Term Sheet
To prospectus dated December 1, 2005,
prospectus supplement dated October 12, 2006 and
product supplement no. 34-V dated February 7, 2007

  Term Sheet No. 35 to
Product Supplement No. 34-V
Registration Statement No. 333-130051
Dated June 4, 2007; Rule 433

     

Structured 
Investments 

      JPMorgan Chase & Co.
$
Reverse Exchangeable Notes due September 28, 2007
Each Linked to the Common Stock of a Different Single Reference Stock Issuer

General

Key Terms

Payment at Maturity: The payment at maturity, in excess of any accrued and unpaid interest, is based on the performance of the applicable Reference Stock. You will receive $1,000 for each $1,000 principal amount note, plus any interest accrued and unpaid to the final Interest Payment Date, unless:
(1) 
(2) 
the applicable Final Share Price is less than the applicable Initial Share Price; and
on any day during the Monitoring Period, the closing price of the applicable Reference Stock has declined, as compared to the applicable Initial Share Price, by more than the applicable Protection Amount.
If the conditions described in both (1) and (2) are satisfied, at maturity you will receive, in addition to any accrued and unpaid interest, instead of the principal amount of your notes, the number of shares of the applicable Reference Stock equal to the applicable Physical Delivery Amount (or, at our election, the Cash Value thereof). Fractional shares will be paid in cash. The market value of the Physical Delivery Amount or the Cash Value thereof will most likely be substantially less than the principal amount of your notes, and may be zero.

Maturity Date:

September 28, 2007*

Pricing Date:

On or about June 26, 2007

Settlement Date:

On or about June 29, 2007

Observation Date:

September 25, 2007*

Interest Payment Date:

Interest on the notes will be payable on a single date, which will be the Maturity Date.

Monitoring Period:

The period from the Pricing Date to and including the Observation Date.

Physical Delivery Amount:

The number of shares of the applicable Reference Stock, per $1,000 principal amount note, equal to $1,000 divided by the applicable Initial Share Price, subject to adjustments.

Cash Value:

For each Reference Stock, the amount in cash equal to the product of (1) $1,000 divided by the Initial Share Price of such Reference Stock and (2) the Final Share Price of such Reference Stock, subject to adjustments.

Initial Share Price:

The closing price of the applicable Reference Stock on the Pricing Date. The Initial Share Price is subject to adjustments in certain circumstances. See “Description of Notes — Payment at Maturity” and “General Terms of Notes — Anti-dilution Adjustments” in the accompanying product supplement no. 34-V for further information about these adjustments.

Final Share Price:

The closing price of the applicable Reference Stock on the Observation Date.

 

 

 

 

 

 

 

 

 

Tax Allocation of Coupon
per $1,000 Principal Amount Note

 

Page
Number

Ticker
Symbol

Principal
Amount

Interest Rate

Protection
Amount

Initial
Share Price

CUSIP

Coupon

Interest on
Deposit

Put Premium

Monster Worldwide,
Inc.

TS-3

MNST

 

2.50%
(equivalent to
10.00% per
annum)

20% of the
Initial Share
Price

 

48123JD55

$25.00

52.90%

47.10%

NutriSystem, Inc.

TS-5

NTRI

 

4.50%
(equivalent to
18.00% per
annum)

20% of the
Initial Share
Price

 

48123JC64

$45.00

29.39%

70.61%

Overstock.com, Inc.

TS-7

OSTK

 

4.8125%
(equivalent to
19.25% per
annum)

25% of the
Initial Share
Price

 

48123JE47

Approximately $48.13

27.48%

72.52%

Pacific Ethanol, Inc.

TS-9

PEIX

 

4.00%
(equivalent to
16.00% per
annum)

20% of the
Initial Share
Price

 

48123JD97

$40.00

33.06%

66.94%

SiRF Technology
Holding, Inc.

TS-11

SIRF

 

5.50%
(equivalent to
22.00% per
annum)

20% of the
Initial Share
Price

 

48123JE54

$55.00

24.05%

75.95%

*

Subject to postponement in the event of a market disruption event and as described under “Description of Notes — Payment at Maturity” in the accompanying product supplement no. 34-V.
Based on one reasonable treatment of the notes, as described herein under “Selected Purchase Considerations — Tax Treatment as a Unit Comprising a Put Option and a Deposit” and in the accompanying product supplement no. 34-V under “Certain U.S. Federal Income Tax Consequences” on page PS-24. The allocations presented herein were determined as of June 1, 2007; the actual allocations will be determined as of the pricing date and may differ.

Investing in the Reverse Exchangeable Notes involves a number of risks. See “Risk Factors” beginning on page PS-6 of the accompanying product supplement no. 34-V and “Selected Risk Considerations” beginning on page TS-2 of this term sheet.

JPMorgan Chase & Co. has filed a registration statement (including a prospectus) with the Securities and Exchange Commission, or SEC, for the offering to which this term sheet relates. Before you invest, you should read the prospectus in that registration statement, each prospectus supplement, product supplement no. 34-V and any other documents relating to this offering that JPMorgan Chase & Co. has filed with the SEC for more complete information about JPMorgan Chase & Co. and this offering. You may get these documents without cost by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, JPMorgan Chase & Co., any agent or any dealer participating in this offering will arrange to send you the prospectus, each prospectus supplement, product supplement no. 34-V and this term sheet if you so request by calling toll-free 866-535-9248.

You may revoke your offer to purchase the notes at any time prior to the time at which we accept such offer by notifying the applicable agent. We reserve the right to change the terms of, or reject any offer to purchase, the notes prior to their issuance. In the event of any changes to the terms of the notes, we will notify you and you will be asked to accept such changes in connection with your purchase. You may also choose to reject such changes in which case we may reject your offer to purchase.

Neither the SEC nor any state securities commission has approved or disapproved of the notes or passed upon the accuracy or the adequacy of this term sheet or the accompanying prospectus supplements and prospectus. Any representation to the contrary is a criminal offense.


 

Price to Public

Fees and Commissions (1)

Proceeds to Us


Per note

$

$

$


Total

$

$

$


(1) In no event will the fees and commissions received by J.P. Morgan Securities Inc., whom we refer to as JPMSI, which includes concessions to be allowed to other dealers, exceed $60.00 per $1,000 principal amount note for any of the five (5) offerings listed above. For more detailed information about fees and commissions and concessions, please see “Supplemental Underwriting Information” on the last page of this term sheet.

The notes are not bank deposits and are not insured by the Federal Deposit Insurance Corporation or any other governmental agency, nor are they obligations of, or guaranteed by, a bank.

JPMorgan

June 4, 2007


ADDITIONAL TERMS SPECIFIC TO EACH NOTE OFFERING

This term sheet relates to five (5) separate note offerings. Each issue of offered notes is linked to one, and only one, Reference Stock. The purchaser of a note will acquire a security linked to a single Reference Stock (not to a basket or index that includes another Reference Stock). You may participate in any of the five (5) note offerings or, at your election, in two or more of the offerings. We reserve the right to withdraw, cancel or modify any offering and to reject orders in whole or in part. While each note offering relates only to a single Reference Stock identified on the cover page, you should not construe that fact as a recommendation of the merits of acquiring an investment linked to that Reference Stock (or any other Reference Stock) or as to the suitability of an investment in the notes.

You should read this term sheet together with the prospectus dated December 1, 2005, as supplemented by the prospectus supplement dated October 12, 2006 relating to our Series E medium-term notes of which these notes are a part, and the more detailed information contained in product supplement no. 34-V dated February 7, 2007. This term sheet, together with the documents listed below, contains the terms of the notes and supersedes all other prior or contemporaneous oral statements as well as any other written materials including preliminary or indicative pricing terms, correspondence, trade ideas, structures for implementation, sample structures, fact sheets, brochures or other educational materials of ours. You should carefully consider, among other things, the matters set forth in “Risk Factors” in the accompanying product supplement no. 34-V, as the notes involve risks not associated with conventional debt securities. We urge you to consult your investment, legal, tax, accounting and other advisers before you invest in the notes.

You may access these documents on the SEC website at www.sec.gov as follows (or if such address has changed, by reviewing our filings for the relevant date on the SEC website):

Our Central Index Key, or CIK, on the SEC website is 19617. As used in this term sheet, the “Company,” “we,” “us,” or “our” refers to JPMorgan Chase & Co.

Selected Purchase Considerations


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-1

Selected Risk Considerations

An investment in the notes involves significant risks. Investing in the notes is not equivalent to investing directly in any of the Reference Stocks. These risks are explained in more detail in the “Risk Factors” section of the accompanying product supplement no. 34-V dated February 7, 2007.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-2

The Reference Stocks

Public Information

All information contained herein on the Reference Stocks and on the Reference Stock issuers is derived from publicly available sources and is provided for informational purposes only. Companies with securities registered under the Securities Exchange Act of 1934, as amended, which we refer to as the Exchange Act, are required to periodically file certain financial and other information specified by the SEC. Information provided to or filed with the SEC by a Reference Stock issuer pursuant to the Exchange Act can be located by reference to the SEC file number provided below and can be accessed through www.sec.gov. We do not make any representation that these publicly available documents are accurate or complete. See “The Reference Stock” beginning on page PS-13 of the accompanying product supplement no. 34-V for more information.

Monster Worldwide, Inc. (“Monster”)

According to its publicly available filings with the SEC, Monster is an Internet company that offers a global online employment solution to employers and job seekers. Monster also operates an Internet Advertising & Fees division which provides consumers with content, services and other offerings that help them manage the development and direction of their career. The common stock of Monster, par value $.001 per share, is registered under the Exchange Act and is listed on the NASDAQ Stock Market, which we refer to as the Relevant Exchange for purposes of Monster in the accompanying product supplement no. 34-V. Monster’s SEC file number is 000-21571.

Historical Information of the Common Stock of Monster

The following graph sets forth the historical performance of the common stock of Monster based on the weekly closing price (in U.S. dollars) of the common stock of Monster from January 4, 2002 through June 1, 2007. The closing price of the common stock of Monster on June 1, 2007 was $47.35. We obtained the closing prices and other information below from Bloomberg Financial Markets, without independent verification. The closing prices and this other information may be adjusted by Bloomberg Financial Markets for corporate actions such as public offerings, mergers and acquisitions, spin-offs, delistings and bankruptcy. We make no representation or warranty as to the accuracy or completeness of the information obtained from Bloomberg Financial Markets.

Since its inception, the price of the common stock of Monster has experienced significant fluctuations. The historical performance of the common stock of Monster should not be taken as an indication of future performance, and no assurance can be given as to the closing prices of the common stock of Monster during the term of the notes. We cannot give you assurance that the performance of the common stock of Monster will result in the return of any of your initial investment. We make no representation as to the amount of dividends, if any, that Monster will pay in the future. In any event, as an investor in the notes, you will not be entitled to receive dividends, if any, that may be payable on the common stock of Monster. 

 


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-3

Examples of Hypothetical Payment at Maturity for a $1,000 Investment in the Notes Linked to the Common Stock of Monster

The following table illustrates hypothetical payments at maturity on a $1,000 investment in the notes linked to the common stock of Monster, based on a range of hypothetical Final Share Prices of the Reference Stock and assuming that the closing price of the Reference Stock declines in the manner set forth in the column titled “Hypothetical lowest closing price during the Monitoring Period.” For this table of hypothetical payments at maturity, we have also assumed the following:

  • the Initial Share Price:       $47.50
  • the Protection Amount: $9.50
  • the Interest Rate:              2.50% (equivalent to 10.00% per annum)
 

Hypothetical lowest
closing price during the
Monitoring Period

Hypothetical
Final Share
Price

Payment at Maturity

Total Value of
Payment Received
at Maturity**


$47.50

$80.00

$1,000.00

$1,000.00


$23.75

$48.00

$1,000.00

$1,000.00


$47.50

$47.50

$1,000.00

$1,000.00


$38.00

$38.00

$1,000.00

$1,000.00


$23.75

$47.00

21 shares of the Reference Stock or the
Cash Value thereof

$989.47


$23.75

$23.75

21 shares of the Reference Stock or the
Cash Value thereof

$500.00


$5.00

$5.00

21 shares of the Reference Stock or the
Cash Value thereof

$105.26


$0.00

$0.00

21 shares of the Reference Stock or the
Cash Value thereof

$0.00


** Note that you will receive at maturity any accrued and unpaid interest in cash, in addition to either shares of the Reference Stock (or, at our election, the Cash Value thereof) or the principal amount of your note in cash. Also note that if you receive the Physical Delivery Amount, the total value of payment received at maturity shown in the table above includes the value of any fractional shares, which will be paid in cash.

The following examples illustrate how the total value of payments received at maturity set forth in the table above are calculated.

Example 1: The lowest closing price of the Reference Stock during the Monitoring Period was $23.75 but the Final Share Price is $48.00. Because the Final Share Price of $48.00 is greater than the Initial Share Price of $47.50, you will receive a payment at maturity of $1,000 per $1,000 principal amount note.

Example 2: The lowest closing price of the Reference Stock during the Monitoring Period was $23.75 and the Final Share Price is $47.00. Because the Final Share Price of $47.00 is less than the Initial Share Price of $47.50 and the closing price of the Reference Stock declined by more than the Protection Amount on at least one day during the Monitoring Period, you will receive the Physical Delivery Amount of shares of the Reference Stock, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $47.00, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $989.47.

Example 3: The closing price of the Reference Stock between the Pricing Date and before the Observation Date does not reflect a decline of more than the Protection Amount. However, the closing price of the Reference Stock on the Observation Date is $23.75, a decline of more than the Protection Amount. Because the Final Share Price of $23.75 is less than the Initial Share Price of $47.50 and the Final Share Price has declined by more than the Protection Amount, you will receive the Physical Delivery Amount, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $23.75, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $500.

Example 4: The Final Share Price of $38.00 is less than the Initial Share Price of $47.50 but does not decline by more than the Protection Amount and the closing price of the Reference Stock does not decline by more than the Protection Amount on any day during the Monitoring Period. Because the closing price of the Reference Stock has not declined by more than the Protection Amount, you will receive a payment at maturity of $1,000 per $1,000 principal amount note, even though the Final Share Price of $38.00 is less than the Initial Share Price of $47.50.

Regardless of the performance of the Reference Stock or the payment you receive at maturity, you will receive an interest payment, for each $1,000 principal amount note, in the amount of $25.00 at maturity. If we had priced the notes on June 1, 2007, you would have received 21 shares of the Reference Stock or, at our election, the Cash Value thereof, at maturity, provided the Final Share Price declined from the Initial Share Price and the closing price of the Reference Stock declined by more than the Protection Amount from the Initial Share Price on at least one day during the Monitoring Period. The actual number of shares of the Reference Stock, or the Cash Value thereof, you receive at maturity and the actual Protection Amount applicable to your notes may be more or less than the amounts displayed in this hypothetical and will depend in part on the closing price of the Reference Stock on the pricing date.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-4
 

NutriSystem, Inc. (“NutriSystem”)

According to its publicly available filings with the SEC, NutriSystem is a marketer and provider of a weight management system based on a portion-controlled, prepared meal program. The common stock of NutriSystem, par value $.001 per share, is registered under the Exchange Act and is listed on the NASDAQ Stock Market, which we refer to as the Relevant Exchange for purposes of NutriSystem in the accompanying product supplement no. 34-V. NutriSystem’s SEC file number is 000-28551.

Historical Information of the Common Stock of NutriSystem

The following graph sets forth the historical performance of the common stock of NutriSystem based on the weekly closing price (in U.S. dollars) of the common stock of NutriSystem from January 4, 2002 through June 1, 2007. The closing price of the common stock of NutriSystem on June 1, 2007 was $65.89. We obtained the closing prices and other information below from Bloomberg Financial Markets, without independent verification. The closing prices and this other information may be adjusted by Bloomberg Financial Markets for corporate actions such as public offerings, mergers and acquisitions, spin-offs, delistings and bankruptcy. We make no representation or warranty as to the accuracy or completeness of the information obtained from Bloomberg Financial Markets.

Since its inception, the price of the common stock of NutriSystem has experienced significant fluctuations. The historical performance of the common stock of NutriSystem should not be taken as an indication of future performance, and no assurance can be given as to the closing prices of the common stock of NutriSystem during the term of the notes. We cannot give you assurance that the performance of the common stock of NutriSystem will result in the return of any of your initial investment. We make no representation as to the amount of dividends, if any, that NutriSystem will pay in the future. In any event, as an investor in the notes, you will not be entitled to receive dividends, if any, that may be payable on the common stock of NutriSystem.  


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-5
 

Examples of Hypothetical Payment at Maturity for a $1,000 Investment in the Notes Linked to the Common Stock of NutriSystem

The following table illustrates hypothetical payments at maturity on a $1,000 investment in the notes linked to the common stock of NutriSystem, based on a range of hypothetical Final Share Prices of the Reference Stock and assuming that the closing price of the Reference Stock declines in the manner set forth in the column titled “Hypothetical lowest closing price during the Monitoring Period.” For this table of hypothetical payments at maturity, we have also assumed the following:

  • the Initial Share Price:         $66.00
  • the Protection Amount: $13.20
  • the Interest Rate:                4.50% (equivalent to 18.00% per annum)
 

Hypothetical lowest
closing price during the
Monitoring Period

Hypothetical
Final Share
Price

Payment at Maturity

Total Value of
Payment Received
at Maturity**


$66.00

$90.00

$1,000.00

$1,000.00


$33.00

$67.00

$1,000.00

$1,000.00


$66.00

$66.00

$1,000.00

$1,000.00


$52.80

$52.80

$1,000.00

$1,000.00


$33.00

$65.00

15 shares of the Reference Stock or the
Cash Value thereof

$984.85


$33.00

$33.00

15 shares of the Reference Stock or the
Cash Value thereof

$500.00


$10.00

$10.00

15 shares of the Reference Stock or the
Cash Value thereof

$151.52


$0.00

$0.00

15 shares of the Reference Stock or the
Cash Value thereof

$0.00


** Note that you will receive at maturity any accrued and unpaid interest in cash, in addition to either shares of the Reference Stock (or, at our election, the Cash Value thereof) or the principal amount of your note in cash. Also note that if you receive the Physical Delivery Amount, the total value of payment received at maturity shown in the table above includes the value of any fractional shares, which will be paid in cash.

The following examples illustrate how the total value of payments received at maturity set forth in the table above are calculated.

Example 1: The lowest closing price of the Reference Stock during the Monitoring Period was $33.00 but the Final Share Price is $67.00. Because the Final Share Price of $67.00 is greater than the Initial Share Price of $66.00, you will receive a payment at maturity of $1,000 per $1,000 principal amount note.

Example 2: The lowest closing price of the Reference Stock during the Monitoring Period was $33.00 and the Final Share Price is $65.00. Because the Final Share Price of $65.00 is less than the Initial Share Price of $66.00 and the closing price of the Reference Stock declined by more than the Protection Amount on at least one day during the Monitoring Period, you will receive the Physical Delivery Amount of shares of the Reference Stock, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $65.00, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $984.85.

Example 3: The closing price of the Reference Stock between the Pricing Date and before the Observation Date does not reflect a decline of more than the Protection Amount. However, the closing price of the Reference Stock on the Observation Date is $33.00, a decline of more than the Protection Amount. Because the Final Share Price of $33.00 is less than the Initial Share Price of $66.00 and the Final Share Price has declined by more than the Protection Amount, you will receive the Physical Delivery Amount, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $33.00, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $500.

Example 4: The Final Share Price of $52.80 is less than the Initial Share Price of $66.00 but does not decline by more than the Protection Amount and the closing price of the Reference Stock does not decline by more than the Protection Amount on any day during the Monitoring Period. Because the closing price of the Reference Stock has not declined by more than the Protection Amount, you will receive a payment at maturity of $1,000 per $1,000 principal amount note, even though the Final Share Price of $52.80 is less than the Initial Share Price of $66.00.

Regardless of the performance of the Reference Stock or the payment you receive at maturity, you will receive an interest payment, for each $1,000 principal amount note, in the amount of $45.00 at maturity. If we had priced the notes on June 1, 2007, you would have received 15 shares of the Reference Stock, or at our election, the Cash Value thereof at maturity, provided the Final Share Price declined from the Initial Share Price and the closing price of the Reference Stock declined by more than the Protection Amount from the Initial Share Price on at least one day during the Monitoring Period. The actual number of shares of the Reference Stock, or the Cash Value thereof, you receive at maturity and the actual Protection Amount applicable to your notes may be more or less than the amounts displayed in this hypothetical and will depend in part on the closing price of the Reference Stock on the pricing date.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-6

Overstock.com, Inc. (“Overstock.com”)

According to its publicly available filings with the SEC, Overstock.com is an online retailer offering discount brand name merchandise, including bed-and-bath goods, home décor, kitchenware, watches, jewelry, electronics and computers, sporting goods, apparel, designer accessories and travel services, among other products. In addition, Overtsock.com sells books, magazines, CDs, DVDs, videocassettes and video games, and operates an online auction site. The common stock of Overstock.com, par value $.0001 per share, is registered under the Exchange Act and is listed on the NASDAQ Stock Market, which we refer to as the Relevant Exchange in the accompanying product supplement no. 34-V. Overstock.com’s SEC file number is 000-49799.

Historical Information of the Common Stock of Overstock.com

The following graph sets forth the historical performance of the common stock of Overstock.com based on the weekly closing price (in U.S. dollars) of the common stock of Overstock.com from May 31, 2002 through June 1, 2007. The common stock of Overstock.com, Inc. commenced trading on the NASDAQ Stock market on May 30, 2002. The closing price of the common stock of Overstock.com on June 1, 2007 was $18.86. We obtained the closing prices and other information below from Bloomberg Financial Markets, without independent verification. The closing prices and this other information may be adjusted by Bloomberg Financial Markets for corporate actions such as public offerings, mergers and acquisitions, spin-offs, delistings and bankruptcy. We make no representation or warranty as to the accuracy or completeness of the information obtained from Bloomberg Financial Markets.

Since its inception, the price of the common stock of Overstock.com has experienced significant fluctuations. The historical performance of the common stock of Overstock.com should not be taken as an indication of future performance, and no assurance can be given as to the closing prices of the common stock of Overstock.com during the term of the notes. We cannot give you assurance that the performance of the common stock of Overstock.com will result in the return of any of your initial investment. We make no representation as to the amount of dividends, if any, that Overstock.com will pay in the future. In any event, as an investor in the notes, you will not be entitled to receive dividends, if any, that may be payable on the common stock of Overstock.com.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-7
 

Examples of Hypothetical Payment at Maturity for a $1,000 Investment in the Notes Linked to the Common Stock of Overstock.com

The following table illustrates hypothetical payments at maturity on a $1,000 investment in the notes linked to the common stock of Overstock.com, based on a range of hypothetical Final Share Prices of the Reference Stock and assuming that the closing price of the Reference Stock declines in the manner set forth in the column titled “Hypothetical lowest closing price during the Monitoring Period.” For this table of hypothetical payments at maturity, we have also assumed the following:

  • the Initial Share Price:        $18.80
  • the Protection Amount: $4.70
  • the Interest Rate:               4.8125% (equivalent to 19.25% per annum)
 

Hypothetical lowest
closing price during the
Monitoring Period

Hypothetical
Final Share
Price

Payment at Maturity

Total Value of
Payment Received
at Maturity**


$18.80

$40.00

$1,000.00

$1,000.00


$9.40

$19.00

$1,000.00

$1,000.00


$18.80

$18.80

$1,000.00

$1,000.00


$14.10

$14.10

$1,000.00

$1,000.00


$9.40

$18.00

53 shares of the Reference Stock or the
Cash Value thereof

$957.45


$9.40

$9.40

53 shares of the Reference Stock or the
Cash Value thereof

$500.00


$3.00

$3.00

53 shares of the Reference Stock or the
Cash Value thereof

$159.57


$0.00

$0.00

53 shares of the Reference Stock or the
Cash Value thereof

$0.00


** Note that you will receive at maturity any accrued and unpaid interest in cash, in addition to either shares of the Reference Stock (or, at our election, the Cash Value thereof) or the principal amount of your note in cash. Also note that if you receive the Physical Delivery Amount, the total value of payment received at maturity shown in the table above includes the value of any fractional shares, which will be paid in cash.

The following examples illustrate how the total value of payments received at maturity set forth in the table above are calculated.

Example 1: The lowest closing price of the Reference Stock during the Monitoring Period was $9.40 but the Final Share Price is $19.00. Because the Final Share Price of $19.00 is greater than the Initial Share Price of $18.80, you will receive a payment at maturity of $1,000 per $1,000 principal amount note.

Example 2: The lowest closing price of the Reference Stock during the Monitoring Period was $9.40 and the Final Share Price is $18.00. Because the Final Share Price of $18.00 is less than the Initial Share Price of $18.80 and the closing price of the Reference Stock declined by more than the Protection Amount on at least one day during the Monitoring Period, you will receive the Physical Delivery Amount of shares of the Reference Stock, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $18.00, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $957.45.

Example 3: The closing price of the Reference Stock between the Pricing Date and before the Observation Date does not reflect a decline of more than the Protection Amount. However, the closing price of the Reference Stock on the Observation Date is $9.40, a decline of more than the Protection Amount. Because the Final Share Price of $9.40 is less than the Initial Share Price of $18.80 and the Final Share Price has declined by more than the Protection Amount, you will receive the Physical Delivery Amount, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $9.40, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $500.

Example 4: The Final Share Price of $14.10 is less than the Initial Share Price of $18.80 but does not decline by more than the Protection Amount and the closing price of the Reference Stock does not decline by more than the Protection Amount on any day during the Monitoring Period. Because the closing price of the Reference Stock has not declined by more than the Protection Amount, you will receive a payment at maturity of $1,000 per $1,000 principal amount note, even though the Final Share Price of $14.10 is less than the Initial Share Price of $18.80.

Regardless of the performance of the Reference Stock or the payment you receive at maturity, you will receive an interest payment, for each $1,000 principal amount note, in the amount of approximately $48.13 at maturity. If we had priced the notes on June 1, 2007, you would have received 53 shares of the Reference Stock or, at our election, the Cash Value thereof, at maturity, provided the Final Share Price declined from the Initial Share Price and the closing price of the Reference Stock declined by more than the Protection Amount from the Initial Share Price on at least one day during the Monitoring Period. The actual number of shares of the Reference Stock, or the Cash Value thereof, you receive at maturity and the actual Protection Amount applicable to your notes may be more or less than the amounts displayed in this hypothetical and will depend in part on the closing price of the Reference Stock on the pricing date.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-8

Pacific Ethanol, Inc. (“Pacific Ethanol”)

According to its publicly available filings with the SEC, Pacific Ethanol produces and sells ethanol and its co-products, as well as provides transportation, storage and delivery of ethanol through third-party service providers in the Western United States, primarily in California, Nevada, Arizona, Washington, Oregon and Colorado. The common stock of Pacific Ethanol, par value $.001 per share, is registered under the Exchange Act and is listed on the NASDAQ Stock Market, which we refer to as the Relevant Exchange in the accompanying product supplement no. 34-V. Pacific Ethanol’s SEC file number is 000-21467.

Historical Information of the Common Stock of Pacific Ethanol

The following graph sets forth the historical performance of the common stock of Pacific Ethanol based on the weekly closing price (in U.S. dollars) of the common stock of Pacific Ethanol from January 4, 2002 through June 1, 2007. The closing price of the common stock of Pacific Ethanol on June 1, 2007 was $13.30. We obtained the closing prices and other information below from Bloomberg Financial Markets, without independent verification. The closing prices and this other information may be adjusted by Bloomberg Financial Markets for corporate actions such as public offerings, mergers and acquisitions, spin-offs, delistings and bankruptcy. We make no representation or warranty as to the accuracy or completeness of the information obtained from Bloomberg Financial Markets.

Since its inception, the price of the common stock of Pacific Ethanol has experienced significant fluctuations. The historical performance of the common stock of Pacific Ethanol should not be taken as an indication of future performance, and no assurance can be given as to the closing prices of the common stock of Pacific Ethanol during the term of the notes. We cannot give you assurance that the performance of the common stock of Pacific Ethanol will result in the return of any of your initial investment. We make no representation as to the amount of dividends, if any, that Pacific Ethanol will pay in the future. In any event, as an investor in the notes, you will not be entitled to receive dividends, if any, that may be payable on the common stock of Pacific Ethanol.



JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-9
 

Examples of Hypothetical Payment at Maturity for a $1,000 Investment in the Notes Linked to the Common Stock of Pacific Ethanol

The following table illustrates hypothetical payments at maturity on a $1,000 investment in the notes linked to the common stock of Pacific Ethanol, based on a range of hypothetical Final Share Prices of the Reference Stock and assuming that the closing price of the Reference Stock declines in the manner set forth in the column titled “Hypothetical lowest closing price during the Monitoring Period.” For this table of hypothetical payments at maturity, we have also assumed the following:

  • the Initial Share Price:            $13.30
  • the Protection Amount: $2.66
  • the Interest Rate:                   4.00% (equivalent to 16.00% per annum)
 

Hypothetical lowest
closing price during the
Monitoring Period

Hypothetical
Final Share
Price

Payment at Maturity

Total Value of
Payment Received
at Maturity**


$13.30

$40.00

$1,000.00

$1,000.00


$6.65

$14.00

$1,000.00

$1,000.00


$13.30

$13.30

$1,000.00

$1,000.00


$10.64

$10.64

$1,000.00

$1,000.00


$6.65

$13.00

75 shares of the Reference Stock or the
Cash Value thereof

$977.44


$6.65

$6.65

75 shares of the Reference Stock or the
Cash Value thereof

$500.00


$2.00

$2.00

75 shares of the Reference Stock or the
Cash Value thereof

$150.38


$0.00

$0.00

75 shares of the Reference Stock or the
Cash Value thereof

$0.00


** Note that you will receive at maturity any accrued and unpaid interest in cash, in addition to either shares of the Reference Stock (or, at our election, the Cash Value thereof) or the principal amount of your note in cash. Also note that if you receive the Physical Delivery Amount, the total value of payment received at maturity shown in the table above includes the value of any fractional shares, which will be paid in cash.

The following examples illustrate how the total value of payments received at maturity set forth in the table above are calculated.

Example 1: The lowest closing price of the Reference Stock during the Monitoring Period was $6.65 but the Final Share Price is $14.00. Because the Final Share Price of $14.00 is greater than the Initial Share Price of $13.30, you will receive a payment at maturity of $1,000 per $1,000 principal amount note.

Example 2: The lowest closing price of the Reference Stock during the Monitoring Period was $6.65 and the Final Share Price is $13.00. Because the Final Share Price of $13.00 is less than the Initial Share Price of $13.30 and the closing price of the Reference Stock declined by more than the Protection Amount on at least one day during the Monitoring Period, you will receive the Physical Delivery Amount of shares of the Reference Stock, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $13.00, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $977.44.

Example 3: The closing price of the Reference Stock between the Pricing Date and before the Observation Date does not reflect a decline of more than the Protection Amount. However, the closing price of the Reference Stock on the Observation Date is $6.65, a decline of more than the Protection Amount. Because the Final Share Price of $6.65 is less than the Initial Share Price of $13.30 and the Final Share Price has declined by more than the Protection Amount, you will receive the Physical Delivery Amount, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $6.65, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $500.

Example 4: The Final Share Price of $10.64 is less than the Initial Share Price of $13.30 but does not decline by more than the Protection Amount and the closing price of the Reference Stock does not decline by more than the Protection Amount on any day during the Monitoring Period. Because the closing price of the Reference Stock has not declined by more than the Protection Amount, you will receive a payment at maturity of $1,000 per $1,000 principal amount note, even though the Final Share Price of $10.64 is less than the Initial Share Price of $13.30.

Regardless of the performance of the Reference Stock or the payment you receive at maturity, you will receive an interest payment, for each $1,000 principal amount note, in the amount of $40.00 at maturity. If we had priced the notes on June 1, 2007, you would have received 75 shares of the Reference Stock or, at our election, the Cash Value thereof, at maturity, provided the Final Share Price declined from the Initial Share Price and the closing price of the Reference Stock declined by more than the Protection Amount from the Initial Share Price on at least one day during the Monitoring Period. The actual number of shares of the Reference Stock, or the Cash Value thereof, you receive at maturity and the actual Protection Amount applicable to your notes may be more or less than the amounts displayed in this hypothetical and will depend in part on the closing price of the Reference Stock on the pricing date.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-10

SiRF Technology Holdings, Inc. (“SiRF”)

According to its publicly available filings with the SEC, SiRF is a leading semiconductor supplier of Global Positioning System-based location technology solutions designed to provide location awareness capabilities in high-volume mobile consumer and commercial applications. SiRF markets and sells its products in three target platforms: wireless handheld devices, automotive electronic systems and consumer and computer devices. The common stock of SiRF Technology, par value $.0001 per share, is registered under the Exchange Act and is listed on the NASDAQ Stock Market, which we refer to as the Relevant Exchange in the accompanying product supplement no. 34-V. SiRF Technology’s SEC file number is 000-50669.

Historical Information of the Common Stock of SiRF

The following graph sets forth the historical performance of the common stock of SiRF Technology based on the weekly closing price (in U.S. dollars) of the common stock of SiRF Technology from April 23, 2004 through June 1, 2007. The common stock of SiRF commenced trading on the NASDAQ Stock Market on April 22, 2004. The closing price of the common stock of SiRF on June 1, 2007 was $22.34. We obtained the closing prices and other information below from Bloomberg Financial Markets, without independent verification. The closing prices and this other information may be adjusted by Bloomberg Financial Markets for corporate actions such as public offerings, mergers and acquisitions, spin-offs, delistings and bankruptcy. We make no representation or warranty as to the accuracy or completeness of the information obtained from Bloomberg Financial Markets.

Since its inception, the price of the common stock of SiRF has experienced significant fluctuations. The historical performance of the common stock of SiRF should not be taken as an indication of future performance, and no assurance can be given as to the closing prices of the common stock of SiRF during the term of the notes. We cannot give you assurance that the performance of the common stock of SiRF will result in the return of any of your initial investment. We make no representation as to the amount of dividends, if any, that SiRF will pay in the future. In any event, as an investor in the notes, you will not be entitled to receive dividends, if any, that may be payable on the common stock of SiRF.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-11

Examples of Hypothetical Payment at Maturity for a $1,000 Investment in the Notes Linked to the Common Stock of SiRF

The following table illustrates hypothetical payments at maturity on a $1,000 investment in the notes linked to the common stock of SiRF, based on a range of hypothetical Final Share Prices of the Reference Stock and assuming that the closing price of the Reference Stock declines in the manner set forth in the column titled “Hypothetical lowest closing price during the Monitoring Period.” For this table of hypothetical payments at maturity, we have also assumed the following:

  • the Initial Share Price:             $22.50
  • the Protection Amount: $4.50
  • the Interest Rate:                    5.50% (equivalent to 22.00% per annum)
 

Hypothetical lowest
closing price during the
Monitoring Period

Hypothetical
Final Share
Price

Payment at Maturity

Total Value of
Payment Received
at Maturity**


$22.50

$50.00

$1,000.00

$1,000.00


$11.25

$23.00

$1,000.00

$1,000.00


$22.50

$22.50

$1,000.00

$1,000.00


$18.00

$18.00

$1,000.00

$1,000.00


$11.25

$22.00

44 shares of the Reference Stock or the
Cash Value thereof

$977.78


$11.25

$11.25

44 shares of the Reference Stock or the
Cash Value thereof

$500.00


$4.00

$4.00

44 shares of the Reference Stock or the
Cash Value thereof

$177.78


$0.00

$0.00

44 shares of the Reference Stock or the
Cash Value thereof

$0.00


** Note that you will receive at maturity any accrued and unpaid interest in cash, in addition to either shares of the Reference Stock (or, at our election, the Cash Value thereof) or the principal amount of your note in cash. Also note that if you receive the Physical Delivery Amount, the total value of payment received at maturity shown in the table above includes the value of any fractional shares, which will be paid in cash.

The following examples illustrate how the total value of payments received at maturity set forth in the table above are calculated.

Example 1: The lowest closing price of the Reference Stock during the Monitoring Period was $11.25 but the Final Share Price is $23.00. Because the Final Share Price of $23.00 is greater than the Initial Share Price of $22.50, you will receive a payment at maturity of $1,000 per $1,000 principal amount note.

Example 2: The lowest closing price of the Reference Stock during the Monitoring Period was $11.25 and the Final Share Price is $22.00. Because the Final Share Price of $22.00 is less than the Initial Share Price of $22.50 and the closing price of the Reference Stock declined by more than the Protection Amount on at least one day during the Monitoring Period, you will receive the Physical Delivery Amount of shares of the Reference Stock, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $22.00, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $977.78.

Example 3: The closing price of the Reference Stock between the Pricing Date and before the Observation Date does not reflect a decline of more than the Protection Amount. However, the closing price of the Reference Stock on the Observation Date is $11.25, a decline of more than the Protection Amount. Because the Final Share Price of $11.25 is less than the Initial Share Price of $22.50 and the Final Share Price has declined by more than the Protection Amount, you will receive the Physical Delivery Amount, or at our election, the Cash Value thereof, at maturity. Because the Final Share Price of the Reference Stock is $11.25, the total value of your final payment at maturity, whether in cash or shares of the Reference Stock, is $500.

Example 4: The Final Share Price of $18.00 is less than the Initial Share Price of $22.50 but does not decline by more than the Protection Amount and the closing price of the Reference Stock does not decline by more than the Protection Amount on any day during the Monitoring Period. Because the closing price of the Reference Stock has not declined by more than the Protection Amount, you will receive a payment at maturity of $1,000 per $1,000 principal amount note, even though the Final Share Price of $18.00 is less than the Initial Share Price of $22.50.

Regardless of the performance of the Reference Stock or the payment you receive at maturity, you will receive an interest payment, for each $1,000 principal amount note, in the amount of approximately $55.00 at maturity. If we had priced the notes on June 1, 2007, you would have received 44 shares of the Reference Stock or, at our election, the Cash Value thereof, at maturity, provided the Final Share Price declined from the Initial Share Price and the closing price of the Reference Stock declined by more than the Protection Amount from the Initial Share Price on at least one day during the Monitoring Period. The actual number of shares of the Reference Stock, or the Cash Value thereof, you receive at maturity and the actual Protection Amount applicable to your notes may be more or less than the amounts displayed in this hypothetical and will depend in part on the closing price of the Reference Stock on the pricing date.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-12

Supplemental Underwriting Information

If the notes linked to the common stock of Monster priced today, JPMSI, acting as agent for JPMorgan Chase & Co., would receive a commission of approximately $30.00 per $1,000 principal amount note and would use a portion of that commission to allow selling concessions to other dealers of approximately $21.25 per $1,000 principal amount note. The concessions of $21.25 include concessions to be allowed to selling dealers and concessions to be allowed to an arranging dealer. The actual commission received by JPMSI may be more or less than $30.00 and will depend on market conditions on the pricing date. In no event will the commission received by JPMSI, exceed $60.00 per $1,000 principal amount note.

If the notes linked to the common stock of NutriSystem priced today, JPMSI, acting as agent for JPMorgan Chase & Co., would receive a commission of approximately $40.00 per $1,000 principal amount note and would use a portion of that commission to allow selling concessions to other dealers of approximately $26.25 per $1,000 principal amount note. The concessions of $26.25 include concessions to be allowed to selling dealers and concessions to be allowed to an arranging dealer. The actual commission received by JPMSI may be more or less than $40.00 and will depend on market conditions on the pricing date. In no event will the commission received by JPMSI, exceed $60.00 per $1,000 principal amount note.

If the notes linked to the common stock of Overstock.com priced today, JPMSI, acting as agent for JPMorgan Chase & Co., would receive a commission of approximately $31.00 per $1,000 principal amount note and would use a portion of that commission to allow selling concessions to other dealers of approximately $21.75 per $1,000 principal amount note. The concessions of $21.75 include concessions to be allowed to selling dealers and concessions to be allowed to an arranging dealer. The actual commission received by JPMSI may be more or less than $31.00 and will depend on market conditions on the pricing date. In no event will the commission received by JPMSI, exceed $60.00 per $1,000 principal amount note.

If the notes linked to the common stock of Pacific Ethanol priced today, JPMSI, acting as agent for JPMorgan Chase & Co., would receive a commission of approximately $33.00 per $1,000 principal amount note and would use a portion of that commission to allow selling concessions to other dealers of approximately $22.75 per $1,000 principal amount note. The concessions of $22.75 include concessions to be allowed to selling dealers and concessions to be allowed to an arranging dealer. The actual commission received by JPMSI may be more or less than $33.00 and will depend on market conditions on the pricing date. In no event will the commission received by JPMSI, exceed $60.00 per $1,000 principal amount note.

If the notes linked to the common stock of SiRF priced today, JPMSI, acting as agent for JPMorgan Chase & Co., would receive a commission of approximately $31.00 per $1,000 principal amount note and would use a portion of that commission to allow selling concessions to other dealers of approximately $21.75 per $1,000 principal amount note. The concessions of $21.75 include concessions to be allowed to selling dealers and concessions to be allowed to an arranging dealer. The actual commission received by JPMSI may be more or less than $31.00 and will depend on market conditions on the pricing date. In no event will the commission received by JPMSI, exceed $60.00 per $1,000 principal amount note.

See “Underwriting” beginning on page PS-29 of the accompanying product supplement no. 34-V.


JPMorgan Structured Investments —
Reverse Exchangeable Notes Each Linked to the Common Stock of a Different Single Reference Stock Issuer
 TS-13