or amended, shall have the
meanings assigned to them in the Indenture.

      The Class A-1 Transition Bonds, the other Classes of Series 2001-1
Transition Bonds and any other Series of Transition Bonds issued by the Issuer
are and will be equally and ratably secured by the Collateral pledged as
security therefor as provided in the Indenture.

      The principal of this Class A-1 Transition Bond shall be payable on each
Payment Date only to the extent that amounts in the Collection Account are
available therefor, and only until the outstanding principal balance thereof on
such Payment Date (after giving effect to all payments of principal, if any,
made on such Payment Date) has been reduced to the principal balance specified
in the Expected Amortization Schedule which is attached to the Series Supplement
as Schedule A, unless payable earlier either because

            (i) an Event of Default has occurred and be continuing and the
      Trustee or the Holders of Transition Bonds representing not less than a
      majority of the Outstanding Amount of the Transition Bonds of all Series
      have declared the Transition Bonds to be immediately due and payable in
      accordance with Section 5.02 of the Indenture, or

            (ii) the Issuer, at its option, has called for the redemption of the
      Series 2001-1 Transition Bonds in whole pursuant to Section 8(b) of the
      Series Supplement and Section 10.01 of the Indenture.

However, actual principal payments may be made in lesser than expected amounts
and at later than expected times as determined pursuant to Section 8.02(g) of
the Indenture. The entire unpaid principal amount of this Series 2001-1, Class
A-1 Transition Bond shall be due and

                                      BA-6
<PAGE>

payable on the earlier of the Final Maturity Date hereof and the Redemption
Date, if any. Notwithstanding the foregoing, the entire unpaid principal amount
of the Transition Bonds shall be due and payable, if not then previously paid,
on the date on which an Event of Default shall have occurred and be continuing
and the Trustee or the Holders of the Transition Bonds of all Series
representing not less than a majority of the Outstanding Amount of the
Transition Bonds have declared the Transition Bonds to be immediately due and
payable in the manner provided in Section 5.02 of the Indenture. All principal
payments on the Class A-1 Transition Bonds shall be made pro rata to the Class
A-1 Transition Bondholders entitled thereto based on the respective principal
amounts of the Series 2001-1, Class A-1 Transition Bonds held by them.

      Payments of interest on this Class A-1 Transition Bond due and payable on
each Payment Date, together with the instalment of principal payable on this
Class A-1 Transition Bond on such Payment Date shall be made by check mailed
first-class, postage prepaid, to the Person whose name appears as the Registered
Holder of this Class A-1 Transition Bond (or one or more predecessor of such
Transition Bond) in the Transition Bond Register as of the close of business on
the Record Date or in such other manner as may be provided in the Series
Supplement, except that with respect to Class A-1 Transition Bonds registered on
the Record Date in the name of a Clearing Agency, payments will be made by wire
transfer in immediately available funds to the account designated by such
Clearing Agency and except for the final instalment of principal payable with
respect to this Class A-1 Transition Bond on a Payment Date which shall be
payable as provided below. Such checks shall be mailed to the Person entitled
thereto at the address of such Person as it appears in the Transition Bond
Register as of the applicable Record Date without requiring that this Class A-1
Transition Bond be submitted for notation of payment. Any reduction in the
principal amount of this Class A-1 Transition Bond (or any one or more
predecessor to such Transition Bond) effected by any payments made on any
Payment Date shall be binding upon all future Holders of this Class A-1
Transition Bond and of any Class A-1 Transition Bond issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof, whether
or not noted hereon. If funds are expected to be available, as provided in the
Indenture, for payment in full of the then remaining unpaid principal amount of
this Class A-1 Transition Bond on a Payment Date, then the Trustee, in the name
of and on behalf of the Issuer, will notify the Person who was the Registered
Holder hereof as of the second preceding Record Date to such Payment Date by
notice mailed no later than five days prior to such final Payment Date and shall
specify that such final instalment will be payable to the Registered Holder
hereof as of the Record Date immediately preceding such final Payment Date and
only upon presentation and surrender of this Class A-1 Transition Bond and shall
specify the place where this Series 2001-1, Class A-1 Transition Bond may be
presented and surrendered for payment of such instalment.

      The Issuer shall pay interest on overdue instalments of interest on this
Class A-1 Transition Bond at the Interest Rate for Class A-1 to the extent
lawful.

                                      BA-7
<PAGE>

         As provided in the Indenture, the Class A-1 Transition Bonds may be
redeemed, in whole, but not in part, in certain circumstances as provided in
Section 8(b) of the Series Supplement.

      This Class A-1 Transition Bond is a Transition Bond as such term is
defined in the Competition Act. Principal and interest due and payable on this
Transition Bond are payable from and secured primarily by bondable transition
property created and established by a bondable stranded cost rate order issued
by the State of New Jersey Board of Public Utilities pursuant to the Competition
Act. Bondable transition property consists of the irrevocable right to impose
and collect certain non-bypassable charges (defined in the Competition Act as
"transition bond charges") to be included in electric utility bills of all
electric service retail customers of Public Service Electric and Gas Company, a
New Jersey electric utility.

      The Competition Act provides that:

      "The State of New Jersey does hereby pledge and agree with the holders of
any transition bonds issued under the authority of this Act, with the pledgee,
owner or assignee of bondable transition property, with any financing entity
which has issued transition bonds with respect to which a bondable stranded
costs rate order has been issued and with any person who may enter into
agreements with an electric public utility or an assignee or pledgee thereof or
a financing entity pursuant to this act, that the State will not limit, alter or
impair any bondable transition property or other rights vested in an electric
public utility or an assignee or pledgee thereof or a financing entity or vested
in the holders of any transition bonds pursuant to a bondable stranded costs
rate order until such transition bonds, together with the interest and
acquisition or redemption premium, if any, thereon, are fully paid and
discharged or until such agreements are fully performed on the part of the
electric public utility, any assignee or pledgee thereof or the financing entity
or in any way limit, alter, impair or reduce the value or amount of the bondable
transition property approved by a bondable stranded costs rate order . . .".

      As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Class A-1 Transition Bond may be registered in the
Transition Bond Register upon surrender of this Class A-1 Transition Bond for
registration of transfer at the office or agency designated by the Issuer
pursuant to the Indenture, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by the
Holder hereof or his attorney duly authorized in writing, with such signature
guaranteed by an Eligible Guarantor Institution, and thereupon one or more new
Class A-1 Transition Bonds of any Authorized Denominations and in the same
aggregate initial principal amount will be issued to the designated transferee
or transferees. No service charge will be charged for any registration of
transfer or exchange of this Class A-1 Transition Bond, but the transferor may
be required to pay a sum sufficient to cover any tax or other governmental
charge that may be imposed in connection with any registration of transfer or
exchange.

      Prior to the due presentment for registration of transfer of this Class
A-1 Transition Bond, the Issuer, the Trustee and any agent of the Issuer or the
Trustee may treat the Person in whose

                                      BA-8
<PAGE>

name this Class A-1 Transition Bond is registered (as of the day of
determination) as the owner hereof for the purpose of receiving payments of
principal of and interest on this Class A-1 Transition Bond and for all other
purposes whatsoever, whether or not this Class A-1 Transition Bond may be
overdue, and neither the Issuer, the Trustee nor any such agent shall be
affected by notice to the contrary.

      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Transition Bonds under the Indenture
at any time by the Issuer with the consent of the Holders of Transition Bonds
representing a majority of the Outstanding Amount of all Transition Bonds at the
time Outstanding of each Series or Class to be affected. The Indenture also
contains provisions permitting the Holders of Transition Bonds representing
specified percentages of the Outstanding Amount of the Transition Bonds of all
Series, on behalf of the Holders of all the Transition Bonds, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Class A-1 Transition Bond (or any one of more
predecessor of such transition bonds) shall be conclusive and binding upon such
Holder and upon all future Holders of this Class A-1 Transition Bond and of any
Class A-1 Transition Bond issued upon the registration of transfer hereof or in
exchange hereof or in lieu hereof whether or not notation of such consent or
waiver is made upon this Class A-1 Transition Bond. The Indenture also permits
the Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Transition Bonds issued
thereunder.

      The term "Issuer" as used in this Series 2001-1, Class A-1 Transition Bond
includes any successor to the Issuer under the Indenture.

      The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Transition Bonds under the Indenture.

      The Class A-1 Transition Bonds are issuable only in registered form in
Authorized Denominations as provided in the Indenture and the Series Supplement,
subject to certain limitations therein set forth.

      This Class A-1 Transition Bond and the Indenture shall be construed in
accordance with the laws of the State of New Jersey, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder and thereunder shall be determined in accordance with such
laws.

      No reference herein to the Indenture and no provision of this Class A-1
Transition Bond or of the Indenture shall alter or impair the obligation of the
Issuer, which is absolute and unconditional, to pay the principal of and
interest on this Class A-1 Transition Bond at the times and rate and in the
currency herein prescribed.

                                      BA-9
<PAGE>

ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

      FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___

(name and address of assignee)

the within Class A-1 Transition Bond and all rights thereunder, and hereby
irrevocably constitutes and appoints

                         (name and address of appointee)

attorney, to transfer said Class A-1 Transition Bond on the books kept for
registration thereof, with full power of substitution in the premises.

Dated:

_____________                       _________________________________*
                                    Signature Guaranteed:

_____________                       _________________________________

*     NOTE: The signature to this assignment must correspond with the name of
      the registered owner as it appears on the face of the within Class A-1
      Transition Bond in every particular, without alteration, enlargement or
      any change whatsoever.

                                     BA-10
<PAGE>

                         Exhibit D to Series Supplement

                                  Form of Bond

REGISTERED                                             $

No. R-                                                 CUSIP NO._______________

                       SEE REVERSE FOR CERTAIN DEFINITIONS

      THE PRINCIPAL OF THIS CLASS A-4 BOND WILL BE PAID IN INSTALMENTS AS SET
FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-4
BOND AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THE
HOLDER OF THIS CLASS A-4 BOND HEREBY COVENANTS AND AGREES THAT PRIOR TO THE DATE
WHICH IS ONE (1) YEAR AND ONE (1) DAY AFTER THE PAYMENT IN FULL OF THE CLASS A-4
BONDS, IT WILL NOT INSTITUTE AGAINST, OR JOIN ANY OTHER PERSON IN INSTITUTING
AGAINST, THE ISSUER ANY BANKRUPTCY, REORGANIZATION, ARRANGEMENT, INSOLVENCY OR
LIQUIDATION PROCEEDINGS OR OTHER SIMILAR PROCEEDING UNDER THE LAWS OF THE UNITED
STATES OR ANY STATE OF THE UNITED STATES. TRANSFERS OF THIS GLOBAL TRANSITION
BOND SHALL BE LIMITED TO TRANSFERS IN THE CLEARING AGENCY OR TO A SUCCESSOR
THEREOF OR SUCH SUCCESSOR'S NOMINEE AND TRANSFERS OF PORTIONS OF THIS GLOBAL
TRANSITION BOND SHALL BE LIMITED TO TRANSFERS MADE IN ACCORDANCE WITH THE
RESTRICTIONS SET FORTH IN THE INDENTURE.

                                      BD-1
<PAGE>

                          PSE&G TRANSITION FUNDING LLC

                   TRANSITION BONDS, SERIES 2001-1, CLASS A-4.

Interest           Original Principal                    Expected Final
Rate                      Amount               Payment Date        Maturity Date

LIBOR + [  ]%     $

      PSE&G Transition Funding LLC, a limited liability company formed and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to the Registered Holder
hereof, or registered assigns, the Original Principal Amount shown above in
quarterly instalments on the Payment Dates (as defined below) and in the amounts
specified on the reverse hereof or, if less, the amounts determined pursuant to
Section 8.02(g) of the Indenture, in each year, commencing on the date
determined as provided on the reverse hereof and ending on or before the Final
Maturity Date, to pay the entire unpaid principal hereof on the Final Maturity
Date and to pay interest, at the Interest Rate which is a floating rate of LIBOR
plus [ ]% per annum, on each March 15, June 15, September 15 and December 15,
and if any such day is not a Business Day, the next succeeding Business Day,
commencing on September 15, 2001 and continuing until the earlier of the payment
of the principal hereof and the Final Maturity Date (each, a "Payment Date"), on
the principal amount of this Class A-4 Bond outstanding on such Payment Date,
after giving effect to any payments of principal made on such Payment Date.
Interest will be computed for each Payment Date after the initial Payment Date
on the basis of a 360-day year of twelve 30-day months. In addition, on
September 15, 2001 (the initial Payment Date), the Issuer promises, subject to
the terms of the Indenture, to pay interest in the amount of (i) LIBOR plus [ ]%
multiplied by the number of days from and including the Series Issuance Date to
but excluding March 15, 2001 divided by 360, multiplied by the Original
Principal Amount of the Class A-4 Bonds, plus (ii) LIBOR plus [ ]% multiplied by
the number of days from and including March 15, 2001 to but excluding June 15,
2001, divided by 360, multiplied by the Original Principal Amount of the Class
A-4 Bonds, plus (iii) LIBOR plus [ ]% multiplied by the number of days from and
including June 15, 2001, to but excluding September 15, 2001, divided by 360,
multiplied by the Original Principal Amount of the Class A-4 Bonds.

      Notwithstanding the foregoing, upon the termination of the Class A-4 Swap
Agreement for any reason and for so long as there is no replacement Class A-4
Swap Agreement in effect, the Interest Rate for the Class A-4 Bonds shall be the
fixed rate of [__] percent per annum (the "Class A-4 Gross Fixed Rate"),
effective from and including the Payment Date preceding such termination. The
Class A-4 Gross Fixed Rate shall be computed on the basis of a 360-day year of
twelve 30-day months or, for the initial Payment Date, the number of days
(calculated on the

                                      BD-2
<PAGE>

basis of a 360-day year of twelve 30-day months) from and including the Series
Issuance Date to but excluding the initial Payment Date. At such time as the
Issuer enters into a replacement Class A-4 Swap Agreement pursuant to Section 9
of the Series Supplement, the Class A-4 Bonds shall revert to the Interest Rate
of LIBOR plus [ ] %, effective as of the next Payment Date following the date of
such replacement Class A-4 Swap Agreement and computed on the basis of the
actual number of days elapsed and a 360-day year. Principal of and interest on
this Class A-4 Bond shall be paid in the manner specified on the reverse hereof.

      Upon the termination of the Class A-4 Swap Agreement and payment by the
Class A-4 Swap Counterparty of any termination payment or other similar amount
to the Issuer in accordance with the terms of the Class A-4 Swap Agreement, such
amount shall be deposited directly into the Class A-4 Class Subaccount and first
used to make any payment required to be made to a Replacement Counterparty and
then to the extent not so used, shall be paid to the Holders of the Class A-4
Bonds on the next Payment Date, pro rata based on the principal amount held by
each Holder.

      The principal of and interest on this Class A-4 Bond are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts. All payments made by the
Issuer with respect to this Class A-4 Bond shall be applied first to interest
due and payable on this Class A-4 Bond as provided above and then to the unpaid
principal of this Class A-4 Bond, all in the manner set forth in Section 8.02(g)
of the Indenture.

      Reference is made to the further provisions of this Class A-4 Bond set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Class A-4 Bond.

      Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Class A-4 Bond shall
not be entitled to any benefit under the Indenture referred to on the reverse
hereof, or be valid or obligatory for any purpose.

                                      BD-3
<PAGE>

      IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by an authorized Manager of the Issuer.

Dated:  [              ], 2001

                                                 PSE&G TRANSITION FUNDING LLC

                                                 By:________________________
                                                    Name:
                                                    Title: Manager

                                      BD-4
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

Dated: [              ], 2001

         This is one of the Class A-4 Bonds of the Series 2001-1 Transition
Bonds, designated above and referred to in the within-mentioned Indenture.

                                            THE BANK OF NEW YORK,
                                              not in its individual capacity but
                                              solely as Trustee on behalf of the
                                              Transition Bondholders,

                                            By: _____________________________
                                                Name:
                                                Title:

                                      BD-5
<PAGE>

                           REVERSE OF TRANSITION BOND

      This Class A-4 Bond is one of a duly authorized issue of Transition Bonds
of the Issuer, designated as its Transition Bonds (herein called the "Transition
Bonds"), issued and to be issued in one or more Series, which Series are
issuable in one or more Classes. The Series 2001-1 Transition Bonds consist of
eight Classes, including the Series 2001-1 Transition Bonds, Class A-4 (herein
called the "Class A-4 Bonds"). The Class A-4 Bonds have been issued under an
indenture dated as of [January] , 2001, and a series supplement thereto dated as
of [January] , 2001 (such series supplement, as supplemented or amended, the
"Series Supplement" and, collectively with such indenture, as supplemented or
amended, the "Indenture"), each between the Issuer and The Bank of New York, as
Trustee (the "Trustee", which term includes any successor trustee under the
Indenture), to which Indenture and all indentures supplemental thereto reference
is hereby made for a statement of the Collateral pledged, the nature and extent
of the security, the respective rights, obligations and immunities thereunder of
the Issuer, the Trustee and the Holders of the Transition Bonds and the terms
and conditions under which additional Transition Bonds may be issued. All terms
used in this Class A-4 Bond that are defined in the Indenture, as supplemented
or amended, shall have the meanings assigned to them in the Indenture.

      The Class A-4 Bonds, the other Classes of Series 2001-1 Transition Bonds
and any other Series of Transition Bonds issued by the Issuer are and will be
equally and ratably secured by the Collateral pledged as security therefor as
provided in the Indenture.

      The principal of this Class A-4 Bond shall be payable on each Payment Date
only to the extent that amounts in the Collection Account are available
therefor, and only until the outstanding principal balance thereof on such
Payment Date (after giving effect to all payments of principal, if any, made on
such Payment Date) has been reduced to the principal balance specified in the
Expected Amortization Schedule which is attached to the Series Supplement as
Schedule A, unless payable earlier either because

            (i) an Event of Default has occurred and is continuing and the
      Trustee or the Holders of Transition Bonds representing not less than a
      majority of the Outstanding Amount of the Transition Bonds of all Series
      have declared the Transition Bonds to be immediately due and payable in
      accordance with Section 5.02 of the Indenture, or

            (ii) the Issuer, at its option, has called for the redemption of the
      Series 2001-1 Transition Bonds in whole pursuant to Section 8(b) of the
      Series Supplement and Section 10.01 of the Indenture.

However, actual principal payments may be made in lesser than expected amounts
and at later than expected times as determined pursuant to Section 8.02(g) of
the Indenture. The entire unpaid principal amount of this Class A-4 Bond shall
be due and payable on the earlier of the

                                      BD-6
<PAGE>

Final Maturity Date hereof and the Redemption Date, if any. Notwithstanding the
foregoing, the entire unpaid principal amount of the Transition Bonds shall be
due and payable, if not then previously paid, on the date on which an Event of
Default shall have occurred and be continuing and the Trustee or the Holders of
the Transition Bonds of all Series representing not less than a majority of the
Outstanding Amount of the Transition Bonds have declared the Transition Bonds to
be immediately due and payable in the manner provided in Section 5.02 of the
Indenture. If the Transition Bonds are accelerated and the Bondable Transition
Property is liquidated in accordance with the Indenture, the proceeds of such
liquidation which are allocated to the Class A-4 Subaccount will be allocated
between and paid to the Holders of the Class A-4 Transition Bonds and the Swap
Counterparty, pro rata, based on the aggregate amount of principal and interest
due and payable on the Class A-4 Transition Bonds and the aggregate amount
payable to the Swap Counterparty in accordance with the Interest Rate Swap
Agreement. All principal payments on the Class A-4 Bonds shall be made pro rata
to the Class A-4 Bondholders entitled thereto based on the respective principal
amounts of the Class A-4 Bonds held by them.

      Payments of interest on this Class A-4 Bond due and payable on each
Payment Date, together with the instalment of principal payable on this Class
A-4 Bond on such Payment Date shall be made by check mailed first-class, postage
prepaid, to the Person whose name appears as the Registered Holder of this Class
A-4 Bond (or one or more predecessor of such Transition Bond) in the Transition
Bond Register as of the close of business on the Record Date or in such other
manner as may be provided in the Series Supplement, except that with respect to
Class A-4 Bonds registered on the Record Date in the name of a Clearing Agency,
payments will be made by wire transfer in immediately available funds to the
account designated by such Clearing Agency and except for the final instalment
of principal payable with respect to this Class A-4 Bond on a Payment Date which
shall be payable as provided below. Such checks shall be mailed to the Person
entitled thereto at the address of such Person as it appears in the Transition
Bond Register as of the applicable Record Date without requiring that this Class
A-4 Bond be submitted for notation of payment. Any reduction in the principal
amount of this Class A-4 Bond (or any one or more predecessor to such Transition
Bond) effected by any payments made on any Payment Date shall be binding upon
all future Holders of this Class A-4 Bond and of any Class A-4 Bond issued upon
the registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as provided
in the Indenture, for payment in full of the then remaining unpaid principal
amount of this Class A-4 Bond on a Payment Date, then the Trustee, in the name
of and on behalf of the Issuer, will notify the Person who was the Registered
Holder hereof as of the second preceding Record Date to such Payment Date by
notice mailed no later than five days prior to such final Payment Date and shall
specify that such final instalment will be payable to the Registered Holder
hereof as of the Record Date immediately preceding such final Payment Date and
only upon presentation and surrender of this Class A-4 Bond and shall specify
the place where this Class A-4 Bond may be presented and surrendered for payment
of such instalment.

                                      BD-7
<PAGE>

      The Issuer shall pay interest on overdue instalments of interest on this
Class A-4 Bond at the Interest Rate for Class A-4 in any lawful manner, subject
to the availability of such amounts in the Class A-4 Subaccount.

      As provided in the Indenture, the Class A-4 Bonds may be redeemed, in
whole, but not in part, in certain circumstances as provided in Section 8(b) of
the Series Supplement.

      This Class A-4 Bond is a Transition Bond as such term is defined in the
Competition Act. Principal and interest due and payable on this Transition Bond
are payable from and secured primarily by bondable transition property created
and established by a bondable stranded cost rate order issued by the State of
New Jersey Board of Public Utilities pursuant to the Competition Act. Bondable
transition property consists of the irrevocable right to impose and collect
certain non-bypassable charges (defined in the Competition Act as "transition
bond charges") to be included in electric utility bills of all electric service
retail customers of Public Service Electric and Gas Company, a New Jersey
electric utility.

      The Competition Act provides that:

      "The State of New Jersey does hereby pledge and agree with the holders of
any transition bonds issued under the authority of this Act, with the pledgee,
owner or assignee of bondable transition property, with any financing entity
which has issued transition bonds with respect to which a bondable stranded
costs rate order has been issued and with any person who may enter into
agreements with an electric public utility or an assignee or pledgee thereof or
a financing entity pursuant to this act, that the State will not limit, alter or
impair any bondable transition property or other rights vested in an electric
public utility or an assignee or pledgee thereof or a financing entity or vested
in the holders of any transition bonds pursuant to a bondable stranded costs
rate order until such transition bonds, together with the interest and
acquisition or redemption premium, if any, thereon, are fully paid and
discharged or until such agreements are fully performed on the part of the
electric public utility, any assignee or pledgee thereof or the financing entity
or in any way limit, alter, impair or reduce the value or amount of the bondable
transition property approved by a bondable stranded costs rate order . . . ".

      As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Class A-4 Bond may be registered in the Transition
Bond Register upon surrender of this Class A-4 Bond for registration of transfer
at the office or agency designated by the Issuer pursuant to the Indenture, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Trustee duly executed by the Holder hereof or his attorney
duly authorized in writing, with such signature guaranteed by an Eligible
Guarantor Institution, and thereupon one or more new Class A-4 Bonds of any
Authorized Denominations and in the same aggregate initial principal amount will
be issued to the designated transferee or transferees. No service charge will be
charged for any registration of transfer or exchange of this Class A-4 Bond, but
the transferor may be required to pay a sum sufficient to cover any tax or other

                                      BD-8
<PAGE>

governmental charge that may be imposed in connection with any registration of
transfer or exchange.

      Prior to the due presentment for registration of transfer of this Class
A-4 Bond, the Issuer, the Trustee and any agent of the Issuer or the Trustee may
treat the Person in whose name this Class A-4 Bond is registered (as of the day
of determination) as the owner hereof for the purpose of receiving payments of
principal of and interest on this Class A-4 Bond and for all other purposes
whatsoever, whether or not this Class A-4 Bond may be overdue, and neither the
Issuer, the Trustee nor any such agent shall be affected by notice to the
contrary.

      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Transition Bonds under the Indenture
at any time by the Issuer with the consent of the Holders of Transition Bonds
representing a majority of the Outstanding Amount of all Transition Bonds at the
time Outstanding of each Series or Class to be affected and upon satisfaction of
the Rating Agency Condition. The Indenture also contains provisions permitting
the Holders of Transition Bonds representing specified percentages of the
Outstanding Amount of the Transition Bonds of all Series, on behalf of the
Holders of all the Transition Bonds, to waive compliance by the Issuer with
certain provisions of the Indenture and certain past defaults under the
Indenture and their consequences. Any such consent or waiver by the Holder of
this Class A-4 Bond (or any one of more predecessor of such transition bonds)
shall be conclusive and binding upon such Holder and upon all future Holders of
this Class A-4 Bond and of any Class A-4 Bond issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-4 Bond. The Indenture also
permits the Trustee to amend or waive certain terms and conditions set forth in
the Indenture without the consent of Holders of the Transition Bonds issued
thereunder.

      The term "Issuer" as used in this Class A-4 Bond includes any successor to
the Issuer under the Indenture.

      The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Transition Bonds under the Indenture.

      The Class A-4 Bonds are issuable only in registered form in Authorized
Denominations as provided in the Indenture and the Series Supplement, subject to
certain limitations therein set forth.

      This Class A-4 Bond and the Indenture shall be construed in accordance
with the laws of the State of New Jersey, without reference to its conflict of
law provisions, and the obligations, rights and remedies of the parties
hereunder and thereunder shall be determined in accordance with such laws.

                                      BD-9
<PAGE>

      No reference herein to the Indenture and no provision of this Class A-4
Bond or of the Indenture shall alter or impair the obligation of the Issuer,
which is absolute and unconditional, to pay the principal of and interest on
this Class A-4 Bond at the times and rate and in the currency herein prescribed.

                                     BD-10
<PAGE>

                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

      FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___

                         (name and address of assignee)

the within Class A-4 Bond and all rights thereunder, and hereby irrevocably
constitutes and appoints

                         (name and address of appointee)

attorney, to transfer said Class A-4 Bond on the books kept for registration
thereof, with full power of substitution in the premises.

Dated:

___________________                 _______________________________________*
                                    Signature Guaranteed:

___________________                 _______________________________________

*     NOTE: The signature to this assignment must correspond with the name of
      the registered owner as it appears on the face of the within Class A-4
      Bond in every particular, without alteration, enlargement or any change
      whatsoever.

                                     BD-11
<PAGE>

                                   SCHEDULE I

                     SCHEDULED OVERCOLLATERALIZATION LEVELSEXHIBIT 4.4

                            FORM OF TRANSITION BONDS

<PAGE>

                       EXHIBIT A - FORM OF FIXED RATE BOND

REGISTERED                                   $

No. R-_______      CUSIP NO.________

                       SEE REVERSE FOR CERTAIN DEFINITIONS

      THE PRINCIPAL OF THIS CLASS A-_ TRANSITION BOND WILL BE PAID IN
INSTALMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT
OF THIS CLASS A-_ TRANSITION BOND AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN
ON THE FACE HEREOF. THE HOLDER OF THIS CLASS A-_ TRANSITION BOND HEREBY
COVENANTS AND AGREES THAT PRIOR TO THE DATE WHICH IS ONE (1) YEAR AND ONE (1)
DAY AFTER THE PAYMENT IN FULL OF THE SERIES 2001-1, CLASS A-_ TRANSITION BONDS,
IT WILL NOT INSTITUTE AGAINST, OR JOIN ANY OTHER PERSON IN INSTITUTING AGAINST,
THE ISSUER ANY BANKRUPTCY, REORGANIZATION, ARRANGEMENT, INSOLVENCY OR
LIQUIDATION PROCEEDINGS OR OTHER SIMILAR PROCEEDING UNDER THE LAWS OF THE UNITED
STATES OR ANY STATE OF THE UNITED STATES. TRANSFERS OF THIS GLOBAL TRANSITION
BOND SHALL BE LIMITED TO TRANSFERS IN THE CLEARING AGENCY OR TO A SUCCESSOR
THEREOF OR SUCH SUCCESSOR'S NOMINEE AND TRANSFERS OF PORTIONS OF THIS GLOBAL
TRANSITION BOND SHALL BE LIMITED TO TRANSFERS MADE IN ACCORDANCE WITH THE
RESTRICTIONS SET FORTH IN THE INDENTURE.

                                      A-1
<PAGE>

                          PSE&G TRANSITION FUNDING LLC

                   TRANSITION BONDS, SERIES 2001-1, CLASS A-_.

Interest       Original Principal         Expected Final
Rate                 Amount                Payment Date         Maturity Date

%              $

      PSE&G Transition Funding LLC, a limited liability company formed and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to the Registered Holder
hereof, or registered assigns, the Original Principal Amount shown above in
quarterly instalments on the Payment Dates (as defined below) and in the amounts
specified on the reverse hereof or, if less, the amounts determined pursuant to
Section 8.02(g) of the Indenture, in each year, commencing on the date
determined as provided on the reverse hereof and ending on or before the Final
Maturity Date, to pay the entire unpaid principal hereof on the Final Maturity
Date and to pay interest, at the Interest Rate shown above at a fixed rate, on
each March 15, June 15, September 15 and December 15, and if any such day is not
a Business Day, the next succeeding Business Day, commencing on September 15,
2001 and continuing until the earlier of the payment of the principal hereof and
the Final Maturity Date (each a "Payment Date"), on the principal amount of this
Class A-_ Transition Bond outstanding from time to time. Interest will be
computed (i) for the first Payment Date on the basis of the actual number of
days elapsed (determined on the basis of a 360-day year of twelve 30-day months)
from and including the Series Issuance Date, to but excluding such Payment Date,
and a 360-day year and (ii) for each succeeding Payment Date on the basis of a
360-day year of twelve 30-day months. Such principal of and interest on this
Series 2001-1, Class A-_ Transition Bond shall be paid in the manner specified
on the reverse hereof.

      The principal of and interest on this Series 2001-1, Class A-_ Transition
Bond are payable in such coin or currency of the United States of America as at
the time of payment is legal tender for payment of public and private debts. All
payments made by the Issuer with respect to this Class A-_ Transition Bond shall
be applied first to interest due and payable on this Class A-_ Transition Bond
as provided above and then to the unpaid principal of this Class A-_ Transition
Bond, all in the manner set forth in Section 8.02(g) of the Indenture.

      Reference is made to the further provisions of this Class A-_ Transition
Bond set forth on the reverse hereof, which shall have the same effect as though
fully set forth on the face of this Class A-_ Transition Bond.

                                      A-2
<PAGE>

      Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Class A-_ Transition
Bond shall not be entitled to any benefit under the Indenture referred to on the
reverse hereof, or be valid or obligatory for any purpose.

                                      A-3
<PAGE>

      IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by an authorized Manager of the Issuer.

Dated: [         ], 2001

                                       PSE&G TRANSITION FUNDING LLC

                                       By:______________________________
                                       Name:
                                       Title: Manager

                                      A-4
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

Dated: [         ], 2001

      This is one of the Class A-_ Transition Bonds of the Series 2001-1
Transition Bonds, designated above and referred to in the within-mentioned
Indenture.

                                       THE BANK OF NEW YORK,
                                         not in its individual capacity
                                         but solely as Trustee on behalf of
                                         the Transition Bondholders,

                                       By:_________________________________
                                          Name:
                                          Title:

                                      A-5
<PAGE>

                           REVERSE OF TRANSITION BOND

      This Series 2001-1, Class A-_ Transition Bond is one of a duly authorized
issue of Transition Bonds of the Issuer, designated as its Transition Bonds
(herein called the "Transition Bonds"), issued and to be issued in one or more
Series, which Series are issuable in one or more Classes. The Series 2001-1
Transition Bonds consist of eight Classes, including the Class A-_ Transition
Bonds (herein called the "Class A-_ Transition Bonds"). The Class A-_ Transition
Bonds have been issued under an indenture dated as of [January] , 2001, and a
series supplement thereto dated as of [January] , 2001 (such series supplement,
as supplemented or amended, the "Series Supplement" and, collectively with such
indenture, as supplemented or amended, the "Indenture"), each between the Issuer
and The Bank of New York, as Trustee (the "Trustee", which term includes any
successor trustee under the Indenture), to which Indenture and all indentures
supplemental thereto reference is hereby made for a statement of the Collateral
pledged, the nature and extent of the security, the respective rights,
obligations and immunities thereunder of the Issuer, the Trustee and the Holders
of the Transition Bonds and the terms and conditions under which additional
Transition Bonds may be issued. All terms used in this Class A-_ Transition Bond
that are defined in the Indenture, as supplemented or amended, shall have the
meanings assigned to them in the Indenture.

      The Class A-_ Transition Bonds, the other Classes of Series 2001-1
Transition Bonds and any other Series of Transition Bonds issued by the Issuer
are and will be equally and ratably secured by the Collateral pledged as
security therefor as provided in the Indenture.

      The principal of this Class A-_ Transition Bond shall be payable on each
Payment Date only to the extent that amounts in the Collection Account are
available therefor, and only until the outstanding principal balance thereof on
such Payment Date (after giving effect to all payments of principal, if any,
made on such Payment Date) has been reduced to the principal balance specified
in the Expected Amortization Schedule which is attached to the Series Supplement
as Schedule A, unless payable earlier either because

            (i) an Event of Default has occurred and be continuing and the
      Trustee or the Holders of Transition Bonds representing not less than a
      majority of the Outstanding Amount of the Transition Bonds of all Series
      have declared the Transition Bonds to be immediately due and payable in
      accordance with Section 5.02 of the Indenture, or

            (ii) the Issuer, at its option, has called for the redemption of the
      Series 2001-1 Transition Bonds in whole pursuant to Section 8(b) of the
      Series Supplement and Section 10.01 of the Indenture.

However, actual principal payments may be made in lesser than expected amounts
and at later than expected times as determined pursuant to Section 8.02(g) of
the Indenture. The entire unpaid principal amount of this Series 2001-1, Class
A-_ Transition Bond shall be due and

                                      A-6
<PAGE>

payable on the earlier of the Final Maturity Date hereof and the Redemption
Date, if any. Notwithstanding the foregoing, the entire unpaid principal amount
of the Transition Bonds shall be due and payable, if not then previously paid,
on the date on which an Event of Default shall have occurred and be continuing
and the Trustee or the Holders of the Transition Bonds of all Series
representing not less than a majority of the Outstanding Amount of the
Transition Bonds have declared the Transition Bonds to be immediately due and
payable in the manner provided in Section 5.02 of the Indenture. All principal
payments on the Class A-_ Transition Bonds shall be made pro rata to the Class
A-_ Transition Bondholders entitled thereto based on the respective principal
amounts of the Series 2001-1, Class A-_ Transition Bonds held by them.

      Payments of interest on this Class A-_ Transition Bond due and payable on
each Payment Date, together with the instalment of principal payable on this
Class A-_ Transition Bond on such Payment Date shall be made by check mailed
first-class, postage prepaid, to the Person whose name appears as the Registered
Holder of this Class A-_ Transition Bond (or one or more predecessor of such
Transition Bond) in the Transition Bond Register as of the close of business on
the Record Date or in such other manner as may be provided in the Series
Supplement, except that with respect to Class A-_ Transition Bonds registered on
the Record Date in the name of a Clearing Agency, payments will be made by wire
transfer in immediately available funds to the account designated by such
Clearing Agency and except for the final instalment of principal payable with
respect to this Class A-_ Transition Bond on a Payment Date which shall be
payable as provided below. Such checks shall be mailed to the Person entitled
thereto at the address of such Person as it appears in the Transition Bond
Register as of the applicable Record Date without requiring that this Class A-_
Transition Bond be submitted for notation of payment. Any reduction in the
principal amount of this Class A-_ Transition Bond (or any one or more
predecessor to such Transition Bond) effected by any payments made on any
Payment Date shall be binding upon all future Holders of this Class A-_
Transition Bond and of any Class A-_ Transition Bond issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof, whether
or not noted hereon. If funds are expected to be available, as provided in the
Indenture, for payment in full of the then remaining unpaid principal amount of
this Class A-_ Transition Bond on a Payment Date, then the Trustee, in the name
of and on behalf of the Issuer, will notify the Person who was the Registered
Holder hereof as of the second preceding Record Date to such Payment Date by
notice mailed no later than five days prior to such final Payment Date and shall
specify that such final instalment will be payable to the Registered Holder
hereof as of the Record Date immediately preceding such final Payment Date and
only upon presentation and surrender of this Class A-_ Transition Bond and
shall specify the place where this Series 2001-1, Class A-_ Transition Bond may
be presented and surrendered for payment of such instalment.

      The Issuer shall pay interest on overdue instalments of interest on this
Class A-_ Transition Bond at the Interest Rate for Class A-_ to the extent
lawful.

      As provided in the Indenture, the Class A-_ Transition Bonds may be
redeemed, in whole, but not in part, in certain circumstances as provided in
Section 8(b) of the Series Supplement.

                                      A-7
<PAGE>

      This Class A-_ Transition Bond is a Transition Bond as such term is
defined in the Competition Act. Principal and interest due and payable on this
Transition Bond are payable from and secured primarily by bondable transition
property created and established by a bondable stranded cost rate order issued
by the State of New Jersey Board of Public Utilities pursuant to the Competition
Act. Bondable transition property consists of the irrevocable right to impose
and collect certain non-bypassable charges (defined in the Competition Act as
"transition bond charges") to be included in electric utility bills of all
electric service retail customers of Public Service Electric and Gas Company, a
New Jersey electric utility.

      The Competition Act provides that:

      "The State of New Jersey does hereby pledge and agree with the holders of
any transition bonds issued under the authority of this Act, with the pledgee,
owner or assignee of bondable transition property, with any financing entity
which has issued transition bonds with respect to which a bondable stranded
costs rate order has been issued and with any person who may enter into
agreements with an electric public utility or an assignee or pledgee thereof or
a financing entity pursuant to this act, that the State will not limit, alter or
impair any bondable transition property or other rights vested in an electric
public utility or an assignee or pledgee thereof or a financing entity or vested
in the holders of any transition bonds pursuant to a bondable stranded costs
rate order until such transition bonds, together with the interest and
acquisition or redemption premium, if any, thereon, are fully paid and
discharged or until such agreements are fully performed on the part of the
electric public utility, any assignee or pledgee thereof or the financing entity
or in any way limit, alter, impair or reduce the value or amount of the bondable
transition property approved by a bondable stranded costs rate order . . .".

      As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Class A-_ Transition Bond may be registered in the
Transition Bond Register upon surrender of this Class A-_ Transition Bond for
registration of transfer at the office or agency designated by the Issuer
pursuant to the Indenture, duly endorsed by, or accompanied by a written
instrument of transfer in form satisfactory to the Trustee duly executed by the
Holder hereof or his attorney duly authorized in writing, with such signature
guaranteed by an Eligible Guarantor Institution, and thereupon one or more new
Class A-_ Transition Bonds of any Authorized Denominations and in the same
aggregate initial principal amount will be issued to the designated transferee
or transferees. No service charge will be charged for any registration of
transfer or exchange of this Class A-_ Transition Bond, but the transferor may
be required to pay a sum sufficient to cover any tax or other governmental
charge that may be imposed in connection with any registration of transfer or
exchange.

      Prior to the due presentment for registration of transfer of this Class A-
Transition Bond, the Issuer, the Trustee and any agent of the Issuer or the
Trustee may treat the Person in whose name this Class A-_ Transition Bond is
registered (as of the day of determination) as the owner hereof for the purpose
of receiving payments of principal of and interest on this Class A-_ Transition
Bond and for all other purposes whatsoever, whether or not this Class A-_
Transition

                                      A-8
<PAGE>

Bond may be overdue, and neither the Issuer, the Trustee nor any such agent
shall be affected by notice to the contrary.

      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Transition Bonds under the Indenture
at any time by the Issuer with the consent of the Holders of Transition Bonds
representing a majority of the Outstanding Amount of all Transition Bonds at the
time Outstanding of each Series or Class to be affected. The Indenture also
contains provisions permitting the Holders of Transition Bonds representing
specified percentages of the Outstanding Amount of the Transition Bonds of all
Series, on behalf of the Holders of all the Transition Bonds, to waive
compliance by the Issuer with certain provisions of the Indenture and certain
past defaults under the Indenture and their consequences. Any such consent or
waiver by the Holder of this Class A-_ Transition Bond (or any one of more
predecessor of such transition bonds) shall be conclusive and binding upon such
Holder and upon all future Holders of this Class A-_ Transition Bond and of any
Class A-_ Transition Bond issued upon the registration of transfer hereof or in
exchange hereof or in lieu hereof whether or not notation of such consent or
waiver is made upon this Class A-_ Transition Bond. The Indenture also permits
the Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Transition Bonds issued
thereunder.

      The term "Issuer" as used in this Series 2001-1, Class A-_ Transition Bond
includes any successor to the Issuer under the Indenture.

      The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Transition Bonds under the Indenture.

      The Class A-_ Transition Bonds are issuable only in registered form in
Authorized Denominations as provided in the Indenture and the Series Supplement,
subject to certain limitations therein set forth.

      This Class A-_ Transition Bond and the Indenture shall be construed in
accordance with the laws of the State of New Jersey, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder and thereunder shall be determined in accordance with such
laws.

      No reference herein to the Indenture and no provision of this Class A-_
Transition Bond or of the Indenture shall alter or impair the obligation of the
Issuer, which is absolute and unconditional, to pay the principal of and
interest on this Class A-_ Transition Bond at the times and rate and in the
currency herein prescribed.

                                      A-9
<PAGE>

                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

      FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___

                         (name and address of assignee)

the within Class A-_ Transition Bond and all rights thereunder, and hereby
irrevocably constitutes and appoints

                         (name and address of appointee)

attorney, to transfer said Class A-_ Transition Bond on the books kept for
registration thereof, with full power of substitution in the premises.

Dated:

________       ____________________________*
               Signature Guaranteed:

________       ____________________________

*     NOTE: The signature to this assignment must correspond with the name of
      the registered owner as it appears on the face of the within Class A-_
      Transition Bond in every particular, without alteration, enlargement or
      any change whatsoever.

                                      A-10
<PAGE>

                     EXHIBIT B - FORM OF FLOATING RATE BOND

                                  Form of Bond

REGISTERED                                          $

No. R-_______                                       CUSIP NO.________

                       SEE REVERSE FOR CERTAIN DEFINITIONS

      THE PRINCIPAL OF THIS CLASS A-_ BOND WILL BE PAID IN INSTALMENTS AS SET
FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CLASS A-_
BOND AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF. THE
HOLDER OF THIS CLASS A-_ BOND HEREBY COVENANTS AND AGREES THAT PRIOR TO THE DATE
WHICH IS ONE (1) YEAR AND ONE (1) DAY AFTER THE PAYMENT IN FULL OF THE CLASS A-_
BONDS, IT WILL NOT INSTITUTE AGAINST, OR JOIN ANY OTHER PERSON IN INSTITUTING
AGAINST, THE ISSUER ANY BANKRUPTCY, REORGANIZATION, ARRANGEMENT, INSOLVENCY OR
LIQUIDATION PROCEEDINGS OR OTHER SIMILAR PROCEEDING UNDER THE LAWS OF THE UNITED
STATES OR ANY STATE OF THE UNITED STATES. TRANSFERS OF THIS GLOBAL TRANSITION
BOND SHALL BE LIMITED TO TRANSFERS IN THE CLEARING AGENCY OR TO A SUCCESSOR
THEREOF OR SUCH SUCCESSOR'S NOMINEE AND TRANSFERS OF PORTIONS OF THIS GLOBAL
TRANSITION BOND SHALL BE LIMITED TO TRANSFERS MADE IN ACCORDANCE WITH THE
RESTRICTIONS SET FORTH IN THE INDENTURE.

                                      B-1
<PAGE>

                          PSE&G TRANSITION FUNDING LLC

                   TRANSITION BONDS, SERIES 2001-1, Class A-_.

Interest            Original Principal      Expected Final
Rate                      Amount            Payment Date        Maturity Date

LIBOR + [    ]%     $

      PSE&G Transition Funding LLC, a limited liability company formed and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to the Registered Holder
hereof, or registered assigns, the Original Principal Amount shown above in
quarterly instalments on the Payment Dates (as defined below) and in the amounts
specified on the reverse hereof or, if less, the amounts determined pursuant to
Section 8.02(g) of the Indenture, in each year, commencing on the date
determined as provided on the reverse hereof and ending on or before the Final
Maturity Date, to pay the entire unpaid principal hereof on the Final Maturity
Date and to pay interest, at the Interest Rate which is a floating rate of LIBOR
plus [ ]% per annum, on each March 15, June 15, September 15 and December 15,
and if any such day is not a Business Day, the next succeeding Business Day,
commencing on September 15, 2001 and continuing until the earlier of the payment
of the principal hereof and the Final Maturity Date (each, a "Payment Date"), on
the principal amount of this Class A-_ Bond outstanding on such Payment Date,
after giving effect to any payments of principal made on such Payment Date.
Interest will be computed for each Payment Date after the initial Payment Date
on the basis of a 360-day year of twelve 30-day months. In addition, on
September 15, 2001 (the initial Payment Date), the Issuer promises, subject to
the terms of the Indenture, to pay interest in the amount of (i) LIBOR plus [ ]%
multiplied by the number of days from and including the Series Issuance Date to
but excluding March 15, 2001 divided by 360, multiplied by the Original
Principal Amount of the Class A-_ Bonds, plus (ii) LIBOR plus [ ]% multiplied by
the number of days from and including March 15, 2001 to but excluding June 15,
2001, divided by 360, multiplied by the Original Principal Amount of the Class
A- Bonds, plus (iii) LIBOR plus [ ]% multiplied by the number of days from and
including June 15, 2001, to but excluding September 15, 2001, divided by 360,
multiplied by the Original Principal Amount of the Class A-_ Bonds.

      Notwithstanding the foregoing, upon the termination of the Class A-_ Swap
Agreement for any reason and for so long as there is no replacement Class A-
Swap Agreement in effect, the Interest Rate for the Class A-_ Bonds shall be the
fixed rate of [__] percent per annum (the "Class A-_ Gross Fixed Rate"),
effective from and including the Payment Date preceding such termination. The
Class A-_ Gross Fixed Rate shall be computed on the basis of a 360-day year of
twelve 30-day months or, for the initial Payment Date, the number of days
(calculated on the

                                      B-2
<PAGE>

basis of a 360-day year of twelve 30-day months) from and including the Series
Issuance Date to but excluding the initial Payment Date. At such time as the
Issuer enters into a replacement Class A-_ Swap Agreement pursuant to Section 9
of the Series Supplement, the Class A-_ Bonds shall revert to the Interest Rate
of LIBOR plus [ ] %, effective as of the next Payment Date following the date of
such replacement Class A-_ Swap Agreement and computed on the basis of the
actual number of days elapsed and a 360-day year. Principal of and interest on
this Class A-_ Bond shall be paid in the manner specified on the reverse hereof.

      Upon the termination of the Class A-_ Swap Agreement and payment by the
Class A-_ Swap Counterparty of any termination payment or other similar amount
to the Issuer in accordance with the terms of the Class A-_ Swap Agreement,
such amount shall be deposited directly into the Class A-_ Class Subaccount and
first used to make any payment required to be made to a Replacement Counterparty
and then to the extent not so used, shall be paid to the Holders of the Class
A-_ Bonds on the next Payment Date, pro rata based on the principal amount held
by each Holder.

      The principal of and interest on this Class A-_ Bond are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts. All payments made by the
Issuer with respect to this Class A-_ Bond shall be applied first to interest
due and payable on this Class A-_ Bond as provided above and then to the unpaid
principal of this Class A-_ Bond, all in the manner set forth in Section 8.02(g)
of the Indenture.

      Reference is made to the further provisions of this Class A-_ Bond set
forth on the reverse hereof, which shall have the same effect as though fully
set forth on the face of this Class A-_ Bond.

      Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Class A-_ Bond shall
not be entitled to any benefit under the Indenture referred to on the reverse
hereof, or be valid or obligatory for any purpose.

                                      B-3
<PAGE>

      IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by an authorized Manager of the Issuer.

Dated: [        ], 2001

                                       PSE&G TRANSITION FUNDING LLC

                                       By:____________________________
                                          Name:
                                          Title: Manager

                                      B-4
<PAGE>

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

Dated: [        ], 2001

      This is one of the Class A-_ Bonds of the Series 2001-1 Transition Bonds,
designated above and referred to in the within-mentioned Indenture.

                                       THE BANK OF NEW YORK,
                                         not in its individual capacity
                                         but solely as Trustee on behalf of
                                         the Transition Bondholders,

                                       By:____________________________
                                          Name:
                                          Title:

                                      B-5
<PAGE>

                           REVERSE OF TRANSITION BOND

      This Class A-_ Bond is one of a duly authorized issue of Transition Bonds
of the Issuer, designated as its Transition Bonds (herein called the "Transition
Bonds"), issued and to be issued in one or more Series, which Series are
issuable in one or more Classes. The Series 2001-1 Transition Bonds consist of
eight Classes, including the Series 2001-1 Transition Bonds, Class A-_ (herein
called the "Class A-_ Bonds"). The Class A-_ Bonds have been issued under an
indenture dated as of [January] , 2001, and a series supplement thereto dated as
of [January] , 2001 (such series supplement, as supplemented or amended, the
"Series Supplement" and, collectively with such indenture, as supplemented or
amended, the "Indenture"), each between the Issuer and The Bank of New York, as
Trustee (the "Trustee", which term includes any successor trustee under the
Indenture), to which Indenture and all indentures supplemental thereto reference
is hereby made for a statement of the Collateral pledged, the nature and extent
of the security, the respective rights, obligations and immunities thereunder of
the Issuer, the Trustee and the Holders of the Transition Bonds and the terms
and conditions under which additional Transition Bonds may be issued. All terms
used in this Class A-_ Bond that are defined in the Indenture, as supplemented
or amended, shall have the meanings assigned to them in the Indenture.

      The Class A-_ Bonds, the other Classes of Series 2001-1 Transition Bonds
and any other Series of Transition Bonds issued by the Issuer are and will be
equally and ratably secured by the Collateral pledged as security therefor as
provided in the Indenture.

      The principal of this Class A-_ Bond shall be payable on each Payment Date
only to the extent that amounts in the Collection Account are available
therefor, and only until the outstanding principal balance thereof on such
Payment Date (after giving effect to all payments of principal, if any, made on
such Payment Date) has been reduced to the principal balance specified in the
Expected Amortization Schedule which is attached to the Series Supplement as
Schedule A, unless payable earlier either because

            (i) an Event of Default has occurred and is continuing and the
      Trustee or the Holders of Transition Bonds representing not less than a
      majority of the Outstanding Amount of the Transition Bonds of all Series
      have declared the Transition Bonds to be immediately due and payable in
      accordance with Section 5.02 of the Indenture, or

            (ii) the Issuer, at its option, has called for the redemption of the
      Series 2001-1 Transition Bonds in whole pursuant to Section 8(b) of the
      Series Supplement and Section 10.01 of the Indenture.

However, actual principal payments may be made in lesser than expected amounts
and at later than expected times as determined pursuant to Section 8.02(g) of
the Indenture. The entire unpaid principal amount of this Class A-_ Bond shall
be due and payable on the earlier of the

                                      B-6
<PAGE>

Final Maturity Date hereof and the Redemption Date, if any. Notwithstanding the
foregoing, the entire unpaid principal amount of the Transition Bonds shall be
due and payable, if not then previously paid, on the date on which an Event of
Default shall have occurred and be continuing and the Trustee or the Holders of
the Transition Bonds of all Series representing not less than a majority of the
Outstanding Amount of the Transition Bonds have declared the Transition Bonds to
be immediately due and payable in the manner provided in Section 5.02 of the
Indenture. If the Transition Bonds are accelerated and the Bondable Transition
Property is liquidated in accordance with the Indenture, the proceeds of such
liquidation which are allocated to the Class A-_ Subaccount will be allocated
between and paid to the Holders of the Class A-_ Transition Bonds and the Swap
Counterparty, pro rata, based on the aggregate amount of principal and interest
due and payable on the Class A-_ Transition Bonds and the aggregate amount
payable to the Swap Counterparty in accordance with the Interest Rate Swap
Agreement. All principal payments on the Class A-_ Bonds shall be made pro rata
to the Class A-_ Bondholders entitled thereto based on the respective principal
amounts of the Class A-_ Bonds held by them.

      Payments of interest on this Class A-_ Bond due and payable on each
Payment Date, together with the instalment of principal payable on this Class
A-_ Bond on such Payment Date shall be made by check mailed first-class, postage
prepaid, to the Person whose name appears as the Registered Holder of this Class
A- Bond (or one or more predecessor of such Transition Bond) in the Transition
Bond Register as of the close of business on the Record Date or in such other
manner as may be provided in the Series Supplement, except that with respect to
Class A-_ Bonds registered on the Record Date in the name of a Clearing Agency,
payments will be made by wire transfer in immediately available funds to the
account designated by such Clearing Agency and except for the final instalment
of principal payable with respect to this Class A-_ Bond on a Payment Date which
shall be payable as provided below. Such checks shall be mailed to the Person
entitled thereto at the address of such Person as it appears in the Transition
Bond Register as of the applicable Record Date without requiring that this Class
A- Bond be submitted for notation of payment. Any reduction in the principal
amount of this Class A-_ Bond (or any one or more predecessor to such Transition
Bond) effected by any payments made on any Payment Date shall be binding upon
all future Holders of this Class A-_ Bond and of any Class A-_ Bond issued upon
the registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as provided
in the Indenture, for payment in full of the then remaining unpaid principal
amount of this Class A-_ Bond on a Payment Date, then the Trustee, in the name
of and on behalf of the Issuer, will notify the Person who was the Registered
Holder hereof as of the second preceding Record Date to such Payment Date by
notice mailed no later than five days prior to such final Payment Date and shall
specify that such final instalment will be payable to the Registered Holder
hereof as of the Record Date immediately preceding such final Payment Date and
only upon presentation and surrender of this Class A-_ Bond and shall specify
the place where this Class A-_ Bond may be presented and surrendered for payment
of such instalment.

                                      B-7
<PAGE>

      The Issuer shall pay interest on overdue instalments of interest on this
Class A-_ Bond at the Interest Rate for Class A-_ in any lawful manner, subject
to the availability of such amounts in the Class A-_ Subaccount.

      As provided in the Indenture, the Class A-_ Bonds may be redeemed, in
whole, but not in part, in certain circumstances as provided in Section 8(b) of
the Series Supplement.

      This Class A-_ Bond is a Transition Bond as such term is defined in the
Competition Act. Principal and interest due and payable on this Transition Bond
are payable from and secured primarily by bondable transition property created
and established by a bondable stranded cost rate order issued by the State of
New Jersey Board of Public Utilities pursuant to the Competition Act. Bondable
transition property consists of the irrevocable right to impose and collect
certain non-bypassable charges (defined in the Competition Act as "transition
bond charges") to be included in electric utility bills of all electric service
retail customers of Public Service Electric and Gas Company, a New Jersey
electric utility.

      The Competition Act provides that:

      "The State of New Jersey does hereby pledge and agree with the holders of
any transition bonds issued under the authority of this Act, with the pledgee,
owner or assignee of bondable transition property, with any financing entity
which has issued transition bonds with respect to which a bondable stranded
costs rate order has been issued and with any person who may enter into
agreements with an electric public utility or an assignee or pledgee thereof or
a financing entity pursuant to this act, that the State will not limit, alter or
impair any bondable transition property or other rights vested in an electric
public utility or an assignee or pledgee thereof or a financing entity or vested
in the holders of any transition bonds pursuant to a bondable stranded costs
rate order until such transition bonds, together with the interest and
acquisition or redemption premium, if any, thereon, are fully paid and
discharged or until such agreements are fully performed on the part of the
electric public utility, any assignee or pledgee thereof or the financing entity
or in any way limit, alter, impair or reduce the value or amount of the bondable
transition property approved by a bondable stranded costs rate order . . . ".

      As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Class A-_ Bond may be registered in the Transition
Bond Register upon surrender of this Class A-_ Bond for registration of transfer
at the office or agency designated by the Issuer pursuant to the Indenture, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Trustee duly executed by the Holder hereof or his attorney
duly authorized in writing, with such signature guaranteed by an Eligible
Guarantor Institution, and thereupon one or more new Class A-_ Bonds of any
Authorized Denominations and in the same aggregate initial principal amount will
be issued to the designated transferee or transferees. No service charge will be
charged for any registration of transfer or exchange of this Class A-_ Bond, but
the transferor may be required to pay a sum sufficient to cover any tax or other

                                      B-8
<PAGE>

governmental charge that may be imposed in connection with any registration of
transfer or exchange.

      Prior to the due presentment for registration of transfer of this Class A-
Bond, the Issuer, the Trustee and any agent of the Issuer or the Trustee may
treat the Person in whose name this Class A-_ Bond is registered (as of the day
of determination) as the owner hereof for the purpose of receiving payments of
principal of and interest on this Class A-_ Bond and for all other purposes
whatsoever, whether or not this Class A-_ Bond may be overdue, and neither the
Issuer, the Trustee nor any such agent shall be affected by notice to the
contrary.

      The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Issuer and the rights of the Holders of the Transition Bonds under the Indenture
at any time by the Issuer with the consent of the Holders of Transition Bonds
representing a majority of the Outstanding Amount of all Transition Bonds at the
time Outstanding of each Series or Class to be affected and upon satisfaction of
the Rating Agency Condition. The Indenture also contains provisions permitting
the Holders of Transition Bonds representing specified percentages of the
Outstanding Amount of the Transition Bonds of all Series, on behalf of the
Holders of all the Transition Bonds, to waive compliance by the Issuer with
certain provisions of the Indenture and certain past defaults under the
Indenture and their consequences. Any such consent or waiver by the Holder of
this Class A-_ Bond (or any one of more predecessor of such transition bonds)
shall be conclusive and binding upon such Holder and upon all future Holders of
this Class A-_ Bond and of any Class A-_ Bond issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Class A-_ Bond. The Indenture also
permits the Trustee to amend or waive certain terms and conditions set forth in
the Indenture without the consent of Holders of the Transition Bonds issued
thereunder.

      The term "Issuer" as used in this Class A-_ Bond includes any successor to
the Issuer under the Indenture.

      The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Transition Bonds under the Indenture.

      The Class A-_ Bonds are issuable only in registered form in Authorized
Denominations as provided in the Indenture and the Series Supplement, subject to
certain limitations therein set forth.

      This Class A-_ Bond and the Indenture shall be construed in accordance
with the laws of the State of New Jersey, without reference to its conflict of
law provisions, and the obligations, rights and remedies of the parties
hereunder and thereunder shall be determined in accordance with such laws.

                                      B-9
<PAGE>

      No reference herein to the Indenture and no provision of this Class A-_
Bond or of the Indenture shall alter or impair the obligation of the Issuer,
which is absolute and unconditional, to pay the principal of and interest on
this Class A-_ Bond at the times and rate and in the currency herein prescribed.

                                      B-10
<PAGE>

                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:

      FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___

                         (name and address of assignee)

the within Class A-_ Bond and all rights thereunder, and hereby irrevocably
constitutes and appoints

                         (name and address of appointee)

attorney, to transfer said Class A-_ Bond on the books kept for registration
thereof, with full power of substitution in the premises.

Dated:

________       ____________________________*
               Signature Guaranteed:

________       ____________________________

*     NOTE: The signature to this assignment must correspond with the name of
      the registered owner as it appears on the face of the within Class A-_
      Bond in every particular, without alteration, enlargement or any change
      whatsoever.

                                      B-11

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00019-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00019-of-00352.parquet"}]]