Document:

Exhibit 4.1

                                 TRUST AGREEMENT

               TRUST AGREEMENT, between MS Structured Asset Corp. (the
"Depositor") and LaSalle Bank National Association (the "Trustee"), made as of
the date set forth in Schedule I attached hereto, which Schedule together with
Schedules II and III attached hereto, are made a part hereof. The terms of the
Standard Terms for Trust Agreements, dated March 5, 2003 (the "Standard Terms")
are, except to the extent otherwise expressly stated, hereby incorporated by
reference herein in their entirety with the same force and effect as though set
forth herein. Capitalized terms used herein and not defined shall have the
meanings defined in the Standard Terms. References to "herein", "hereunder",
"this Trust Agreement" and the like shall include the Schedule I attached hereto
and the Standard Terms so incorporated by reference.

               WHEREAS, the Depositor and the Trustee desire to establish the
Trust identified in Schedule I attached hereto (the "Trust") for the primary
purposes of (i) holding the Underlying Securities, (ii) issuing the Warrants and
(iii) issuing the Units;

               WHEREAS, the Depositor desires that the respective beneficial
interests in the Trust be divided into transferable fractional shares, such
shares to be represented by the Units;

               WHEREAS, the Depositor desires to appoint the Trustee as trustee
of the Trust and the Trustee desires to accept such appointment;

               WHEREAS, the Depositor shall transfer, convey and assign to the
Trust without recourse, and the Trust shall acquire, all of the Depositor's
right, title and interest in and under the Underlying Securities and other
property identified in Schedule II to the Trust Agreement (the "Trust
Property"); and

               WHEREAS, the Trust agrees to acquire the Trust Property specified
herein in consideration for Units having an initial Unit Principal Balance and
an initial Notional Amount, as applicable, identified in Schedule I attached
hereto, subject to the terms and conditions specified in the Trust Agreement;

               NOW THEREFORE, the Depositor hereby appoints the Trustee as
trustee hereunder and hereby requests the Trustee to receive the Underlying
Securities from the Depositor and to issue in accordance with the instructions
of the Depositor Units having the terms specified in Schedule I attached hereto,
and the Trustee accepts such appointment and, for itself and its successors and
assigns, hereby declares that it shall hold all the estate, right, title and
interest in any property contributed to the trust account established hereunder
(except property to be applied to the payment or reimbursement of or by the
Trustee for any fees or expenses which under the terms hereof is to be so
applied) in trust for the benefit of all present and future Holders of the
fractional shares of beneficial interest issued hereunder, namely, the
Unitholders, and subject to the terms and provisions hereof.

<PAGE>

               IN WITNESS WHEREOF, each of the undersigned has executed this
instrument as of the date set forth in the Schedule I attached hereto.

                       LASALLE BANK NATIONAL ASSOCIATION
                          as Trustee on behalf of the  Trust  identified  in
                          Schedule I hereto, and not in its individual
                          capacity

                       By:           /s/ Ann M. Kelly
                          ------------------------------------------
                           Name:      Ann M. Kelly
                           Title:     Assistant Vice President

                      LASALLE BANK NATIONAL ASSOCIATION
                          as Warrant Agent

                       By:           /s/ Ann M. Kelly
                          ------------------------------------------
                           Name:      Ann M. Kelly
                           Title:     Assistant Vice President

                       MS STRUCTURED ASSET CORP.

                       By:            /s/ John Kehoe
                          ------------------------------------------
                           Name:      John Kehoe
                           Title:     Vice President

Attachments: Schedules I, II and III

<PAGE>

                                   Schedule I
                           (Terms of Trust and Units)

Trust:                              SATURNS Trust No. 2004-7

Date of Trust Agreement:            April 29, 2004

Trustee:                            LaSalle Bank National Association

Units:                              The Trust will issue two classes of Units:
                                    the Class A Units and the Class B Units.

Initial Unit Principal Balance
of the Class A Units:               $26,000,000

Initial Notional
Amortizing Balance
of the Class B Units:               $5,263,000

Notional Amount:                    For the purposes hereof and of the Standard
                                    Terms incorporated herein, the Notional
                                    Amortizing Balance of the Class B Units
                                    shall be the Notional Amount of the Class B
                                    Units.

Issue Price of Units:               Class A Units: 100%

                                    Class B Units: 100%

Number of Units:                    Class A Units:

                                    1,040,000 (Unit Principal Balance of $25
                                    each)

                                    Class B Units:

                                    5,263 (Initial Notional Amortizing Balance
                                    of $1,000 each)

Swap Agreement:                     Except as provided in this paragraph,
                                    references to a Swap Agreement, a Swap
                                    Counterparty and related references in the
                                    Standard Terms shall be inapplicable. For
                                    purposes of Sections 2.02, 2.03, 3.02(b),
                                    3.02(c), 3.02(f), 3.04, 3.05, 3.08, 4.02(b),
                                    4.02(c), 7.02, 9.03(b), 9.05, 10.02(a)(x),
                                    10.07, 10.12, 10.13, 11.01, and 12.01 of the
                                    Standard Terms as incorporated herein, use
                                    of the term Swap Counterparty shall be
                                    deemed to be use of the term Warrantholder,
                                    use of the term Swap Agreement shall be
                                    deemed to be use of the term Warrants and
                                    use of the term Swap Termination Payment
                                    shall be deemed to be use of the term
                                    Warrant Termination Payment. The list of
                                    sections in this paragraph shall not be
                                    construed as an exclusive list and where the
                                    context so requires, the preceding sentence
                                    may apply to additional sections of the
                                    Standard Terms.

Call Option / Call Rights:          The Warrants. Each Warrant issued hereunder
                                    represents a Call Option and a Call Right to
                                    purchase $1,000 of Unit Principal Balance of
                                    the Class A Units and the Initial Notional
                                    Amortizing Balance of the Class B Units
                                    corresponding to the Applicable Class B
                                    Equivalent Amount.

Applicable Class B Equivalent
Amount:                             With respect to each call, redemption,
                                    exchange or other transaction, or portion
                                    thereof, the applicable Unit Principal
                                    Balance of Class A Units (x) divided by the
                                    Initial Unit Principal Balance of the Class
                                    A Units and (y) multiplied by the initial
                                    issued number of Class B Units provided
                                    under "Number of Units " above.

Callable Series:                    All Class A Units and Class B Units issued
                                    hereby are subject to Call Options and Call
                                    Rights granted in favor of Warrantholders.
                                    All Class A Units and the Class B Units are
                                    subject to redemption in the event of a
                                    redemption of the Underlying Securities.

                                    Any Unitholder who receives notice that its
                                    Units are being called or redeemed shall
                                    tender the applicable Units to the Trustee
                                    in accordance with such notice. Any Units
                                    subject to call or redemption shall be
                                    automatically canceled, and in the case of a
                                    call, shall be automatically re-issued to
                                    the applicable Warrantholder without further
                                    action by the applicable Unitholder,
                                    Warrantholder, Trustee or any other person
                                    or entity on the date of redemption or the
                                    Call Date, as applicable. Any failure to so
                                    tender any Unit shall have no force or
                                    effect.

                                    Upon exercise of Warrants, the Call Options
                                    and Call Rights represented by such Warrants
                                    shall be automatically canceled. The
                                    certificate representing such Warrants shall
                                    be deemed to represent the corresponding
                                    Class A Units and Class B Units called by
                                    the exercise thereof. The Trustee shall
                                    distribute the Trust Property to the
                                    Warrantholder as specified in Section 1.2 of
                                    Schedule III, and upon such distribution
                                    such Class A Units and Class B Units shall
                                    be canceled.

First Regular Call Date:            As defined in Schedule III.

Minimum Denomination:               Class A Units:

                                    $25 and $25 increments in excess thereof.
                                    Each $25 of Unit Principal Balance is a
                                    Unit.

                                    Class B Units:

                                    $1,000 Initial Notional Amortizing Balance
                                    and $0.01 (one cent) Initial Notional
                                    Amortizing Balance in excess thereof.

                                    The Minimum Denominations shall not prevent
                                    transfers of fractional Units if such
                                    fractional Units arise due to exercises of
                                    the Warrants, redemptions of the Underlying
                                    Securities or otherwise by operation of this
                                    Trust Agreement.

Cut-off Date:                       Closing Date

Closing Date:                       April 29, 2004

Specified Currency:                 United States dollars

Business Day:                       New York, New York and Chicago, Illinois

Interest Rate and
Class B Payments:                   The right of the Class A Units to accrued
                                    interest is pari passu with the right of the
                                    Class B Units to accrued Class B Payments
                                    from accrued interest on the Underlying
                                    Securities.

                                    Class A Units:

                                    The interest rate on the Class A Units is
                                    7.00% per annum on the basis of a 360 day
                                    year consisting of twelve 30 day months. The
                                    initial interest rate of the Class A Units
                                    is set to correspond to the interest rate of
                                    8.75% on the Underlying Securities.

                                    Any net change in the ratings of the
                                    Underlying Securities at any time will
                                    result in adjustment of the interest rate on
                                    the Class A Units for the next interest
                                    period. The interest rate payable on the
                                    Class A Units will be increased by 0.20% for
                                    each net rating notch downgrade of the
                                    Underlying Securities by either Moody's or
                                    S&P and decreased by 0.20% for each net
                                    rating notch upgrade of the Underlying
                                    Securities by either Moody's or S&P, but in
                                    no event will the interest rate be reduced
                                    below 6.400%. Any such interest rate
                                    increase or decrease will take effect for
                                    the period beginning immediately after the
                                    Distribution Date following the related net
                                    rating downgrade or upgrade. There is no
                                    limit to the number of times the interest
                                    rate payable on the Class A Units can be
                                    adjusted. Interest will accrue on the Class
                                    A Units on the basis of a 360 day year
                                    consisting of twelve 30 day months or a
                                    30/360 basis.

                                    Class B Payments:

                                    On May 15, 2004, $3.7494 ($19,733.33 / 5,263
                                    Class B Units) is expected to be paid on
                                    each Class B Unit and thereafter $42.1812
                                    ($222,000.00 / 5,263 Class B Units) is
                                    expected to be paid on each Class B Unit on
                                    each Distribution Date thereafter, in each
                                    case from interest received on the
                                    Underlying Securities.

                                    Any net change in the ratings of the
                                    Underlying Securities at any time will
                                    result in adjustment of the payment due on
                                    the Class B Units for the next Distribution
                                    Date period. The payment due on each
                                    Distribution Date after May 15, 2004 will be
                                    increased by $1.2350 ($6,500 / 5,263 Class B
                                    Units) for each net rating notch downgrade
                                    by either Moody's of S&P and decreased
                                    $1.2350 ($6,500 / 5,263 Class B Units) for
                                    each net rating notch upgrade by Moody's or
                                    S&P, but in no event will the payment due be
                                    reduced below $38.4761 ($202,500.00 / 5,263
                                    Class B Units) for each Distribution Date.
                                    Any such interest rate increase or decrease
                                    will take effect for the period beginning
                                    immediately after the Distribution Date
                                    following the related net rating downgrade
                                    or upgrade. There is no limit to the number
                                    of times the payment on the Class B Units
                                    can be adjusted. Any such payment increase
                                    or decrease will effect the payment expected
                                    to be paid on each Class B Unit on each
                                    Distribution Date described above.

Notice of Interest Rate Change:     The Trustee shall provide written notice to
                                    Moody's within 15 days after it has notice
                                    of a change in rating by Moody's or S&P that
                                    will result in a change in the interest rate
                                    on the Underlying Securities or if the
                                    Trustee receives notice of an interest rate
                                    change on the Underlying Securities or if
                                    the amounts received on the Underlying
                                    Securities change. Such notice shall include
                                    the interest rate to be applied to the Class
                                    A Units and the rate of Class B Payments.

Interest Reset Period:              Not Applicable

Rating:                             Class A Units:

                                    Baa2 by Moody's (negative outlook)

                                    BBB by S&P (negative outlook)

                                    Class B Units:

                                    Baa2 by Moody's (negative outlook)

                                    BBB by S&P (negative outlook)

Rating Agencies:                    Moody's and S&P

Scheduled Final Distribution Date:  November 15, 2031. The Units will have the
                                    same final maturity as the Underlying
                                    Securities.

Prepayment, Redemption and Call:    The Trust Property is subject to redemption
                                    in accordance with the terms of the
                                    Underlying Securities and as described in
                                    Schedule II. Any such redemption will cause
                                    a redemption of a corresponding portion of
                                    the Class A Units and the Class B Units.

                                    The Class A Units and the Class B Units are
                                    subject to call in accordance with the
                                    Warrant Terms.

                                    If the Warrants are partially exercised or
                                    if there is a partial redemption of the
                                    Underlying Securities, the Trustee will
                                    randomly select Class A Units to be redeemed
                                    in full from the proceeds of such partial
                                    redemption or called in full from the
                                    proceeds of such partial exercise.

                                    If the Warrants are partially exercised and
                                    if and to the extent that there is no
                                    Alternative Exercise or if there is a
                                    partial redemption of the Underlying
                                    Securities, the Trustee will also randomly
                                    select Class B Units for call or redemption
                                    in an amount equal to an Initial Notional
                                    Amortizing Balance of Class B Units
                                    corresponding to the Applicable Class B
                                    Equivalent Amount.

Additional Distribution:            Class A Units:

                                    If a Warrantholder exercises Warrants in
                                    connection with a tender offer for
                                    settlement prior to the First Regular Call
                                    Date, each Class A Unit called in connection
                                    with such exercise shall receive, in
                                    addition to principal and accrued interest,
                                    $1.50 per Class A Unit from the proceeds of
                                    the Warrant exercise.

                                    Class B Payments:

                                    If a Warrantholder exercises Warrants, then
                                    the Class B Units designated to be called in
                                    connection with such exercise shall receive
                                    the corresponding portion of the Class B
                                    Present Value Amount, adjusted for accrued
                                    Class B Payments on the Class B Units
                                    otherwise paid.

                                    If the Underlying Security Issuer redeems
                                    Underlying Securities and the previous
                                    paragraph does not apply, then the Class B
                                    Units designated for a redemption in
                                    connection with such redemption of
                                    Underlying Securities shall receive the
                                    amount with respect to the Class B Present
                                    Value Amount allocated for distribution in
                                    accordance with the applicable provisions of
                                    the Distribution Priorities below, paid as
                                    of the date of such redemption as an
                                    additional distribution.

Class B Present Value Amount:       With respect to a date, an amount equal to
                                    the present value of the Future Class B Unit
                                    Payments for such date in respect of the
                                    Applicable Class B Equivalent Amount,
                                    discounted at the interest rate payable on
                                    the Underlying Securities at such date.

Future Class B Unit Payments:       With respect to any date, the Class B
                                    Payments on the Applicable Class B
                                    Equivalent Amount, other than Class B
                                    Payments paid prior to such date, that would
                                    have been payable in the amount and at the
                                    times otherwise specified hereunder through
                                    and including the Scheduled Final
                                    Distribution Date without regard to any
                                    call, redemption or other early termination
                                    of the Class B Units.

Warrant Terms:                      The Warrants represent a Call Option and
                                    Call Rights for the Units pursuant to
                                    Section 5.13 of the Standard Terms. Schedule
                                    III provides additional Warrant Terms.

Call Date:                          Specified in Schedule III

Call Price:                         Specified in Schedule III

Warrant Agent:                      LaSalle Bank National Association

Warrantholder:                      A holder of Warrants.

Distribution Dates:                 Each May 15 and November 15, or the next
                                    succeeding Business Day if such day is not a
                                    Business Day, commencing May 15, 2004, and
                                    any other date upon which funds are
                                    available (including without limitation
                                    funds available due to a Trust Wind-Up
                                    Event) for distribution in accordance with
                                    the terms hereof.

                                    If any payment with respect to the
                                    Underlying Securities held by the Trust is
                                    not received by the Trustee by 12 noon (New
                                    York City time) on a Distribution Date, the
                                    corresponding distribution on the Units will
                                    not occur until the next Business Day that
                                    the Trust is in receipt of proceeds of such
                                    payment prior to 12 noon, with no adjustment
                                    to the amount distributed or the Record
                                    Date.

Distribution Priorities:            Ordinary Distribution Date Priority: On any
                                    Distribution Date as to which only payments
                                    of interest on the Underlying Securities
                                    have been received, or to the extent such
                                    Distribution Date occurs due to receipt of
                                    payments of interest on the Underlying
                                    Securities, the Trustee shall apply amounts
                                    available:

                                    FIRST, to the payment of any accrued and
                                    unpaid interest on the Class A Units and any
                                    accrued and unpaid Class B Payments pro rata
                                    in proportion to the outstanding amount of
                                    accrued and unpaid interest and unpaid
                                    payments on each, and

                                    SECOND, to the payment of any accrued and
                                    unpaid Expense Administrator's Fee.

                                    Exercise of Warrants Priority:

                                    On any Distribution Date occurring in
                                    connection with an exercise of the Warrants,
                                    or to the extent such Distribution Date
                                    occurs due to the exercise of Warrants,
                                    whether in whole or in part, whether or not
                                    such exercise results in a Trust Wind-Up
                                    Event, the Trustee shall apply amounts
                                    available in connection with such exercise
                                    (corresponding to the amounts allocable to
                                    the aggregate Corresponding Underlying
                                    Security Amount related to such exercise):

                                    FIRST, to the payment of any accrued and
                                    unpaid interest on the Class A Units and any
                                    accrued and unpaid Class B Payments being
                                    called pro rata in proportion to the
                                    outstanding amount of accrued and unpaid
                                    interest and unpaid payments on each,

                                    SECOND, to the payment of the outstanding
                                    principal on the Class A Units being called,

                                    THIRD, to the payment of $1.50 on each Class
                                    A Unit called as an Additional Distribution,
                                    if the related Call Date occurs prior to the
                                    First Regular Call Date and occurs in
                                    connection with a tender offer for the
                                    Underlying Securities,

                                    FOURTH, to the payment of the Class B
                                    Present Value Amount with respect to each
                                    Class B Unit called, adjusted for any
                                    accrued Class B Payments paid under Clause
                                    FIRST, as an Additional Distribution on the
                                    Class B Units called,

                                    FIFTH, to the payment of any accrued and
                                    unpaid Expense Administrator's Fee,
                                    including the Expense Administrator
                                    Make-Whole Amount, if any, and

                                    SIXTH, to the exercising Warrantholders, to
                                    the extent such Warrantholders specified or
                                    were deemed to specify that their exercise
                                    was in connection with a redemption of or a
                                    tender offer for the Underlying Securities.

                                    If any exercise of Warrants would result in
                                    the Trust not having sufficient funds to pay
                                    each of items FIRST through FIFTH in full,
                                    notwithstanding any other provision in this
                                    Trust Agreement (including the Additional
                                    Warrants Terms on Schedule III) or the
                                    Warrants, such exercise will be rescinded
                                    pursuant to Section 1.1(h) or Section 1.1(i)
                                    of Schedule III.

                                    Redemptions Priority:

                                    On any Distribution Date occurring in
                                    connection with a redemption of the
                                    Underlying Securities, to the extent such
                                    Distribution Date occurs due to a redemption
                                    of the Underlying Securities and only to the
                                    extent such Distribution Date does not
                                    relate to an exercise of Warrants, whether
                                    or not such redemption results in a Trust
                                    Wind-Up Event, the Trustee shall apply
                                    amounts available in connection with such
                                    redemption (excluding the amounts allocable
                                    to the aggregate Corresponding Underlying
                                    Security Amount related to any exercise of
                                    Warrants provided for above):

                                    FIRST, to the payment of any accrued and
                                    unpaid interest on the Class A Units and any
                                    accrued and unpaid Class B Payments being
                                    redeemed pro rata in proportion to the
                                    outstanding amount of accrued and unpaid
                                    interest and unpaid payments on each,

                                    SECOND, to the payment of the outstanding
                                    principal on the Class A Units being
                                    redeemed,

                                    THIRD, any remaining amounts, if any, to the
                                    payment of the Class B Present Value Amount
                                    with respect to Class B Units redeemed,
                                    adjusted for any accrued Class B Payments
                                    paid under Clause FIRST, as an Additional
                                    Distribution on the Class B Units redeemed,

                                    FOURTH, any remaining amounts, if any, to
                                    the payment of any accrued and unpaid
                                    Expense Administrator's Fee, and

                                    FIFTH, any remaining amounts, if any, to the
                                    Warrantholders, as payment of any Warrant
                                    Termination Payment.

                                    Any amortization or other payment by the
                                    Underlying Security Issuer on the Underlying
                                    Securities shall be treated as a redemption
                                    if not otherwise addressed herein.

                                    Other Trust Wind-Up Events Priority:

                                    On any Distribution Date occurring in
                                    connection with a Trust Wind-Up Event due to
                                    an event or events other than an exercise of
                                    Warrants or a redemption of Underlying
                                    Securities (or to the extent thereof), the
                                    Trustee shall apply amounts available
                                    (excluding the amounts allocable to the
                                    aggregate Corresponding Underlying Security
                                    Amount related to any exercise of Warrants
                                    provided for above or the amounts
                                    distributable in connection with a
                                    redemption as provided for above):

                                    FIRST, to the payment of the claims of the
                                    Class A Units and the Class B Units pro rata
                                    in proportion to the relative claim amounts
                                    of each, and for this purpose the Class A
                                    Units will have a claim equal to their Unit
                                    Principal Balance plus accrued and unpaid
                                    interest, if any and the Class B Units will
                                    have a claim equal to the Class B Present
                                    Value Amount determined as of the date of
                                    termination, in full satisfaction of the
                                    claims of the Class A Units and the Class B
                                    Units,

                                    SECOND, to the payment of any accrued and
                                    unpaid Expense Administrator's Fee, and

                                    THIRD, any remaining amounts are paid to the
                                    Warrantholders, as payment of any Warrant
                                    Termination Payment.

Record Date:                        The Record Date for each Distribution Date
                                    shall be the third Business Day prior to
                                    such Distribution Date, without adjustment
                                    for any change in the Distribution Date due
                                    to the receipt of funds for distribution
                                    after 12 noon, except that in respect of the
                                    final Distribution Date, when distributions
                                    will be made against presentation of the
                                    Units.

Form:                               Global security; except Units re-issued in
                                    connection with an exercise of Warrants.

Depositary:                         DTC

Trustee Fees and Expenses:          As compensation for and in payment of trust
                                    expenses related to its services hereunder
                                    other than Extraordinary Trust Expenses, the
                                    Trustee will receive Trustee Fees on each
                                    Distribution Date in the amount equal to
                                    $2,000. The Trustee Fee shall cease to
                                    accrue after termination of the Trust. The
                                    "Trigger Amount" with respect to
                                    Extraordinary Trust Expenses for the Trust
                                    is $25,000 and the Maximum Reimbursable
                                    Amount is $100,000. The Trustee Fee will be
                                    paid by the Expense Administrator. Expenses
                                    will be reimbursed by the Expense
                                    Administrator in accordance with the Expense
                                    Administration Agreement.

Expense Administrator:              The Trustee will act as Expense
                                    Administrator on behalf of the Trust
                                    pursuant to an Expense Administration
                                    Agreement, dated as of the date of the Trust
                                    Agreement (the "Expense Administration
                                    Agreement"), between the Trustee as Expense
                                    Administrator (the "Expense Administrator")
                                    and the Trust.

                                    The Expense Administrator will receive a fee
                                    equal to $5,500 payable on each Distribution
                                    Date. The Expense Administrator Make-Whole
                                    Amount, if any, shall also be considered
                                    part of the Expense Administrator's fee
                                    hereunder and under the Expense
                                    Administration Agreement. The Amounts
                                    specified in this paragraph are also
                                    referred to as the "Expense Administrator's
                                    Fee".

                                    The Expense Administrator will be
                                    responsible for paying the Trustee Fee and
                                    reimbursing certain other expenses of the
                                    Trust in accordance with the Expense
                                    Administration Agreement.

Expense Administrator
Make-Whole Amount:                  Except to the extent such exercise is in
                                    connection with a redemption, if any
                                    exercise of Warrants, together with any
                                    other Warrants exercised on the same Call
                                    Date, is an exercise of less than all
                                    Warrants remaining unexercised, the
                                    applicable Call Price shall include an
                                    amount equal to the present value of a
                                    stream of payments equal to $5,500 payable
                                    on each scheduled Distribution Date
                                    discounted at a rate of 5.0% per annum on
                                    the basis of a 360 day year consisting of
                                    twelve 30 day months from but excluding the
                                    date of such exercise until and including
                                    the Scheduled Final Distribution Date,
                                    assuming for this purpose that the Trust is
                                    not terminated prior to the Scheduled Final
                                    Distribution Date, multiplied by the Unit
                                    Principal Balance of applicable Class A
                                    Units to be called and divided by the
                                    Initial Unit Principal Balance of the Class
                                    A Units.

Listing:                            The Depositor has applied to list the Class
                                    A Units on the New York Stock Exchange.

ERISA                               Restrictions: With respect to the Class A
                                    Units, no ERISA restrictions apply. With
                                    respect to the Class B Units, the No Plan
                                    Restriction applies.

QIB Restriction:                    Applicable to the Class B Units only.

Termination:                        If a Trust Wind-Up Event occurs, any
                                    Underlying Securities held by the Trust will
                                    be liquidated (by delivery to the Underlying
                                    Security Issuer in the event of a
                                    redemption, pursuant to the Warrant Terms in
                                    the event of an exercise of the Warrants or
                                    otherwise by sale thereof).

Warrant Termination Payment:        Any amounts available for payment pursuant
                                    to the Distribution Priorities above as a
                                    Warrant Termination Payment.

Tender Offers:                      The Trust will not participate in any tender
                                    offer for the Underlying Securities and the
                                    Trustee will not accept any instructions to
                                    the contrary from the Unitholders, except in
                                    connection with an exercise by a
                                    Warrantholder of Warrants. Any Warrantholder
                                    may exercise Warrants in connection with any
                                    tender offer for the Underlying Securities
                                    and the Trustee may participate in the
                                    tender offer on behalf of an exercising
                                    Warrantholder.

Depositor Optional Exchange:        Depositor Optional Exchange applies to this
                                    Series of Units.

                                    Section 5.12(c)(ii) of the Standard Terms
                                    shall be incorporated herein by replacing
                                    5.12 (c)(ii) with the following: "(ii) such
                                    exchange is to be effected on any
                                    Distribution Date or any date that is 90
                                    days before or after a Distribution Date (or
                                    the succeeding Business Day if such date is
                                    not a Business Day) with 45 days' notice".

                                    Pursuant to 5.12(c)(iii), a corresponding
                                    portion of the Warrants must consent to such
                                    an exchange. The Depositor may satisfy the
                                    consent requirement of the preceding
                                    sentence by tendering a corresponding
                                    portion of Warrants or by delivering
                                    consents from a corresponding portion of
                                    Warrants (including Warrants it owns) or any
                                    combination thereof. Pursuant to
                                    5.12(c)(iii), the Expense Administrator must
                                    consent to such an exchange.

                                    Section 5.12(c)(iv) of the Standard Terms
                                    shall be incorporated herein by adding the
                                    following to Section 5.12(c): "(iv) the
                                    Depositor determines that more than 100
                                    holders of the Class A Units, and only if no
                                    ERISA restrictions apply to the Class B
                                    Units, 100 holders of the Class B Units
                                    independent of the Trust and each other will
                                    remain after such exchange; unless the
                                    Depositor determines that such an exchange
                                    is otherwise consistent with the
                                    restrictions under ERISA and Section 4975 of
                                    the Internal Revenue Code of 1986."

Optional Exchange
Under Warrants:                     A Call Notice under Schedule III shall also
                                    constitute a notice of and a demand to
                                    exchange each of the Units acquired pursuant
                                    to the related exercise for a corresponding
                                    portion of Trust Property pursuant to
                                    Section 5.12(d) of the Standard Terms. Such
                                    notice and demand may only be revoked or
                                    rescinded to the extent that the related
                                    exercise is revoked or rescinded and the
                                    settlement of the Optional Exchange shall be
                                    the Exercise Date.

                                    Trust Property distributable to a
                                    Warrantholder who has acquired Units by
                                    exercise in connection with a tender offer
                                    or redemption as addressed in Section 1.1(i)
                                    of Schedule III, shall be the Trust Property
                                    specified in Section 1.1(i) of Schedule III
                                    payable in the manner specified in the
                                    Distribution Priority.

Terms of Retained Interest:         Notwithstanding any other provision herein
                                    or in the Standard Terms, the Depositor
                                    retains the right to receive any and all
                                    interest that accrues on the Underlying
                                    Securities prior to the Closing Date. The
                                    Depositor will receive such accrued interest
                                    on the first Distribution Date (or
                                    redemption date or Call Date if earlier) for
                                    the Units and such amount shall be paid from
                                    the interest payment made with respect to
                                    the Underlying Securities on the first
                                    Distribution Date.

                                    The amount of the Retained Interest is
                                    $1,031,378.

                                    If an Underlying Security Default occurs on
                                    or prior to the first Distribution Date and
                                    the Depositor does not receive such Retained
                                    Interest amount in connection with such
                                    Distribution Date, the Depositor will have a
                                    claim for such Retained Interest, and will
                                    share pro rata with holders of the Units to
                                    the extent of such claim in the proceeds
                                    from the recovery on the Underlying
                                    Securities.

Sale of Underlying Securities:      In connection with any sale of the
                                    Underlying Securities by the Selling Agent
                                    pursuant to the terms hereof, if a
                                    Warrantholder is not an affiliate of the
                                    Selling Agent, the Selling Agent will extend
                                    a right of first refusal to each such
                                    Warrantholder to purchase the Underlying
                                    Securities at the highest bid received by
                                    the Selling Agent.

                                    If more than one Warrantholder exercises
                                    such right of first refusal, Underlying
                                    Securities will be sold to each exercising
                                    Warrantholder in proportion to the number of
                                    Warrants held by such Warrantholder;
                                    provided, that if only one Warrantholder
                                    exercises such right of first refusal, such
                                    Warrantholder shall be entitled to purchase
                                    any or all of the Underlying Securities to
                                    be sold by the Selling Agent.

Selling Agent:                      Morgan Stanley & Co. Incorporated.

Rating Agency Condition:            The definition of Rating Agencies Condition
                                    in the Standard Terms shall not apply and
                                    the following shall apply instead:

                                    "Rating Agency Condition": With respect to
                                    any specified action or determination, means
                                    receipt of (i) written confirmation by
                                    Moody's (if the Units are rated by Moody's,
                                    for so long as the Units are outstanding and
                                    rated by Moody's) and (ii) written
                                    confirmation by S&P (if the Units are rated
                                    by S&P, for so long as the Units are
                                    outstanding and rated by S&P), that such
                                    specified action or determination will not
                                    result in the reduction or withdrawal of
                                    their then-current ratings on the Units.
                                    Such confirmation may relate either to a
                                    specified transaction or may be a
                                    confirmation with respect to any future
                                    transactions which comply with generally
                                    applicable conditions published by the
                                    applicable rating agency.

Voting:                             With respect to any voting or other rights
                                    of any Unitholder or Class of Units based on
                                    the Unit Principal Balance or denomination
                                    of the applicable Units, each Class B
                                    Unitholder shall be treated as holding Units
                                    with a Unit Principal Balance or
                                    denomination equal to the Class B Present
                                    Value Amount of the Class B Units held by
                                    such Class B Unitholder as of the applicable
                                    Record Date or date of determination.

Unit Principal Balance:             Except with respect to the "Voting"
                                    provision above, when the Unit Principal
                                    Balance is used with respect to the Class B
                                    Units, it shall be deemed to mean "Initial
                                    Notional Amortizing Balance".

Amendments:                         Notwithstanding anything to the contrary in
                                    the Standard Terms, amendments to the
                                    Warrants and to Schedule III hereof shall be
                                    governed by Section 7.02 of the Standard
                                    Terms. For the avoidance of doubt, the terms
                                    of the Warrant and Schedule III may not be
                                    amended without consent of all
                                    Warrantholders.

Additional Terms:                   Section 12.10 of the Standard Terms shall
                                    apply as modified below to include the
                                    Warrantholders:

                                    "Prior to the date that is one year and one
                                    day after all distributions in respect of
                                    the Units have been made, none of the
                                    Trustee, the Trust, the Depositor or the
                                    Warrantholders shall take any action,
                                    institute any proceeding, join in any action
                                    or proceeding or otherwise cause any action
                                    or proceeding against any of the others
                                    under the United States Bankruptcy Code or
                                    any other liquidations, insolvency,
                                    bankruptcy, moratorium, reorganization or
                                    similar law ("Insolvency Law") applicable to
                                    any of them, now or hereafter in effect, or
                                    which would be reasonably likely to cause
                                    any of the others to be subject to, or seek
                                    the protection of, any such Insolvency Law."

Compliance Certificate:             The Trustee will provide to the Depositor an
                                    appropriate compliance certificate in
                                    connection with the annual report of the
                                    Depositor and/or the Trust and, upon the
                                    reasonable request of the Depositor, at
                                    other times, with respect to the Trustee's
                                    compliance with its duties and obligations
                                    under this Trust Agreement. A form of such
                                    certification is attached as Annex A.

Distribution Reports:               The Trustee shall file each distribution
                                    report on Form 8-K within 15 days of the
                                    related Distribution Date. Each such
                                    distribution report or Form 8-K shall
                                    contain text substantially similar to the
                                    following:

                                    The underlying security issuer or guarantor,
                                    as applicable, is subject to the
                                    informational requirements of the Exchange
                                    Act. The underlying security issuer or
                                    guarantor, as applicable, currently files
                                    reports, proxy statements and other
                                    information with the SEC. Those reports and
                                    other information can be inspected and
                                    copied at the public reference facilities
                                    maintained by the SEC at Room 1024, 450
                                    Fifth Street, N.W., Washington, D.C. 20549.
                                    Copies of those materials can be obtained by
                                    making a written request to the SEC, Public
                                    Reference Section, 450 Fifth Street, N.W.,
                                    Washington, D.C. 20549, at prescribed rates.
                                    The SEC also maintains a website on the
                                    internet at http://www.sec.gov at which
                                    users can view and download copies of
                                    reports, proxy, information statements and
                                    other information filed electronically. In
                                    addition, those reports and other
                                    information may also be obtained from the
                                    underlying security issuer by making a
                                    request to the underlying security issuer.

Fiscal Year:                        The fiscal year of the Trust shall be the
                                    calendar year and end each December 31.

<PAGE>

                                                           ANNEX A TO SCHEDULE I

                        LASALLE BANK NATIONAL ASSOCIATION

                     ABS ANNUAL REPORT BACKUP CERTIFICATION

               In connection with the preparation and delivery of the annual
report on Form 10-K of MS Structured Asset Corp. for the fiscal year ending
December 31, [ ] and the certifications given on behalf of SATURNS Trust No.
2004-7 with respect thereto, the undersigned hereby certifies that he is a duly
elected [ ] of LaSalle Bank National Association and further certifies in his
capacity as such as follows:

1. LaSalle Bank National Association has prepared all distribution reports with
respect to each distribution date for SATURNS Trust No. 2004-7 and has filed a
copy of such reports on Form 8-K during the fiscal year as described on Exhibit
A hereto.

2. I have reviewed all reports on Form 8-K containing distribution reports filed
in respect of periods included in the fiscal year covered by the annual report
of MS Structured Asset Corp. on behalf of SATURNS Trust 2004-7;

3. I am familiar with the operations of LaSalle Bank National Association with
respect to the SATURNS program and SATURNS Trust 2004-7 and the requirement
imposed by the trust agreement;

4. Based on my knowledge, the information in the distribution reports, taken as
a whole, does not contain any untrue statement of a material fact or omit to
state a material fact necessary to make the statements made, in light of the
circumstances under which such statements were made, not misleading as of the
last day of the period covered by the annual report;

5. Based on my knowledge, the information required to be provided under each
trust agreement, for inclusion in these reports, is included in these reports;

6. Based on my knowledge, and except as disclosed in the reports, the trustee
has fulfilled its obligations, including any servicing obligations, under the
trust agreement.

7. Based on my knowledge, and except as disclosed in the reports, there are no
material legal proceedings with respect to any trust, involving the trust or
LaSalle Bank National Association as trustee.

                                                   By:
                                                   Name:
                                                   Title:
                                                   Date:

<PAGE>

<TABLE>
<CAPTION>

                                                         EXHIBIT A TO ANNEX A TO SCHEDULE I

------------ --------- -------------------- ------------------------- ----------------------
SATURNS      Closing        Collateral          Payment Dates           Form 8-K Filing
Trust No.:    Date                                                     Dates (Not Trust
                                                                     Agreement Filings in
                                                                        connection with
                                                                         Closing Date)

                                                                          For FY [ ]

<S>           <C>           <C>                 <C>                    <C>
------------ --------- -------------------- ------------------------- ----------------------
2004-7        4/29/04  AT&T Corp.           May 15 and November 15
------------ --------- -------------------- ------------------------- ----------------------
</TABLE>

<PAGE>

                                               II-2

                                   Schedule II
                            (Terms of Trust Property)

Underlying Securities:              AT&T Corp. adjustable rate debentures due
                                    November 15, 2031

Underlying Security Issuer:         AT&T Corp.

Principal Amount:                   $26,000,000

Underlying Security Rate:           The Underlying Securities were issued with
                                    an initial interest rate of 8.00% and
                                    currently have an interest rate of 8.75%.
                                    The interest rate payable on the Underlying
                                    Securities will be increased by 0.25% for
                                    each rating notch downgrade by either
                                    Moody's or S&P and decreased by 0.25% for
                                    each rating notch upgrade by either Moody's
                                    or S&P, but in no event will the interest
                                    rate be reduced below the initial interest
                                    rate of 8.00%. Any such interest rate
                                    increase or decrease will take effect from
                                    the interest payment period beginning
                                    immediately after the first interest payment
                                    date following the related rating downgrade
                                    or upgrade, as the case may be. There is no
                                    limit to the number of times the interest
                                    rate payable on the Underlying Securities
                                    can be adjusted.

Credit Ratings:                     Baa2 by Moody's (negative outlook)

                                    BBB by S&P (negative outlook)

Listing:                            Luxembourg Stock Exchange

Underlying Security
Issuance Agreement:                 An indenture dated as of November 21, 2002
                                    between the Underlying Security Issuer and
                                    the Underlying Security Trustee as
                                    supplemented and amended from time to time.

Form:                               Global

Currency of
Denomination:                       United States dollars

Acquisition Price by Trust:         $29,793,000

Underlying Security
Payment Date:                       Each May 15 and November 15

Original                            Issue Date: The Underlying Securities were
                                    originally issued pursuant to Rule 144A
                                    under the Securities Act of 1933 under an
                                    indenture dated November 21, 2002 and
                                    publicly offered in an exchange offer on or
                                    about July 31, 2002 in a principal amount of
                                    $2,750,000,000.

Maturity Date:                      November 15, 2031

Sinking Fund Terms:                 Not Applicable

Redemption Terms:                   As described in the Underlying Securities
                                    Issuance Agreement, the Underlying
                                    Securities are redeemable, at any time or
                                    from time to time, in whole or in part, and
                                    subject to a make whole amount, at the
                                    option of the Underlying Security Issuer.
                                    Upon a "tax event", the Underlying Security
                                    Issuer may redeem the Underlying Securities,
                                    in whole and not in part, for a redemption
                                    price equal to the principal amount plus
                                    accrued interest, if any.

CUSIP No.:/ISIN No.                 001957BD0

Underlying Security Trustee:        The Bank of New York

<PAGE>

                                  Schedule III
                            ADDITIONAL WARRANT TERMS

                                    ARTICLE I
                              EXERCISE OF WARRANTS

        Section 1.1   Principal Terms.

        (a)    Call Price.

        The Call Price per Warrant is the sum of (i)(a) $1,000 (corresponding to
40 $25.00 Class A Units) or (b) if such exercise is in connection with a tender
offer for Underlying Securities held by the Trust for settlement prior to the
First Regular Call Date, $1,060 ($26.50 per Class A Unit), (ii) the applicable
Class B Present Value Amount (which will be adjusted for any accrued Class B
Payments on the Class B Units payable under (iii)), (iii) accrued and unpaid
interest on the applicable Class A Units and accrued and unpaid Class B Payments
on the applicable Class B Units being called and (iv) the applicable Expense
Administrator Make-Whole Amount.

        (b)    Call Dates.

        A Warrantholder may designate as a Call Date (i) any Business Day from
and including 9:00 a.m. New York time on the First Regular Call Date, to and
including 4:00 p.m. New York time on the Expiration Date and (ii) any Business
Day prior to the First Regular Call Date as a Call Date, but only if notice of
redemption or tender offer has been delivered by the Underlying Security Issuer
with regard to the Underlying Securities held by the Trust.

        Except as otherwise provided in this paragraph, a Warrantholder shall
give notice of its intention to exercise Warrants and related designation of a
Call Date on not less than 15 or more than 60-calendar days' notice. If the
Underlying Security Issuer has given notice of redemption with respect to the
Underlying Securities or if a tender offer is outstanding for the Underlying
Securities, a Warrantholder may give notice of its intention to exercise
Warrants and related designation of a Call Date with two Business Days notice
prior to the Call Date but no later than 4:00 p.m. New York City time on the
second Business Day immediately preceding the then-scheduled settlement of the
tender offer or redemption.

        (c) Expiration Date. The Scheduled Final Distribution Date.

        (d) First Regular Call Date. April 29, 2009.

        (e) Corresponding Underlying Security Amount. The product of (x) the
applicable number of Warrants, (y) $1,000 and (z) the Security Factor.

        (f) Security Factor. The aggregate principal amount of Underlying
Securities initially held by the Trust divided by the Initial Unit Principal
Balance of the Class A Units.

        (g) Call Notice.

        Each exercising Warrantholder shall deliver a notice in the form of
Exhibit B to the Trustee and the Warrant Agent, including the certification of
solvency specified therein, prior to the Call Date. Each such Call Notice must
specify exercise of either (i) all Warrants the notifying Warrantholder owns or
(ii) at least 250 Warrants.

        A Call Notice also constitutes a notice of exchange of the Class A Units
and the Class B Units to be obtained by a Warrantholder as a result of such
exercise for Trust Property pursuant to Section 5.12(d) of the Standard Terms.

        (h) Automatic Rescission of Exercise.

        Delivery of a Call Notice does not give rise to an obligation on the
part of the Warrantholder to pay the Call Price. With respect to each Warrant
exercised, if by 4 p.m. New York time on the Business Day prior to the Call Date
the applicable Warrantholder has not paid the applicable Call Price for a
Warrant to the Warrant Agent, except to the extent the Call Notice relates to a
tender offer or redemption of Underlying Securities addressed in Section 1.1(i)
below, then the exercise of the applicable Warrant shall be automatically
rescinded, the applicable Warrant shall be reinstated, no Call Date with respect
thereto shall be deemed to have occurred and no Call Notice deemed given, and
the applicable Warrantholder shall be entitled to exercise such reinstated
Warrants in the future.

        (i) Tender Offer and Redemption.

        Each Warrantholder shall specify in its Call Notice if its exercise is
in connection with a redemption or tender offer if the specified Call Date will
occur on or after the First Regular Call Date. Any Warrantholder giving a Call
Notice with respect to a Call Date prior to the First Regular Call Date shall be
deemed to specify that it is exercising its Warrants in connection with a tender
offer or redemption.

        A Warrantholder specifying or deemed to specify that it is exercising
its Warrants in connection with a tender offer for or a redemption of the
Underlying Securities shall be deemed to instruct the Trustee to tender the
applicable Corresponding Underlying Security Amount in connection with such
redemption or tender offer.

        To the extent Underlying Securities corresponding to such a deemed
instruction to tender are not accepted by the tender offeror or Underlying
Security Issuer and paid for in accordance with the terms of the tender offer or
redemption, a corresponding number of Warrants shall be reinstated, with
exercise thereof rescinded, no Call Date with respect thereto shall be deemed to
have occurred and no Call Notice deemed given, with the number of such
reinstated Warrants to be allocated among the Warrantholders specifying or
deemed to specify exercise in connection with such tender offer or redemption in
proportion to the number of Warrants initially so exercised by each, and each
such Warrantholder shall be entitled to exercise such reinstated Warrants in the
future. The Warrant Agent shall determine such allocation by notice to the
applicable Warrantholders.

        A Warrantholder specifying or deemed to specify that it is exercising
its Warrants in connection with a tender offer for or a redemption of the
Underlying Securities, to the extent such exercise is not rescinded, shall be
entitled to Trust Property in an amount equal to the proceeds of the tender
offer or redemption allocable to the applicable Corresponding Underlying
Security Amount in excess of the aggregate Call Price for the applicable number
of Warrants.

        If the Warrant Agent receives a Call Notice or Call Notices with respect
to Warrants with an aggregate Corresponding Underlying Security Amount that is
less than the aggregate principal amount of Underlying Securities held by the
Trust subject to redemption, the Warrant Agent shall determine by notice to the
applicable Warrantholders which Warrants are to be terminated in connection with
such redemption by allocating the termination of Warrants pro rata among
remaining Warrantholders (including exercising Warrantholders holding
unexercised Warrants) in proportion to their holdings of unexercised Warrants.
Warrants so terminated shall be entitled to the applicable Warrant Termination
Payment.

        If the Warrant Agent receives no Call Notices with respect to a
redemption of Underlying Securities, a number of Warrants equal to the aggregate
principal amount of Underlying Securities held by the Trust that are redeemed
divided by the product of (x) the Security Factor and (y) $1,000, shall be
terminated. The Warrant Agent shall determine by notice to the applicable
Warrantholders which Warrants are to be terminated by allocating such
termination among Warrantholders in proportion to the number of Warrants held by
each. Warrants so terminated shall be entitled to the applicable Warrant
Termination Payment.

        Whenever the Warrant Agent is obligated to allocate the termination of
Warrants pro rata, and this allocation would result in some Warrants being
partially terminated, the Warrant Agent shall randomly re-allocate terminations
to the extent necessary to ensure that only whole Warrants are terminated or
such that only one Warrant is partially terminated.

        (j) Payment of Call Price.

        Except with respect to Warrants exercised or deemed exercised in
connection with a redemption of or tender offer for the Underlying Securities,
each exercising Warrantholder shall deposit the applicable Call Price for all
Warrants exercised by it with the Warrant Agent no later than the Business Day
prior to settlement of exercise.

        The Warrant Agent shall notify the Trustee immediately upon its receipt
of payment of the applicable Call Price. The Warrant Agent shall transfer the
amount of any paid Call Price to the Trustee in immediately available funds, for
deposit in the Unit Account and application pursuant to the other terms of this
Trust Agreement no later than 4 p.m. New York time on the Business Day preceding
the Call Date and, pending such transfer, shall hold such amount for the benefit
of the Warrantholder in a segregated trust account.

        (k) Appointment of Warrant Agent.

        The Depositor hereby appoints the Warrant Agent as agent to (i) receive
for the benefit of the Warrantholders pending payment to the Trust in connection
with exercise of the Warrants from time to time, the Call Price amounts paid to
the Warrant Agent, (ii) receive for the benefit of the Warrantholders, in
connection with exercise of the Warrants from time to time, the Units deemed
tendered to the Trust pursuant to Section 1.2, and the Trust Property received
pursuant to the related Optional Exchange pending delivery thereof to the
relevant Warrantholders and (iii) otherwise act on behalf of and for the benefit
of the Trust, the Unitholders and the Warrantholders for purposes of this
Agreement, and the Warrant Agent accepts such appointment for itself and its
successors and assigns, subject to the terms and provisions hereof.

        (l) Alternative Exercise.

        Notwithstanding any other provision of this Trust Agreement, in
connection with any exercise of Warrants, if the Warrantholder beneficially owns
Class B Units on the date of such exercise, the portion of the Warrant exercise
equal to an amount corresponding to the amount of the Class B Units the
Warrantholder beneficially owns shall be designated as an "Alternative
Exercise". With respect to any portion of an exercise required to be designated
as an Alternative Exercise, the Warrantholder shall reduce the Call Price by the
corresponding value of Class B Units it beneficially owns and such Class B Units
shall be exchanged for Trust Property in connection with such Alternative
Exercise. No Class B Units will be deemed reissued to the Warrantholder or
called in connection with such Alternative Exercise.

        As with an exercise that is not an Alternative Exercise, the "Callable
Series" provisions shall automatically cancel and re-issue Class A Units to the
Warrantholder, the notice of exercise shall constitute a notice of exchange of
the acquired Class A Units together with the applicable beneficially owned Class
B Units subject to such Alternative Exercise for Trust Property under the
"Optional Exchange Under Warrants" provisions, and any such notice of exchange
may only be revoked or rescinded to the extent the exercise as to Class A Units
is revoked or rescinded as specified in the "Optional Exchange Under Warrants"
provisions.

        All other provisions of this Trust Agreement shall be appropriately
construed to give effect to the purposes of this subsection.

        Section 1.2 Delivery of Units. As soon as practicable after each
surrender of Warrants in whole or in part on the Call Date and upon satisfaction
of all other requirements described in the Warrants and in Section 1.1 hereof,
the Warrant Agent shall instruct the Trustee to confirm that the transfer
specified under the "Callable Series" provisions of Schedule I has occurred and
to cause a distribution of Trust Property to the Warrantholder as an Optional
Exchange taking into account Section 1.1(i) above, if applicable. A surrender of
the Warrants shall be deemed to be a simultaneous surrender of the Class A Units
and Class B Units acquired in exchange therefor.

        If such exercise is in part only, the Warrant Agent shall instruct the
Trustee to authenticate new Warrants of like tenor, representing the outstanding
Warrants of the Warrantholder and the Warrant Agent shall deliver such Warrants
to the Warrantholder.

        In each case, the Trustee shall act in accordance with such
instructions.

        Section 1.3 Cancellation and Destruction of Warrants. All Warrants
surrendered to the Warrant Agent for the purpose of exercise (in whole or in
part) pursuant to Section 1.1 and actually exercised, or for the purpose of
transfer or exchange pursuant to Article III, shall be cancelled by the Warrant
Agent, and no Warrant (other than that reflecting any such transfer or exchange)
shall be issued in lieu thereof. The Warrant Agent shall destroy all cancelled
Warrants.

        Section 1.4 No Rights as Holder of Units Conferred by Warrants. Each
Warrantholder agrees that the Warrants do not represent an ownership interest in
the Trust or its assets and that none of them shall treat the Warrants as an
ownership interest in the Trust for any purpose.

                                   ARTICLE II
                            RESTRICTIONS ON TRANSFER

        Section 2.1 Restrictive Legends. Each Warrant (including each Warrant
issued upon the transfer of any Warrant) shall be issued with a legend in
substantially the form contained in Exhibit A hereto.

        Section 2.2 Notice of Proposed Transfer. Prior to any transfer of any
Warrant or portion thereof, the Warrantholder will give 5 Business Days (or such
lesser period acceptable to the Warrant Agent) prior written notice to the
Warrant Agent and the Depositor of such Warrantholder's intention to effect such
transfer.

                                   ARTICLE III
                   REGISTRATION AND TRANSFER OF WARRANTS, ETC.

        Section 3.1 Warrant Register; Ownership of Warrants. The Warrant Agent
will keep a register in which the Warrant Agent will provide for the
registration of Warrants and the registration of transfers of Warrants
representing numbers of Warrants. The Trustee and the Warrant Agent may treat
the Person in whose name any Warrant is registered on such register as the owner
thereof for all purposes, and the Trustee and the Warrant Agent shall not be
affected by any notice to the contrary. The Warrant Agent shall make such
adjustments to its records and the register as shall be necessary to reflect
terminations and exercise of Warrants.

        Section 3.2 Transfer and Exchange of Warrants. (a) No Warrant may be
offered, resold, assigned or otherwise transferred (including by pledge or
hypothecation) at any time except in accordance with this Section 3.2.

        (1) Any purchaser or transferee of the Warrants shall represent that it
is (A) a "qualified institutional buyer" as defined in Rule 144A under the
Securities Act that (1) is not a broker-dealer that owns and invests on a
discretionary basis less than $25 million in securities of issuers that are not
affiliated persons of the dealer and (2) is not a plan referred to in paragraph
(a)(1)(i)(D) or (a)(1)(i)(E) of Rule 144A or a trust fund referred to in
paragraph (a)(1)(i)(F) of Rule 144A that holds the assets of such a plan, if
investment decisions with respect to the plan are made by the beneficiaries of
the plan, (B) aware that the sale or transfer of the Warrants to it may be made
to it in reliance on the exemption from registration provided by Rule 144A under
the Securities Act and (C) acquiring the Warrants for its own account or for one
or more accounts, each of which is a qualified institutional buyer, and as to
each of which the purchaser or transferee exercises sole investment discretion,
and in each case in accordance with any applicable securities laws of any state
of the United States and other jurisdictions.

        (2) Warrants may not be purchased, held by or transferred to any Person
unless that Person is not a Plan, is not a governmental or other plan subject to
restrictions substantially similar to Title I of ERISA or Section 4975 of the
Code, and is not acquiring the Warrants with the assets of any such Plan or
other plan. Each Person who acquires any Warrant, and each fiduciary which
causes any such Person to acquire any Warrant, in its individual as well as its
fiduciary capacity, will be deemed by such purchase, holding or acquisition, on
each date on which the Warrant is held by such person, to have represented that
it is not a Plan or any governmental or other plan subject to requirements
substantially similar to Title I of ERISA or Section 4975 of the Code and is not
using the assets of any such Plan to purchase those Warrants. Each Person that
acquires a Warrant, and each fiduciary who causes a person to acquire a Warrant,
in its individual as well as its fiduciary capacity, agrees to indemnify and
hold harmless the Depositor, the Trustee, the Warrant Agent, MS&Co., each
Distribution Participant and their respective affiliates from any cost, damages,
loss or expense, incurred by them as a result of the representations contained
in this Section 3.2(a)(2) not being true.

        (b) Upon surrender of any Warrant for registration of transfer or for
exchange to the Warrant Agent, the Warrant Agent shall (subject to compliance
with Section 3.2(a)) promptly execute and deliver, and cause the Trustee, on
behalf of the Trust, to execute and deliver, in exchange therefor, a new Warrant
of like tenor and evidencing a like number of Warrants, in the name of such
Warrantholder or as such Warrantholder (upon payment by such Warrantholder of
any applicable transfer taxes or government charges) may direct; provided that
as a condition precedent for transferring the Warrants, the prospective
transferee shall deliver to the Trustee and the Depositor an executed copy of
the Transfer Letter in the form of Exhibit C hereto.

        (c) Any purported transfer of the Warrants (or any interest therein) in
violation of Section 3.2(a)(1) or Section 3.2(a)(2) hereof shall be void ab
initio and the purported transferee in such transfer shall not be recognized by
any Person as a holder of such Warrants for any purpose. The Depositor and the
Trustee shall each have the power to sell the Warrants (or any interest therein)
of a purported Warrantholder (or owner of any interest therein) who acquired its
interest in violation of Section 3.2(a)(1) or Section 3.2(a)(2) or who continues
to hold Warrants in violation of Section 3.2(a)(2).

        Section 3.3 Replacement of Warrants. Upon receipt of evidence reasonably
satisfactory to the Warrant Agent of the loss, theft, destruction or mutilation
of any Warrant and, in the case of any such loss, theft or destruction of any
Warrant, upon delivery of an indemnity bond in such reasonable amount as the
Warrant Agent may determine, or, in the case of any such mutilation, upon the
surrender of such Warrant for cancellation to the Warrant Agent, the Warrant
Agent shall execute and deliver, and cause the Trustee, on behalf of the Trust,
to execute and deliver, in lieu thereof, a new Warrant of like tenor bearing a
number not contemporaneously outstanding.

        Section 3.4   Execution and Delivery of Warrants by Trustee;
                      Authentication.

        The Trustee agrees and acknowledges that it will, concurrently with the
receipt by it of the Underlying Securities and the execution, authentication and
delivery of Units, cause to be executed, authenticated and delivered to or upon
the order of the Depositor, Warrants duly executed and authenticated by or on
behalf of the Trustee.

        The Trustee, on behalf of the Trust, hereby agrees (subject to
compliance with Article II) to execute and deliver such new Warrants issued in
accordance with Section 1.2 or this Article III as the Warrant Agent shall
request in accordance herewith.

        Upon surrender for registration of transfer of any Warrant at the office
or agency of the Trustee, if the requirements of Section 8-401 of the Uniform
Commercial Code are met to the Trustee's satisfaction, and subject to the
transfer restrictions set forth in this Schedule III, the Trustee shall execute,
authenticate and deliver, in the name of the designated transferee or
transferees, one or more new Warrants. All transfers of Warrants are subject to
the approval of the Trustee and the Trustee shall not register any transfer of
Warrants if such transfer would violate any provision of the Trust Agreement.

        Section 3.5 Federal Income Tax Matters. Each Warrantholder agrees to
treat each Warrant as a call option for federal income tax purposes.

                                   ARTICLE IV
                                  WARRANT AGENT

        Section 4.1 Limitation on Liability. The Warrant Agent shall be
protected and shall incur no liability for or in respect of any action taken,
suffered or omitted by it in connection with its administration of the Warrants
in reliance upon any instrument of assignment or transfer, power of attorney,
endorsement, affidavit, letter, notice, direction, consent, certificate,
statement or other paper or document in good faith believed by it to be genuine
and to be signed, executed and, where necessary, verified and acknowledged, by
the proper Person or Persons. The Warrant Agent and any director, officer,
employee or agent of the Warrant Agent shall be indemnified by the Depositor to
the same extent that the Trustee is indemnified by the Depositor pursuant to
Section 10.05(b) of the Standard Terms.

        Section 4.2 Duties of Warrant Agent. The Warrant Agent undertakes only
the specific duties and obligations imposed hereunder upon the following terms
and conditions, by all of which the Depositor, the Trust, the Trustee and each
Warrantholder shall be bound:

        (a) The Warrant Agent may consult with legal counsel (who may be legal
counsel for the Depositor), and the opinion of such counsel shall be full and
complete authorization and protection to the Warrant Agent as to any action
taken or omitted by it in good faith and in accordance with such opinion,
provided the Warrant Agent shall have exercised reasonable care in the selection
by it of such counsel.

        (b) Whenever in the performance of its duties hereunder, the Warrant
Agent shall deem it necessary or desirable that any fact or matter be proved or
established by the Depositor or the Trustee prior to taking or suffering any
action hereunder, such fact or matter may be deemed to be conclusively proved
and established by a Depositor Order or a certificate signed by a Responsible
Officer of the Trustee and delivered to the Warrant Agent; and such certificate
shall be full authorization to the Warrant Agent for any action taken or
suffered in good faith by it hereunder in reliance upon such certificate.

        (c) The Warrant Agent shall be liable hereunder only for its own
negligence, willful misconduct or bad faith.

        (d) The Warrant Agent shall not be liable for or by reason of any of the
statements of fact or recitals contained herein or be required to verify the
same, but all such statements and recitals are and shall be deemed to have been
made by the Trust and the Depositor only.

        (e) The Warrant Agent shall not have any responsibility in respect of
and makes no representation as to the validity of the Warrants or the execution
and delivery thereof (except the due execution hereof by the Warrant Agent); nor
shall it be responsible for any breach by the Trust of any covenant or condition
contained in the Warrants; nor shall it by any act thereunder be deemed to make
any representation or warranty as to the Units to be purchased thereunder.

        (f) The Warrant Agent is hereby authorized and directed to accept
instructions with respect to the performance of its duties hereunder from the
Chairman of the Board, the Chief Executive Officer, Chief Financial Officer,
Chief Operating Officer, President, a Vice President, a Senior Vice President, a
Managing Director, its Treasurer, an Assistant Treasurer, its Secretary or an
Assistant Secretary of the Depositor, and any Responsible Officer of the
Trustee, and to apply to such officers for advice or instructions in connection
with its duties, and it shall not be liable for any action taken or suffered to
be taken by it in good faith in accordance with instructions of any such
officer.

        (g) The Warrant Agent and any shareholder, director, officer or employee
of the Warrant Agent may buy, sell or deal in any of the Warrants or other
securities of the Trust or otherwise act as fully and freely as though it were
not Warrant Agent hereunder, so long as such persons do so in full compliance
with all applicable laws. Nothing herein shall preclude the Warrant Agent from
acting in any other capacity for the Trust, the Depositor or for any other legal
entity.

        (h) The Warrant Agent may execute and exercise any of the rights or
powers hereby vested in it or perform any duty hereunder either itself or by or
through its attorneys or agents.

        (i) The Warrant Agent shall act solely as the agent of the Trust, the
Unitholders and the Warrantholders hereunder as respectively set forth herein.
The Warrant Agent shall not be liable except for the failure to perform such
duties as are specifically set forth herein, and no implied covenants or
obligations shall be read into the Warrants against the Warrant Agent, whose
duties shall be determined solely by the express provisions thereof. The Warrant
Agent shall not be deemed to be a fiduciary.

        (j) The Warrant Agent shall not be responsible for any failure on the
part of the Trustee to comply with any of its covenants and obligations
contained herein.

        (k) The Warrant Agent shall not be required to expend or risk its own
funds or otherwise incur financial liability in the performance of its duties
hereunder and shall not be under any obligation or duty to institute, appear in
or defend any action, suit or legal proceeding in respect hereof, in each case
unless first indemnified to its satisfaction, but this provision shall not
affect the power of the Warrant Agent to take such action as the Warrant Agent
may consider proper, whether with or without such indemnity. The Warrant Agent
shall promptly notify the Depositor and the Trustee in writing of any claim made
or action, suit or proceeding instituted against it arising out of or in
connection with the Warrants.

        (l) The Trustee will perform, execute, acknowledge and deliver or cause
to be performed, executed, acknowledged and delivered all such further acts,
instruments and assurances as may be required by the Warrant Agent in order to
enable it to carry out or perform its duties hereunder.

        Section 4.3 Change of Warrant Agent. The Warrant Agent may resign and be
discharged from its duties hereunder upon thirty (30) days' notice in writing
mailed to the Depositor and the Trustee by registered or certified mail, and to
the Warrantholders by first-class mail at the expense of the Depositor; provided
that no such resignation or discharge shall become effective until a successor
Warrant Agent shall have been appointed hereunder. The Depositor may remove the
Warrant Agent or any successor Warrant Agent upon thirty (30) days' notice in
writing, mailed to the Warrant Agent or successor Warrant Agent, as the case may
be, and to the Warrantholders by first-class mail; provided further that no such
removal shall become effective until a successor Warrant Agent shall have been
appointed hereunder. If the Warrant Agent shall resign or be removed or shall
otherwise become incapable of acting, the Depositor shall promptly appoint a
successor to the Warrant Agent, which may be designated as an interim Warrant
Agent. If an interim Warrant Agent is designated, the Depositor shall then
appoint a permanent successor to the Warrant Agent, which may be the interim
Warrant Agent. If the Depositor shall fail to make such appointment of a
permanent successor within a period of thirty (30) days after such removal or
within sixty (60) days after notification in writing of such resignation or
incapacity by the resigning or incapacitated Warrant Agent or by the
Warrantholder, then the Warrant Agent or registered Warrantholder may apply to
any court of competent jurisdiction for the appointment of such a successor.

        Any successor to the Warrant Agent appointed hereunder must be rated in
one of the four highest rating categories by the Rating Agencies. Any entity
which may be merged or consolidated with or which shall otherwise succeed to
substantially all of the trust or agency business of the Warrant Agent shall be
deemed to be the successor Warrant Agent without any further action.

        Section 4.4 Warrant Agent Transfer Fee. The Warrant Agent will assess a
fee of $50.00 upon the issue of any new Warrant, such fee to be assessed upon
the new Warrantholder.

<PAGE>

                                                       EXHIBIT A TO SCHEDULE III

                           FORM OF WARRANT CERTIFICATE

                   STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                                  SERIES 2004-7
                                    WARRANTS

               EACH PURCHASER OR OTHER TRANSFEREE OF THIS WARRANT OR ANY
INTEREST HEREIN OF THIS WARRANT, BY ITS ACCEPTANCE HEREOF, IS DEEMED TO
REPRESENT AND WARRANT FOR THE BENEFIT OF THE TRUSTEE AND THE DEPOSITOR OF THE
TRUST, AND EACH DISTRIBUTION PARTICIPANT AS DEFINED IN THE TRUST AGREEMENT THAT
SUCH PURCHASER OR OTHER TRANSFEREE IS A "QUALIFIED INSTITUTIONAL BUYER" AS
DEFINED IN RULE 144A UNDER THE SECURITIES ACT AND OF THE TYPE SET FORTH IN THE
WARRANT TRANSFER LETTER.

               THE HOLDER, AND EACH FIDUCIARY WHICH CAUSES ANY PERSON TO ACQUIRE
ANY WARRANT, IN ITS INDIVIDUAL AS WELL AS ITS FIDUCIARY CAPACITY, WILL BE DEEMED
BY SUCH PURCHASE, HOLDING OR ACQUISITION, ON EACH DATE ON WHICH THE WARRANT IS
HELD BY SUCH PERSON, TO HAVE REPRESENTED THAT IT IS NOT A (I) "EMPLOYEE BENEFIT
PLAN" (AS DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF 1974, AS AMENDED ("ERISA")) SUBJECT TO THE FIDUCIARY RESPONSIBILITY
PROVISIONS OF TITLE I OF ERISA, (II) "PLAN" DESCRIBED IN SECTION 4975(E)(1) OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE") SUBJECT TO SECTION
4975 OF THE CODE, (III) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY
REASON OF A PLAN'S INVESTMENT IN SUCH ENTITY OR OTHERWISE OR (IV) GOVERNMENTAL
OR OTHER PLAN SUBJECT TO REQUIREMENTS SUBSTANTIALLY SIMILAR TO TITLE I OF ERISA
OR SECTION 4975 OF THE INTERNAL REVENUE CODE.

               EACH PERSON THAT ACQUIRES A WARRANT, AND EACH FIDUCIARY WHO
CAUSES A PERSON TO ACQUIRE A WARRANT, IN ITS INDIVIDUAL AS WELL AS ITS FIDUCIARY
CAPACITY, AGREES TO INDEMNIFY AND HOLD HARMLESS THE DEPOSITOR, THE WARRANT
AGENT, THE TRUSTEE, MS&CO. AND THEIR RESPECTIVE AFFILIATES FROM ANY COST,
DAMAGES, LOSS OR EXPENSE, INCURRED BY THEM AS A RESULT OF THE REPRESENTATIONS
MADE BY SUCH PERSON OR FIDUCIARY IN THIS PARAGRAPH NOT BEING TRUE.

               THIS WARRANT MAY BE SUBJECT TO ADDITIONAL RESTRICTIONS ON
TRANSFER AS PROVIDED IN THE TRUST AGREEMENT FOR THE TRUST TO WHICH THIS WARRANT
RELATES.

               ANY PURPORTED TRANSFER OF THIS WARRANT CERTIFICATE (OR ANY
INTEREST HEREIN) IN VIOLATION OF SECTION 3.2(A)(1) OR SECTION 3.2(A)(2) OF
SCHEDULE III TO THE TRUST AGREEMENT SHALL BE VOID AB INITIO AND THE PURPORTED
TRANSFEREE IN SUCH TRANSFER SHALL NOT BE RECOGNIZED BY ANY PERSON AS A HOLDER OF
SUCH WARRANTS FOR ANY PURPOSE. THE DEPOSITOR AND THE TRUSTEE SHALL EACH HAVE THE
POWER TO SELL THE WARRANTS (OR ANY INTEREST HEREIN) OF A PURPORTED WARRANTHOLDER
(OR OWNER OF ANY INTEREST HEREIN) WHO ACQUIRED ITS INTEREST IN VIOLATION OF
SECTION 3.2(A)(1) OR SECTION 3.2(A)(2) OF SCHEDULE III TO THE TRUST AGREEMENT OR
WHO CONTINUES TO HOLD WARRANTS IN VIOLATION OF SECTION 3.2(A)(2) OF SCHEDULE III
OF THE TRUST AGREEMENT.

               THIS WARRANT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF
THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

Warrant No. 1                                     CUSIP No. 80411Q115

REGISTERED INITIAL NUMBER: 26,000

AGGREGATE INITIAL NUMBER
OF ALL WARRANTS:  26,000

              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")
                                  SERIES 2004-7
                                    WARRANTS

               This certifies that [ ] is the registered owner of Warrants in
the number specified above.

               The Trust Property will be held in trust by the Trustee
identified in the Trust Agreement (the "Trust"). The Trust has been created
pursuant to a Trust Agreement, dated as of April 29, 2004 (the "Trust
Agreement"), between LaSalle Bank National Association, as Trustee of the Trust
(the "Trustee"), and MS Structured Asset Corp.

               To the extent not defined herein, all capitalized terms shall
have the meanings assigned to such terms in the Trust Agreement and the Terms
Schedule attached thereto. This Warrant is one of the Warrants described in the
Trust Agreement and is issued under and subject to the terms, provisions and
conditions of the Trust Agreement. By acceptance of this Warrant, the
Warrantholder assents to and becomes bound by the Trust Agreement.

               Each Warrant issued by the Trust represents a Call Option and
Call Right to purchase $1,000 Unit Principal Balance of Class A Units and the
Applicable Class B Equivalent Amount. Exercises on this Certificate will be made
in accordance with a written notice to the Warrant Agent specified in the Trust
Agreement.

               This Certificate does not purport to summarize the Trust
Agreement and reference is hereby made to the Trust Agreement for information
with respect to the rights, benefits, obligations and duties evidenced thereby.
A copy of the Trust Agreement may be examined during normal business hours at
the Corporate Trust Office of the Trustee, located at 135 South LaSalle Street,
Suite 1625, Chicago, Illinois 60603 and at such other places, if any, designated
by the Trustee, by any Warrantholder upon request.

               Reference is hereby made to the further terms of this Certificate
set forth on the reverse hereof, which further terms shall for all purposes have
the same effect as if set forth at this place.

               Unless the certificate of authentication hereon shall have been
executed by an authorized officer of the Trustee, by manual signature, this
Certificate shall not entitle the Warrantholder hereof to any benefit under the
Trust Agreement or be valid for any purpose.

               IN WITNESS WHEREOF, the Trustee, on behalf of the Trust, and not
in its individual capacity, has caused this Certificate to be duly executed.

                                            SATURNS TRUST NO. 2004-7

                                            BY: LASALLE BANK NATIONAL
                                                   ASSOCIATION,
                                                   as Trustee

                                            By:  ______________________________
                                                Authorized Signatory

DATED:

[SEAL]

Trustee's Certificate of
Authentication:

                      This is one of the Warrants referred
                      to in the within-mentioned Agreement.

                                            LASALLE BANK NATIONAL ASSOCIATION,
                                                   as Authenticating Agent

                                            By:  ____________________________
                                                Authorized Signatory

<PAGE>

              STRUCTURED ASSET TRUST UNIT REPACKAGINGS ("SATURNS")

                                  SERIES 2004-7

               The Trust Agreement permits the amendment thereof, in certain
circumstances, without the consent of the Warrantholders of any of the
Certificates.

               As provided in the Trust Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is registerable
in the Warrant Register upon surrender of this Certificate for registration of
transfer at the office or agency maintained by the Trustee in Chicago, Illinois,
accompanied by a written instrument of transfer and, if applicable, a transfer
letter in form and substance satisfactory to the Trustee duly completed and
executed by the Warrantholder hereof or such Warrantholder's attorney duly
authorized in writing, and thereupon one or more new Certificates of authorized
denominations evidencing the same aggregate interest in the Trust will be issued
to the designated transferee.

               As provided in the Trust Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates representing different numbers of Warrants which evidence the same
aggregate Warrants, as requested by the Warrantholder surrendering the same. No
service charge will be made for any such registration of transfer or exchange,
but the Trustee may require payment of a sum sufficient to cover any tax or
governmental charges payable in connection therewith.

               The Depositor, the Trustee and any agent of the Depositor or the
Trustee may treat the person in whose name this Certificate is registered as the
owner hereof for all purposes, and none of the Depositor, the Trustee, or any
such agent shall be affected by any notice to the contrary.

               Notwithstanding anything contained in the Trust Agreement to the
contrary the Trust Agreement has been accepted by LaSalle Bank National
Association not in its individual capacity but solely as Trustee and in no event
shall LaSalle Bank National Association have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Depositor thereunder or in any of the certificates, notices or agreements
delivered pursuant thereto, as to all of which recourse shall be had solely to
the assets of the Depositor, and under no circumstances shall LaSalle Bank
National Association be personally liable for the payment of any indebtedness or
expenses of the Trust. The Warrants do not represent interests in or obligations
of the Trustee and the Trustee shall not be responsible or accountable for any
tax, accounting or other treatment proposed to be applied to the Warrants or any
interest therein except as expressly provided in the Trust Agreement.

<PAGE>

                      ASSIGNMENT FOR SATURNS SERIES 2004-7

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

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE

___________________________________________________________________________

             (Please print or typewrite name and address, including
                         postal zip code, of assignee)

____________________________________________________________________________

     the within Certificate, and all rights thereunder, hereby irrevocably
                          constituting and appointing

____________________________________________________________________________

Attorney to transfer said Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.

Dated:

        _______________________________ */

 _______________

        */ NOTICE: The signature to this assignment must correspond with the
name as it appears upon the face of the within Certificate in every particular,
without alteration, enlargement or any change whatever.

<PAGE>

                                                      EXHIBIT B TO SCHEDULE III

             FORM OF EXCERCISE NOTICE AND CERTIFICATION OF SOLVENCY

                                                             [DATE]

LaSalle Bank National Association
135 S. LaSalle Street
Chicago, Illinois 60603

MS Structured Asset Corp.
1585 Broadway
New York, New York 10036

Re:     Structured Asset Trust Unit Repackagings ("SATURNS"), Series 2004-7

Ladies and Gentlemen:

        We hereby give notice of our intent to acquire __________ Unit Principal
Balance of Class A Units and the Applicable Class B Equivalent Amount of Class B
Units for settlement on _________ (the "Call Date"). [We hereby direct the
Trustee and the Warrant Agent to treat this exercise [up to] __________ Unit
Principal Balance of Class A Units and an Applicable Class B Equivalent Amount
of Class B Units as an exercise in connection with a [redemption][tender offer]
up to the maximum amount allocable to us in connection with this exercise.]

        [We beneficially own _____________ Class B Units that we intend to
exchange pursuant to an Alternative Exercise. We designate [all][a portion of
our exercise in an amount of __________ Class B Units] to be an Alternative
Exercise. We will transfer such Class B Units to you or at your direction.]

        We certify that our assets exceed our liabilities, that we are able to
meet our obligations as they come due, and that we are not subject to any
bankruptcy or insolvency proceeding.

                                            [WARRANTHOLDER]

                                        By:
                                           --------------------------
                                      Name:
                                     Title:

<PAGE>

                                                       EXHIBIT C TO SCHEDULE III

                         FORM OF WARRANT TRANSFER LETTER

                                                               [DATE]

LaSalle Bank National Association
135 S. LaSalle Street
Chicago, Illinois 60603

MS Structured Asset Corp.
1585 Broadway
New York, New York 10036

Re:     Structured Asset Trust Unit Repackagings ("SATURNS"), Series 2004-7

Ladies and Gentlemen:

        In connection with its proposed purchase of Warrants (the "Warrants")
which represent the right to call $______________ aggregate Unit Principal
Balance of SATURNS 2004-7 AT&T Corp. Debenture-Backed Class A Units and the
Applicable Class B Equivalent Amount of SATURNS 2004-7 AT&T Corp.
Debenture-Backed Class B Units, the undersigned transferee (the "Transferee")
confirms that:

        1. The Transferee understands that substantial risks are involved in an
investment in the Warrants. The Transferee represents that in making its
investment decision to acquire the Warrants, the Transferee has not relied on
representations, warranties, opinions, projections, financial or other
information or analysis, if any, supplied to it by any person, including MS&Co.,
MS Structured Asset Corp., as depositor (the "Depositor"), or LaSalle Bank
National Association, as trustee (the "Trustee"), or any of your or their
affiliates, except as expressly contained in written information, if any. The
Transferee has such knowledge and experience in financial and business matters
as to be capable of evaluating the merits and risks of an investment in the
Warrants, and the Transferee is able to bear the substantial economic risks of
such an investment. The Transferee has relied upon its own tax, legal and
financial advisors in connection with its decision to purchase the Warrants.

        2. Such Transferee (A) is a "qualified institutional buyer" (as defined
in Rule 144A of the Securities Act) that (1) is not a broker-dealer that owns
and invests on a discretionary basis less than $25 million in securities of
issuers that are not affiliated persons of the dealer and (2) is not a plan
referred to in paragraph (a)(1)(i)(D) or (a)(1)(i)(E) of Rule 144A or a trust
fund referred to in paragraph (a)(1)(i)(F) of Rule 144A that holds the assets of
such a plan, if investment decisions with respect to the plan are made by the
beneficiaries of the plan, (B) is aware that the sale or transfer of the
Warrants to it may be made to it in reliance on the exemption from registration
provided by Rule 144A under the Securities Act and (C) is acquiring the Warrants
for its own account or for one or more accounts, each of which is a qualified
institutional buyer, and as to each of which the Transferee exercises sole
investment discretion, and in each case in accordance with any applicable
securities laws of any state of the United States and other jurisdictions.

        3. The Transferee understands that the Warrants have not been and will
not be registered under the 1933 Act or under the securities or blue sky laws of
any state, and that (i) if it decides to resell, pledge or otherwise transfer
any Security, such resale, pledge or other transfer must comply with the
provisions of the Trust Agreement relating to the Warrants and (ii) it will, and
each subsequent holder will be required to, notify any purchaser of any Warrant
from it of the resale restrictions in the Trust Agreement.

        4. The Transferee understands that each of the Warrants will bear a
legend substantially to the following effect, unless otherwise agreed by the
Depositor and the Trustee:

               EACH PURCHASER OR OTHER TRANSFEREE OF THIS WARRANT OR ANY
INTEREST HEREIN OF THIS WARRANT, BY ITS ACCEPTANCE HEREOF, IS DEEMED TO
REPRESENT AND WARRANT FOR THE BENEFIT OF THE TRUSTEE AND THE DEPOSITOR OF THE
TRUST, AND EACH DISTRIBUTION PARTICIPANT AS DEFINED IN THE TRUST AGREEMENT THAT
SUCH PURCHASER OR OTHER TRANSFEREE IS A "QUALIFIED INSTITUTIONAL BUYER" AS
DEFINED IN RULE 144A UNDER THE SECURITIES ACT.

               THE HOLDER, AND EACH FIDUCIARY WHICH CAUSES ANY PERSON TO ACQUIRE
ANY WARRANT, IN ITS INDIVIDUAL AS WELL AS ITS FIDUCIARY CAPACITY, WILL BE DEEMED
BY SUCH PURCHASE, HOLDING OR ACQUISITION, ON EACH DATE ON WHICH THE WARRANT IS
HELD BY SUCH PERSON, TO HAVE REPRESENTED THAT IT IS NOT A (I) "EMPLOYEE BENEFIT
PLAN" (AS DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF 1974, AS AMENDED ("ERISA")) SUBJECT TO THE FIDUCIARY RESPONSIBILITY
PROVISIONS OF TITLE I OF ERISA, (II) "PLAN" DESCRIBED IN SECTION 4975(E)(1) OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE") SUBJECT TO SECTION
4975 OF THE CODE, (III) ENTITY WHOSE UNDERLYING ASSETS INCLUDE PLAN ASSETS BY
REASON OF A PLAN'S INVESTMENT IN SUCH ENTITY OR OTHERWISE OR (IV) GOVERNMENTAL
OR OTHER PLAN SUBJECT TO REQUIREMENTS SUBSTANTIALLY SIMILAR TO TITLE I OF ERISA
OR SECTION 4975 OF THE INTERNAL REVENUE CODE.

               EACH PERSON THAT ACQUIRES A WARRANT, AND EACH FIDUCIARY WHO
CAUSES A PERSON TO ACQUIRE A WARRANT, IN ITS INDIVIDUAL AS WELL AS ITS FIDUCIARY
CAPACITY, AGREES TO INDEMNIFY AND HOLD HARMLESS THE DEPOSITOR, THE TRUSTEE, THE
WARRANT AGENT, MS&CO. AND THEIR RESPECTIVE AFFILIATES FROM ANY COST, DAMAGES,
LOSS OR EXPENSE, INCURRED BY THEM AS A RESULT OF THE REPRESENTATIONS MADE BY
SUCH PERSON OR FIDUCIARY IN THIS PARAGRAPH NOT BEING TRUE.

               THIS WARRANT MAY BE SUBJECT TO ADDITIONAL RESTRICTIONS ON
TRANSFER AS PROVIDED IN THE TRUST AGREEMENT FOR THE TRUST TO WHICH THIS WARRANT
RELATES.

               Any purported transfer of this Warrant certificate (or any
interest herein) in violation of Section 3.2(a)(1) or Section 3.2(a)(2) of
schedule iii to the trust agreement shall be void ab initio and the purported
transferee in such transfer shall not be recognized by any Person as a holder of
such Warrants for any purpose. The Depositor and the Trustee shall each have the
power to sell the Warrants (or any interest herein) of a purported Warrantholder
(or owner of any interest herein) who acquired its interest in violation of
Section 3.2(a)(1) or Section 3.2(a)(2) of schedule iii to the trust agreement or
who continues to hold Warrants in violation of Section 3.2(a)(2) of schedule iii
of the trust agreement.

               THIS WARRANT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF
THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

        5. The Transferee and each fiduciary which causes the Transferee to
acquire any Warrant, in its individual as well as its fiduciary capacity,
represents and agrees that the Transferee is NOT a Plan, is NOT a governmental
or other plan subject to restrictions substantially similar to Title I of ERISA
or Section 4975 of the Code, and is NOT acquiring the Warrants with the assets
of any such Plan or other plan. The Transferee and each such fiduciary
understands that the representations made in this section 5 will be deemed made
on each day from the date hereof through and including the date on which the
Transferee disposes of the Warrants. The Transferee and each fiduciary who
causes the Transferee to acquire a Warrant, in its individual as well as its
fiduciary capacity, agrees to indemnify and hold harmless the Depositor, the
Trustee, the Warrant Agent, MS&Co., each Distribution Participant and their
respective affiliates from any cost, damages, loss or expense, incurred by them
as a result of the representations made in this paragraph not being true.

        6. The Transferee understands that no subsequent transfer of the
Warrants is permitted unless such transfer is to a transferee who will own,
after giving effect to such transfer and any other simultaneous transfers, at
least 250 Warrants and the Transferee causes the proposed transferee to provide
to the Depositor and the Trustee such documentation as may be required pursuant
to Section 3.2 of the Warrant Agent Agreement, including, if required, a letter
substantially in the form hereof, or such other written statement as the
Depositor shall reasonably prescribe.

        7. The Transferee is a Person who is either:

        A. (1) a citizen or resident of the United States, (2) a corporation,
partnership or other entity organized in or under the laws of the United States
or any political subdivision thereof, or (3) an estate the income of which is
includible in gross income for federal income tax purposes regardless of source,
or (4) a trust if a court within the United States is able to exercise primary
supervision of the administration of the trust and one or more United States
persons have the authority to control all substantial decisions of the trust, or

        B. a Person not described in (A), whose ownership of such Warrant is
effectively connected with such Person's conduct of a trade or business within
the United States within the meaning of the Internal Revenue Code of 1986, as
amended (the "Code"), and its ownership of any interest in such Warrant will not
result in any withholding obligation with respect to any payments with respect
to the Warrants by any Person (other than withholding, if any, under Section
1446 of the Code), or

        C. a Person not described in (A) or (B) above, who is not a Person: (1)
that owns, directly or indirectly, 10% or more of the total combined voting
power of all classes of stock in the Underlying Securities Issuer (as defined in
Schedule II to the Trust Agreement) entitled to vote, (2) that is a controlled
foreign corporation related to the Underlying Securities Issuer within the
meaning of Section 864(d)(4) of the Code, or (3) that is a bank extending credit
pursuant to a loan agreement entered into in the ordinary course of its trade or
business.

        8. The Transferee agrees that (i) if it is a Person described in clause
(A) above, it will furnish to the Depositor and the Trustee a properly executed
IRS Form W-9, and (ii) if it is a Person described in clause (B) above, it will
furnish to the Depositor and the Trustee a properly executed IRS Form W-8ECI,
and (iii) if it is a Person described in clause (C) above, it will furnish to
the Depositor and the Trustee a properly executed IRS Form W-8BEN (or, if the
Transferee is treated as a partnership for federal income tax purposes, a
properly executed IRS Form W-8IMY with appropriate certification for all
partners or members attached). The Transferee also agrees that it will provide a
new IRS form upon the expiration or obsolescence of any previously delivered
form, and that it will provide such other certifications, representations or
Opinions of Counsel as may be requested by the Depositor and the Trustee.

        9. The Transferee understands that any acquisition of Warrants (or any
interest therein) in violation of Section 3.2(a)(1) (addressed in paragraph 2
hereof) or Section 3.2(a)(2) (addressed in paragraph 5 hereof) of Schedule III
to the Trust Agreement shall be void ab initio and the purported transferee in
such transfer shall not be recognized by any Person as a holder of such Warrants
for any purpose. The Transferee understands that the Depositor and the Trustee
shall each have the power to sell the Warrants (or any interest therein) of a
purported Warrantholder (or owner of any interest therein) who acquired its
interest in violation of Section 3.2(a)(1) or Section 3.2(a)(2) of Schedule III
to the Trust Agreement or who continues to hold Warrants in violation of Section
3.2(a)(2) of Schedule III to the Trust Agreement.

<PAGE>

        You and the Trustee are entitled to rely upon this letter and are
irrevocably authorized to produce this letter or a copy hereof to any interested
party in any administrative or legal proceeding or official inquiry with respect
to the matters covered hereby.

                                            Very truly yours,

                                            [Name of Transferee]

                                            By:_______________________________
                                      Name:
                                     Title:

Registered Name:      ___________________

Address:              ___________________
                      ___________________

Payment Instructions: ___________________EXHIBIT 4.1

                        COMMON STOCK PURCHASE WARRANT(1)

THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE BEEN ACQUIRED FOR INVESTMENT
AND HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE
"ACT"), OR ANY APPLICABLE STATE SECURITIES LAW. SUCH SECURITIES MAY NOT BE SOLD
OR TRANSFERRED IN THE ABSENCE OF SUCH REGISTRATION OR AN EXEMPTION UNDER THE ACT
AND ANY APPLICABLE STATE SECURITIES LAW.

NUMBER OF SHARES:  100,000                                   WARRANT NO. _____
(SUBJECT TO ADJUSTMENT)                                          APRIL 7, 2004

                              IMMUNOMEDICS, INC.

                        COMMON STOCK PURCHASE WARRANT

              Void after the date set forth in Section 3 herein

      This Common Stock Purchase Warrant (the "Warrant") entitles Amgen Inc.,
(together with its permitted transferees, the "Holder"), for value received, to
purchase from IMMUNOMEDICS, INC., a Delaware corporation (the "Company"), up to
100,000 fully paid and nonassessable shares of the Company's common stock, par
value $0.01 per share ("Common Stock"), subject to adjustment and vesting as set
forth herein (the "Warrant Shares"). This Warrant shall be exercisable, if at
all, at a price equal to $16.00 per share, subject to adjustment as set forth
herein (the "Exercise Price"). This Warrant also is subject to the following
terms and conditions:

      1. EXERCISE OF WARRANT. Subject to the terms and conditions hereof, this
Warrant may be exercised at the option of the Holder in whole or in part at any
time from and after the date hereof and before the date of expiration set forth
in Section 3 below. Exercise shall be by presentation and surrender to the
Company at its principal office of this Warrant and the subscription form
annexed hereto as Exhibit I, executed by the Holder, together with payment to
the Company in accordance with Section 2 hereof in an amount equal to the
product of the Exercise Price multiplied by the number of Warrant Shares being
purchased upon such exercise.

-------------
      (1)   LEGEND: IN THIS DOCUMENT, [*] CONNOTES MATERIAL THAT HAS BEEN
            OMITTED PURSUANT TO A REQUEST FOR CONFIDENTIAL TREATMENT OF THE
            SAME. SUCH OMITTED MATERIAL HAS BEEN FILED WITH THE SECURITIES AND
            EXCHANGE COMMISSION ON A CONFIDENTIAL BASIS.

                                       1
<PAGE>

If this Warrant is exercised in part only, the Company shall, promptly after
presentation of this Warrant upon such exercise, execute and deliver a new
Warrant, dated as of the date hereof, evidencing the right of the Holder to
purchase the balance of the Warrant Shares purchasable hereunder upon the same
terms and conditions herein set forth. Upon and as of receipt by the Company of
such properly completed and duly executed subscription form accompanied by
payment as herein provided, the Holder shall be deemed to be the holder of
record of the Warrant Shares issuable upon such exercise, notwithstanding that
the stock transfer books of the Company shall then be closed or that
certificates representing such Warrant Shares shall not then actually be
delivered to the Holder. Certificates for the Warrant Shares so purchased,
together with any other securities or property to which the Holder is entitled
upon such exercise, shall be delivered to the Holder by the Company's transfer
agent at the Company's expense promptly after this Warrant has been exercised
(and in any event within 30 days). Each stock certificate so delivered shall be
in such denominations of Warrant Shares as may be requested by the Holder and
shall be registered as set forth in the applicable subscription form.

      2. PAYMENT OF EXERCISE PRICE. The Exercise Price for the Warrant Shares
being purchased may be paid in cash or by check payable to the Company or wire
transfer of immediately available funds.

      3. EXPIRATION DATE. This Warrant shall expire on April 6, 2009 (or in the
event that April 6, 2009 is not a business day, the next succeeding business
day).

      4. ADJUSTMENT OF EXERCISE PRICE AND NUMBER OF WARRANT SHARES. The number
and kind of securities purchasable upon the exercise of this Warrant and the
Exercise Price shall be subject to adjustment from time to time upon the
happening of certain events as follows:

            4.1 SUBDIVISION OR COMBINATION OF STOCK. If at any time or from time
to time after the date hereof the Company shall subdivide its outstanding shares
of Common Stock, the Exercise Price in effect immediately prior to such
subdivision shall be reduced proportionately and the number of shares of Common
Stock (calculated to the nearest whole share) shall be increased
proportionately, and conversely, in the event the outstanding shares of Common
Stock shall be combined into a smaller number of shares, the Exercise Price in
effect immediately prior to such combination shall be increased proportionately
and the number of shares of Common Stock (calculated to the nearest whole share)
shall be decreased proportionately.

            4.2 ADJUSTMENT FOR STOCK DIVIDENDS. If at any time the Company shall
declare a dividend payable in Common Stock or securities convertible into shares
of Common Stock or make any other distribution upon any class or series of stock
of the Company payable in shares of Common Stock or securities convertible into
shares of Common Stock, the Exercise Price and the number of shares to be
obtained upon exercise of this Warrant shall be adjusted proportionately to
reflect the issuance of any shares of Common Stock or convertible securities, as
the case may be, issuable in payment of such dividend or distribution.

            4.3 REORGANIZATION, RECLASSIFICATION, CONSOLIDATION, MERGER OR SALE.
In the event of any reorganization of the capital stock of the Company, a
consolidation or merger of

                                       2
<PAGE>

the Company with another corporation (other than a merger in which the Company
is the surviving corporation and the stockholders of the Company prior to such
merger own at least a majority of the outstanding capital stock of the surviving
corporation after such merger), the sale of all or substantially all of the
Company's assets or any transaction involving the transfer of a majority of the
voting power over the capital stock of the Company effected in a manner such
that holders of Common Stock shall be entitled to receive stock, securities, or
other assets or property, then, as a condition of such reorganization,
reclassification, consolidation, merger, sale or transaction, lawful and
adequate provision shall be made whereby the Holder shall have the right to
purchase and receive (in lieu of the shares of the Common Stock immediately
theretofore purchasable and receivable upon the exercise of the rights
represented hereby) such shares of Common Stock, securities or other assets or
property as may be issued or payable with respect to or in exchange for a number
of outstanding shares of such Common Stock equal to the number of shares of such
stock immediately theretofore purchasable and receivable upon the exercise of
the rights represented hereby. In any such reorganization, consolidation,
merger, sale or transaction, including successive events of such nature,
appropriate provision shall be made with respect to the rights and interests of
the Holder such that the provisions hereof (including, without limitation,
provisions for adjustments of the Exercise Price and of the number of shares
purchasable and receivable upon the exercise of this Warrant) thereafter shall
be applicable, as nearly practicable, in relation to any shares of stock,
securities or assets thereafter deliverable upon the exercise hereof and,
promptly following any such reclassification, consolidation, merger, sale or
lease, the successor corporation (if other than the Company) resulting from such
reclassification, consolidation or merger or the corporation purchasing or
leasing such assets shall assume by a supplemental warrant agreement, executed
and mailed or delivered to the Holder at the last address thereof appearing on
the books of Company, the obligation to deliver to the Holder such shares of
stock, securities or assets as, in accordance with the foregoing provisions, the
Holder may be entitled to purchase.

            4.4 ADJUSTMENT OF NUMBER OF WARRANT SHARES. Upon each adjustment in
the Exercise Price pursuant to any provisions of this Section 4, the number of
Warrant Shares purchasable hereunder at that Exercise Price shall be adjusted,
to the nearest whole share, to the product obtained by multiplying such number
of shares purchasable immediately prior to such adjustment in the Exercise Price
by a fraction, the numerator of which shall be the Exercise Price immediately
prior to such adjustment and the denominator of which shall be the Exercise
Price immediately thereafter.

            4.5 MINIMAL ADJUSTMENTS. No adjustment in the Exercise Price and/or
the number of shares of Common Stock subject to this Warrant shall be made if
such adjustment would result in a change in the number of shares represented by
this Warrant of less than one (1) share (the "Adjustment Threshold Amount"). Any
adjustment not made because the Adjustment Threshold Amount is not satisfied
shall be carried forward and made, together with any subsequent adjustments, at
such time as (a) the aggregate amount of all such adjustments is equal to at
least the Adjustment Threshold Amount or (b) the Warrant is exercised.

            4.6 CERTIFICATE AS TO ADJUSTMENTS. Upon the occurrence of each
adjustment or readjustment of the Exercise Price pursuant to this Section 4, the
Warrant shall, without any action on the part of the Holder, be adjusted in
accordance with this Section 4, and the Company

                                       3
<PAGE>

shall promptly compute such adjustment or readjustment in accordance with the
terms hereof and prepare and furnish to the Holder a certificate signed by the
Company's chief financial officer setting forth such adjustment or readjustment,
showing in detail the facts upon which such adjustment or readjustment is based.

            4.7 WAIVER OF ADJUSTMENTS. Any adjustment of the Exercise Price
 otherwise required to be made hereunder may be waived with the written consent
 of the Holder and the Company.

      5. NOTICES OF RECORD DATE. In the case of any dividend or distribution,
the adjustment(s) provided for in Section 4 shall become effective immediately
after the date of the issuance or distribution of the shares of Common Stock
and, in the case of any subdivision or combination, the adjustment(s) provided
for in Section 4 shall become effective immediately after the effective date of
such action.

      6. FRACTIONAL SHARES. No fractional shares shall be issued upon exercise
of this Warrant. The Company shall, in lieu of issuing any fractional share, pay
the Holder entitled to such fraction a sum in cash equal to such fraction
multiplied by (i) if the Common Stock is not at the time of such determination
publicly traded, the fair market value as determined in good faith by the Board
of Directors of the Company or (ii) if the Common Stock is at the time of such
determination publicly traded, the market price of the Common Stock (the market
price determined, for any date, as the average of the closing prices of the
Common Stock on the Nasdaq National Market (or such other principal securities
exchange or automated quotation system upon which the Common Stock may then be
listed for public trading) for the five immediately preceding trading days on
such exchange).

      7. LOST, STOLEN OR DESTROYED WARRANT. Upon receipt by the Company of
evidence reasonably satisfactory to it of loss, theft, destruction or mutilation
of this Warrant and, in the case of loss, theft or destruction, of reasonably
satisfactory indemnification, or, in the case of mutilation, upon surrender of
this Warrant, the Company, at its expense, will execute and deliver, or instruct
the transfer agent, if any, to execute and deliver, a new Warrant of like tenor
and date, and any such lost, stolen or destroyed Warrant thereupon shall become
void.

      8. ISSUE TAX. The issuance of certificates for shares of Common Stock upon
the exercise of this Warrant shall be made without charge to the Holder for any
issue tax or other tax in respect thereof; provided, however, that the Company
shall not be required to pay any tax that may be payable in respect of any
transfer involved in the issuance and delivery of any certificate in a name
other than that of the then current Holder of the Warrant being exercised.

      9. SHARES TO BE FULLY PAID; RESERVATION OF SHARES. The Company covenants
and agrees that all Warrant Shares which may be issued upon the exercise of this
Warrant will, upon issuance, be validly issued, fully paid and nonassessable and
free from all preemptive or any similar rights and free of any liens or
encumbrances arising through the Company, other than restrictions of transfer
under any state and federal securities laws, as applicable. The Company further
covenants and agrees that during the period within which this Warrant may be
exercised the Company will at all times have authorized and reserved, for the
purpose of issue or transfer

                                       4
<PAGE>

upon exercise of this Warrant, a sufficient number of authorized but unissued
shares of Common Stock, when and as required to provide for the exercise of the
rights represented by this Warrant. The Company will take all such action as may
be necessary to assure that such shares of Common Stock may be issued as
provided herein without violation of any applicable law or regulation, or of any
requirements of any domestic securities exchange or automated quotation system
upon which the Common Stock is listed.

      10. NO IMPAIRMENT. The Company will not, by amendment of its Certificate
of Incorporation or bylaws, or through reorganization, consolidation, merger,
dissolution, issue or sale of securities, sale of assets or any other voluntary
action, avoid or seek to avoid the observance or performance of any of the terms
of this Warrant, but will at all times in good faith assist in the carrying out
of all such terms and in the taking of all such action as may be necessary or
appropriate in order to protect the rights of the Holder of this Warrant against
impairment. Without limiting the generality of the foregoing, the Company (a)
will not increase the par value of any shares of stock issuable upon the
exercise of this Warrant above the amount payable therefor upon such exercise,
and (b) will take all such action as may be necessary or appropriate in order
that the Company may validly and legally issue fully paid and non-assessable
shares of Common Stock upon exercise of this Warrant.

      11. NOTICES.

            All notices and other communications required or permitted hereunder
shall be effective upon receipt and shall be in writing and may be delivered in
person, by facsimile, overnight delivery service or U.S. mail, in which event it
may be mailed by first-class, certified or registered, postage prepaid,
addressed:

            if to the Holder, at

                  Amgen Inc.
                  One Amgen Center Drive
                  Thousand Oaks, CA  91320-1789
                  Attention:  Corporate Secretary
                  Fax:  (805) 447-1010

            or

            if to the Company, at

                  Immunomedics, Inc.
                  300 American Road
                  Morris Plains, New Jersey 07950
                  Attention:

                                       5
<PAGE>

               Fax:

            with a copy to

               Heller Ehrman White & McAuliffe LLP
               4350 La Jolla Village Drive
               San Diego, California 92122Attention:  Richard A. Kaufman, Esq.
               Fax:  (858) 450-8499

or in any case at such other address as the Holder or the Company shall have
furnished to the other in writing.

      12. RESTRICTIONS ON TRANSFER OF WARRANT SHARES; TRANSFERABILITY; REGISTER.

            12.1 The Holder shall not sell Warrant Shares, either under a
registration statement or otherwise, until the date that is 31 days after the
date of exercise of the Warrant.

            12.2 Prior to the time the Holder first exercises this Warrant, this
Warrant and all rights hereunder are transferable (to the extent permitted under
the Act), in whole, upon surrender of this Warrant with a properly executed
assignment (in the form of Exhibit II hereto) at the principal office of the
Company (or, if another office or agency has been designated by the Company for
such purpose, then at such other office or agency). The Warrant Shares may be
offered, resold, pledged or otherwise transferred from the Holder to a
transferee either (i) pursuant to an effective registration statement as
contemplated under Section 13, or (ii) in a transaction meeting the requirements
of Rule 144 under the Act ("Rule 144") or otherwise in accordance with the Act
and the applicable securities laws of any state of the United States or any
other applicable jurisdiction.

            12.3 The Company will maintain a register containing the name and
address of the Holder of this Warrant. The Holder may change its address as
shown on the warrant register by written notice to the Company requesting such
change.

      13. REGISTRATION RIGHTS.

            13.1 HOLDER INCIDENTAL REGISTRATION. Subject to Section 13.5, if the
Company files a registration statement under the Act (other than a registration
statement on Form S-4 or S-8 or any successor or similar forms) registering an
underwritten offering of Common Stock for cash consideration on any form that
also would permit the registration of the Warrant Shares and any shares of
common stock that may be issued or distributed with respect to, or in exchange
for, the Warrant Shares (the "Registrable Securities") and such filing is to be
on its behalf and/or on behalf of selling holders of the Company's securities,
the Company shall each such time promptly give the Holder written notice of its
intent to make such filing, setting forth the date on which the Company proposes
to file such registration statement, and advising the Holder of its right to
have Registrable Securities included in such registration. The Company will
select the managing underwriter and all other underwriters in any underwritten
offering pursuant to this

                                       6
<PAGE>

Section 13.1. Upon the written request of the Holder received by the Company no
later than ten (10) days after the date of the Company's notice, the Company
shall use commercially reasonable efforts to cause to be registered under the
Act all of the Registrable Securities that the Holder has so requested to be
registered; provided that if, at any time after giving written notice of its
intention to register any securities and prior to the effective date of the
registration statement filed in connection with such registration, the Company
shall determine for any reason not to proceed with the proposed registration of
the securities to be sold by it, the Company may, at its election, give written
notice of such determination to the Holder and, thereupon, shall be relieved of
its obligation to register any Registrable Securities in connection with such
registration (but not from its obligation to pay the registration expenses
pursuant to Section 13.4 in connection therewith). If, in the written opinion of
the managing underwriter, the total amount of such securities to be so
registered, including such Registrable Securities, will exceed the maximum
amount of the Company's securities that can be marketed either (a) at a price
reasonably related to the then current market value of such securities, or (b)
without otherwise materially and adversely affecting the entire offering, then
the Company shall include in such registration first (1st), all the securities
the Company proposes to sell for its own account or is required to register on
behalf of any third party exercising demand registration rights and without
having the adverse effect referred to above, and second (2nd), all Registrable
Securities requested to be included in such registration by the Holder pursuant
to this Section 13.1 and all shares of Common Stock requested to be included by
third parties exercising the rights similar to those granted in this Section
13.1, up to the number which the Company has been advised can be sold in such
offering without having either of the adverse effects referred to above. The
number of such Registrable Securities requested to be included in such
registration by the Holder pursuant to this Section 13.1 shall be limited to
such extent and shall be allocated pro rata among the Holder and third parties
exercising rights similar to those granted in this Section 13.1 on the basis of
the relative number of Registrable Securities the Holder has requested to be
included in such registration and the number of shares of Common Stock requested
to be included in such registration by such third parties.

            13.2 OBLIGATIONS OF THE COMPANY. Whenever the Company has filed a
registration statement pursuant to Section 13.1 that registers Registrable
Securities under the Act, the Company will:

            (a) furnish the Holder with a reasonable numbers of copies of the
Registration Statement and any Prospectus included therein (including each
preliminary Prospectus and any amendments or supplements thereto (including all
exhibits and documents incorporated by reference) in conformity with the
requirements of the Act);

            (b) use commercially reasonable efforts to register or qualify the
Registrable Securities covered by such Registration Statement under such other
securities or Blue Sky laws of such jurisdictions within the United States as
the Holder shall request for the distribution of the Registrable Securities
covered by the Registration Statement; provided, however, that the Company shall
not be required in connection therewith or as a condition thereto to qualify to
do business in or to file a general consent to service of process in any
jurisdiction wherein it would not but for the requirements of this paragraph (b)
be obligated to do so;

                                       7
<PAGE>

            (c) promptly notify the Holder (1) when such Registration Statement,
amendment, supplement or post-effective amendment has been filed, and, with
respect to such Registration Statement or any post-effective amendment, when the
same has become effective, (2) of any comments by the SEC or by any Blue Sky or
securities commissioner or regulator of any state with respect thereto, (3) of
the issuance by the SEC of any stop order suspending the effectiveness of such
Registration Statement or the initiation or threatening of any proceedings for
that purpose, or (4) of the receipt by the Company of any notification with
respect to the suspension of the qualification of the Registrable Securities for
sale in any jurisdiction or the initiation or threatening of any proceeding for
such purpose;

            (d) provide the Holder and not more than one outside counsel for the
Holder the opportunity to participate in the preparation of such Registration
Statement, each Prospectus included therein or filed with the SEC, and each
amendment or supplement thereto, and (a) promptly incorporate in a Prospectus
supplement or post-effective amendment such information as the Holder or the
Holder's counsel reasonably determine is necessary and appropriate to be
included therein, (b) make all required filings of such Prospectus supplement or
such post-effective amendment as soon as practicable after the Company has
received notification of the matters to be incorporated in such Prospectus
supplement or post-effective amendment, and (c) supplement or make amendments to
such Registration Statement;

            (e) cooperate with the Holder to facilitate the timely preparation
and delivery of certificates representing Registrable Securities to be sold, and
enable such Registrable Securities to be in such denominations and registered in
such names as Holder may request at least five Business Days prior to any sale
of the Registrable Securities;

            (f) otherwise comply with all applicable rules and regulations of
the SEC, and make available to its security holders, as soon as reasonably
practicable, but not later than eighteen months after the effective date of the
Registration Statement, an earnings statement covering the period of at least
twelve months beginning with the first full month after the effective date of
such Registration Statement, which earnings statement shall satisfy the
provisions of Section 11(a) of the Securities Act; and

            (g) use commercially reasonable efforts to list the Registrable
Securities covered by such Registration Statement with any securities exchange
on which the Common Stock of the Company is then listed.

            13.4 FURNISH INFORMATION. It shall be a condition precedent to the
obligations of the Company to take any action pursuant to this Warrant that the
Holder shall furnish to the Company such information regarding itself, the
Registrable Securities held by it, and the intended method of disposition of
such securities as the Company shall reasonably request in writing and as shall
be required in connection with the action to be taken by the Company.

            13.5 EXPENSES OF REGISTRATION. All expenses other than underwriting
discounts and commissions incurred in connection with registrations, filings or
qualifications of Registrable Securities pursuant to Section 13.1, including
without limitation all registration, filing and qualification fees, word
processing, duplicating, printers' and accounting fees

                                       8
<PAGE>

(including the expenses of any special audits or "cold comfort" letters required
by or incident to such performance and compliance), fees of the NASD or listing
fees, messenger and delivery expenses, all fees and expenses of complying with
state securities or Blue Sky laws, and fees and disbursements of counsel for the
Company and one outside legal counsel for the Holder, hired to review and
oversee any offering [*], shall be borne by the Company. The Holder shall bear
and pay the underwriting commissions and discounts applicable to the Registrable
Securities offered for its account in connection with any regulations, filings
and qualifications made pursuant to this Warrant.

            13.6 UNDERWRITING REQUIREMENTS. In connection with any underwritten
offering, the Company shall not be required under Section 13.1 to include
Registrable Securities in such underwritten offering unless the Holder accepts
the terms of the underwriting of such offering that have been reasonably agreed
upon between the Company and the underwriters selected by the Company in
accordance with the terms of this Warrant.

            13.7 INDEMNIFICATION. For the purpose of this Section 13.7:

            (a) the term "Selling Stockholder" shall include the Holder and any
"affiliate" (as such term is defined in Rule 144) of the Holder, and their
respective permitted transferees and assigns;

            (b) the term "untrue statement" shall, with respect to any
Registration Statement, include any untrue statement or alleged untrue statement
of a material fact contained in the related Registration Statement, or any
omission or alleged omission to state in the related Registration Statement a
material fact required to be stated therein or necessary to make the statements
therein, not misleading, and, with respect to any Prospectus, include any untrue
statement or alleged untrue statement of a material fact contained in the
related Prospectus, or any omission or alleged omission to state in the related
Prospectus a material fact required to be stated therein or necessary to make
the statements therein, in the light of the circumstances under which they were
made, not misleading.

            (i) The Company agrees to indemnify and hold harmless the Selling
            Stockholder (and each person, if any, who controls the Selling
            Stockholder within the meaning of Section 15 of the Securities Act,
            each officer of the Selling Stockholder and each director of the
            Selling Stockholder) from and against any losses, claims, damages or
            liabilities to which the Selling Stockholder (or any such officer,
            director or controlling person) may become subject (under the
            Securities Act or otherwise) insofar as such losses, claims, damages
            or liabilities (or actions or proceedings in respect thereof) arise
            out of, or are based upon (i) any untrue statement or (ii) any
            failure by the Company to fulfill any undertaking included in the
            related Registration Statement, and the Company will reimburse the
            Selling Stockholder promptly as incurred for any legal or other
            expenses reasonably incurred in investigating, defending or
            preparing to defend any such action, proceeding or claim, provided,
            however, that the Company shall not be liable in any such case to
            the extent that such loss, claim, damage or liability (A) arises out
            of, or is based upon, an untrue statement made in conformity with
            written information furnished to the Company by the Selling
            Stockholder

                                       9
<PAGE>

            specifically for use in preparation of the Registration Statement or
            Prospectus (which has not been subsequently corrected or
            supplemented), (B) results directly from the failure of the Selling
            Stockholder to comply in all material respects with its covenants
            and agreements contained in Section 13 hereof respecting sale of the
            Warrant Shares, or (C) arises out of any statement or omission in
            any Prospectus that is corrected in any subsequent Prospectus that
            was delivered to the Selling Stockholder prior to the pertinent sale
            or sales by the Selling Stockholder.

            (ii) The Selling Stockholder agrees to indemnify and hold harmless
            the Company (and each person, if any, who controls the Company
            within the meaning of Section 15 of the Securities Act, each officer
            of the Company and each director of the Company) from and against
            any losses, claims, damages or liabilities to which the Company (or
            any such officer, director or controlling person) may become subject
            (under the Securities Act or otherwise), insofar as such losses,
            claims, damages or liabilities (or actions or proceedings in respect
            thereof) arise out of, or are based upon, any untrue statement if
            such untrue statement was made in conformity with written
            information furnished by the Selling Stockholder specifically for
            use in preparation of the Registration Statement or Prospectus, and
            the Selling Stockholder will reimburse the Company promptly as
            incurred for any legal or other expenses reasonably incurred in
            investigating, defending or preparing to defend any such action,
            proceeding or claim, provided, however, that the Selling Stockholder
            need not indemnify any of the aforementioned indemnitees for such
            losses, claims, damages or liabilities arising from any statement or
            omission in any Prospectus that is corrected in any subsequent
            Prospectus if the subsequent Prospectus was furnished to the person
            or entity asserting the loss, claim, damage or liability prior to
            the pertinent transaction or transactions; provided, further, that
            the Selling Stockholder's obligation to indemnify the Company shall
            be limited to the net amount received by the Selling Stockholder
            from the sale of the Warrant Shares to which the loss related.

            (iii) Promptly after receipt by any indemnified person of a notice
            of a claim or the beginning of any action in respect of which
            indemnity is to be sought against an indemnifying person pursuant to
            this Section 13.7, such indemnified person shall notify the
            indemnifying person in writing of such claim or of the commencement
            of such action, but the omission to so notify the indemnifying party
            will not relieve it from any liability which it may have to any
            indemnified party under this Section 13.7 (except to the extent that
            such omission materially and adversely affects the indemnifying
            party's ability to defend such action) or from any liability
            otherwise than under this Section 13.7. Subject to the provisions
            hereinafter stated, in case any such action shall be brought against
            an indemnified person, the indemnifying person shall be entitled to
            participate therein, and, to the extent that it shall elect by
            written notice delivered to the indemnified party promptly after
            receiving the aforesaid notice from such indemnified party, shall be
            entitled to assume the defense thereof, with counsel reasonably
            satisfactory to such indemnified person. After notice from the
            indemnifying person to such indemnified person of its election to
            assume the defense thereof, such indemnifying person shall not be
            liable to such indemnified

                                       10
<PAGE>

            person for any legal expenses subsequently incurred by such
            indemnified person in connection with the defense thereof, provided,
            however, that if there exists or shall exist a conflict of interest
            that would make it inappropriate, in the opinion of counsel to the
            indemnified person, for the same counsel to represent both the
            indemnified person and such indemnifying person or any "affiliate"
            or "associate" (as those terms are defined in Rule 405 promulgated
            under the Securities Act) thereof, the indemnified person shall be
            entitled to retain its own counsel at the expense of such
            indemnifying person; provided, however, that no indemnifying person
            shall be responsible for the fees and expenses of more than one
            separate counsel (together with appropriate local counsel) for all
            indemnified parties. In no event shall any indemnifying person be
            liable in respect of any amounts paid in settlement of any action
            unless the indemnifying person shall have approved the terms of such
            settlement; provided that such consent shall not be unreasonably
            withheld. No indemnifying person shall, without the prior written
            consent of the indemnified person, effect any settlement of any
            pending or threatened proceeding in respect of which any indemnified
            person is or could have been a party and indemnification could have
            been sought hereunder by such indemnified person, unless such
            settlement includes an unconditional release of such indemnified
            person from all liability on claims that are the subject matter of
            such proceeding.

            (iv) If the indemnification provided for in this Section 13.7 is
            unavailable to or insufficient to hold harmless an indemnified party
            under subsection (i) or (ii) above in respect of any losses, claims,
            damages or liabilities (or actions or proceedings in respect
            thereof) referred to therein, then each indemnifying party shall
            contribute to the amount paid or payable by such indemnified party
            as a result of such losses, claims, damages or liabilities (or
            actions in respect thereof) in such proportion as is appropriate to
            reflect the relative fault of the Company on the one hand and the
            Selling Stockholder on the other in connection with the statements
            or omissions or other matters which resulted in such losses, claims,
            damages or liabilities (or actions in respect thereof), as well as
            any other relevant equitable considerations. The relative fault
            shall be determined by reference to, among other things, in the case
            of an untrue statement, whether the untrue statement relates to
            information supplied by the Company on the one hand or the Selling
            Stockholder on the other and the parties' relative intent,
            knowledge, access to information and opportunity to correct or
            prevent such untrue statement. The Company and the Selling
            Stockholder agree that it would not be just and equitable if
            contribution pursuant to this subsection (iv) were determined by pro
            rata allocation (even if Selling Stockholder were treated as one
            entity for such purpose) or by any other method of allocation which
            does not take into account the equitable considerations referred to
            above in this subsection (iv). The amount paid or payable by an
            indemnified party as a result of the losses, claims, damages or
            liabilities (or actions in respect thereof) referred to above in
            this subsection (iv) shall be deemed to include any reasonable legal
            or other expenses reasonably incurred by such indemnified party in
            connection with investigating or defending any such action or claim.
            Notwithstanding the provisions of this subsection (iv), Selling
            Stockholder shall not be required to contribute any amount in excess
            of

                                       11
<PAGE>

            the amount by which the net amount received by Selling Stockholder
            from the sale of the Warrant Shares to which such loss relates
            exceeds the amount of any damages which Selling Stockholder has
            otherwise been required to pay by reason of such untrue statement.
            No person guilty of fraudulent misrepresentation (within the meaning
            of Section 11(f) of the Securities Act) shall be entitled to
            contribution from any person who was not guilty of such fraudulent
            misrepresentation. Selling Stockholder's obligations in this
            subsection to contribute are several in proportion to their sales of
            Warrant Shares to which such loss relates and not joint.

            (v) The parties to this Warrant hereby acknowledge that they are
            sophisticated business persons who were represented by counsel
            during the negotiations regarding the provisions hereof including,
            without limitation, the provisions of this Section 13.7, and are
            fully informed regarding said provisions. They further acknowledge
            that the provisions of this Section 13.7 fairly allocate the risks
            in light of the ability of the parties to investigate the Company
            and its business in order to assure that adequate disclosure is made
            in the Registration Statement as required by the Securities Act and
            the Securities Exchange Act of 1934, as amended (the "Exchange
            Act"). The parties are advised that federal or state public policy
            as interpreted by the courts in certain jurisdictions may be
            contrary to certain of the provisions of this Section 13.7, and the
            parties hereto hereby expressly waive and relinquish any right or
            ability to assert such public policy as a defense to a claim under
            this Section 13.7 and further agree not to attempt to assert any
            such defense.

            13.8 INFORMATION AVAILABLE. So long as a Registration Statement is
effective covering the resale of Warrant Shares owned by the Holder, the Company
will furnish to the Holder, upon its request:

            (a) as soon as practicable after it is available, one copy of (i)
its Annual Report to Stockholders (which Annual Report shall contain financial
statements audited in accordance with generally accepted accounting principles
by a national firm of certified public accountants), (ii) its Annual Report on
Form 10-K and amendments, if any, and (iii) its Quarterly Reports on Form 10-Q
and amendments, if any (the foregoing, in each case, excluding exhibits, unless
specifically requested by the Holder); and

            (b) promptly upon the request of the Holder, an adequate number of
copies of the Prospectuses to supply to any other party requiring such
Prospectuses.

            13.9 COMPANY REPORTS FILED UNDER THE EXCHANGE ACT. With a view to
making available to the Holder the benefits of Rule 144 and other rules or
regulations of the SEC that may permit the Holder to sell the Warrant Shares
without registration, for the first two years after the Holder first exercises
this Warrant, the Company covenants and agrees to (a) comply with all of the
reporting requirements of the Exchange Act applicable to it and shall comply
with all other public information reporting requirements of the SEC that are
conditions to the availability of Rule 144 for the sale of the Warrant Shares
and (b) furnish to the Holder, upon request, a written statement by the Company
that it has complied with the reporting requirements

                                       12
<PAGE>

of Rule 144, the Act and the Securities Exchange Act of 1934, and such other
information as may be reasonably requested in order to avail the Holder of any
rule or regulation of the SEC that permits the selling of any such Warrant
Shares without registration.

      14. AMENDMENT. This Warrant is irrevocable and non-cancelable. The terms
of this Warrant may be amended, modified or waived only with the written consent
of the Company and the Holder.

      15. GOVERNING LAW. This Warrant shall be governed by and construed in
accordance with the laws of the State of Delaware, as such laws are applied to
contracts entered into and wholly to be performed within the State of Delaware.

                                       13
<PAGE>

      IN WITNESS WHEREOF, the Company has executed this Warrant as of
April 7, 2004.

                                          IMMUNOMEDICS, INC.

                                          By: /s/ Cynthia L. Sullivan
                                             -----------------------------------
                                             Name:  Cynthia L. Sullivan
                                             Title: President & CEO

AGREED AND ACCEPTED BY:

AMGEN INC.

By:  /s/ Roger M. Perlmutter
   ---------------------------------
   Name:  Roger M. Perlmutter
   Title: Executive Vice President,
          Research and Development

                                       14
<PAGE>

                                                                       EXHIBIT I

                                 SUBSCRIPTION

Date:___________________________________

________________________________________

________________________________________

________________________________________

      The undersigned, the Holder of the attached Warrant, irrevocably elects to
exercise the purchase right represented by such Warrant to purchase
_________________ shares of common stock, par value $0.01 per share, of the
Company. Simultaneously with the delivery of this subscription form, the
undersigned has made provision for the payment of $________ to the Company (via
[wire transfer] [enclosed check]) representing the Exercise Price. The
certificate(s) for such shares shall be issued in the name of the Holder or as
otherwise indicated below:

                                          ______________________________________
                                          Holder's Signature

                                          ______________________________________
                                          Name for Registration

                                          ______________________________________
                                          Mailing Address

                                          ______________________________________

                                          ______________________________________

                                      I-1
<PAGE>

                                                                      EXHIBIT II

                               ASSIGNMENT FORM

      FOR VALUE RECEIVED, ________________________________________ hereby sells,
assigns and transfers all of the rights of the undersigned under the attached
Warrant (No. ____) with respect to the number of shares of common stock, par
value $0.01 per share, of Immunomedics, Inc. covered thereby set forth below,
unto:

Name of Assignee            Address                    No. of Shares
----------------            -------                    -------------

Dated:_____________________         Signature:________________________________

Signature Guaranteed:

By: _______________________

The signature should be guaranteed by an eligible guarantor institution (banks,
stockbrokers, savings and loan associations and credit unions with membership in
an approved signature guarantee medallion program) pursuant to Rule 17Ad-15
under the Securities Exchange Act of 1934.

                                      I-2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00066-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00066-of-00352.parquet"}]]