UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549

                                  FORM 10-Q/A

                               (Amendment No. 1)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
    EXCHANGE ACT OF 1934

For the quarterly period ended May 1, 2004

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
    EXCHANGE ACT OF 1934

For the transition period from _______ to _______
                       Commission File Number 001-15059

                               Nordstrom, Inc.
            ______________________________________________________
            (Exact name of Registrant as specified in its charter)

              Washington                             91-0515058
      _______________________________            ___________________
      (State or other jurisdiction of              (IRS Employer
      incorporation or organization)              Identification No.)

                1617 Sixth Avenue, Seattle, Washington  98101
            ____________________________________________________
            (Address of principal executive offices)  (Zip code)

     Registrant's telephone number, including area code: (206) 628-2111


     Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
Registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.


                               YES   X       NO
                                   _____        _____


Indicate by check mark whether the registrant is an accelerated filer 
(as defined in Rule 12b-2 of the Exchange Act). YES  X     NO  
                                                   _____     _____
                                         

Common stock outstanding as of May 29, 2004: 140,422,630 shares of 
common stock.







                                   1 of 22


                                Explanatory Note

This Amendment to the Quarterly Report on Form 10-Q for Nordstrom, Inc. (the 
"Company") for the fiscal quarter ended May 1, 2004, is being filed to correct 
two errors in our previously issued financial statements: the statements of 
cash flows presentation of property incentive cash inflows and the balance 
sheet classification of leased assets that were previously treated as sale-
leaseback transactions. In addition, we have reclassified balances in our 
previously issued financial statements to conform to our current presentation. 
The principal reclassification items relate to the balance sheet and cash flow 
presentation of the following: our Auction Rate Securities, our presentation 
of outstanding checks drawn on our disbursement bank accounts, and our third 
party credit card receivables. See Note 10 in our Notes to Condensed 
Consolidated Financial Statements for a discussion of these corrections and 
reclassifications, and a reconciliation of amounts previously reported to 
those shown herein.  We have also revised our discussion in Item 2 
Management's Discussion and Analysis of Financial Condition and Results of 
Operations. Information not affected by the corrections and reclassifications 
as described in Note 10 remains unchanged and reflects the disclosures made at 
the time of the original filing of the Form 10-Q on June 8, 2004. Our 
previously reported net earnings, earnings per share and shareholders' equity 
are not impacted by these corrections and reclassifications. 











































                                     2 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
                       --------------------------------
                                    INDEX
                                    -----


                                                                  Page
                                                                  Number
PART I.  FINANCIAL INFORMATION

    Item 1.  Financial Statements (unaudited)
                                                                 
             Condensed Consolidated Statements of Earnings
               Quarter ended May 1, 2004 and May 3, 2003             4

             Condensed Consolidated Balance Sheets May 1, 2004,
               January 31, 2004 and May 3, 2003 (restated)           5

             Condensed Consolidated Statements of Cash Flows   
               Quarter ended May 1, 2004 and May 3, 2003 (restated)  6

             Notes to Condensed Consolidated Financial Statements    7

    Item 2.  Management's Discussion and Analysis of Financial
             Condition and Results of Operations                    14

    Item 4.  Controls and Procedures                                18

PART II.  OTHER INFORMATION

    Item 1.  Legal Proceedings                                      19

    Item 2.  Changes in Securities, Use of Proceeds and Issuer 
               Purchases of Equity Securities                       20

    Item 6.  Exhibits and Reports on Form 8-K                       20

SIGNATURES                                                          22


























                                   3 of 22






                       NORDSTROM, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
                (amounts in thousands except per share amounts)
                                 (unaudited)

                                                           Quarter Ended
                                                       ----------------------
                                                         May 1,      May 3,
                                                          2004        2003
                                                       ----------  ----------
                                                             
Net sales                                              $1,535,490  $1,335,472
Cost of sales and related 
  buying and occupancy costs                             (972,932)   (886,095)
                                                       ----------  ----------
Gross profit                                              562,558     449,377
Selling, general and 
  administrative expenses                                (452,734)   (420,326)
                                                       ----------  ----------
Operating income                                          109,824      29,051
Interest expense, net                                     (36,684)    (20,228)
Service charge income 
  and other, net                                           39,487      35,632
                                                       ----------  ----------
Earnings before income taxes                              112,627      44,455
Income tax expense                                        (43,900)    (17,300)
                                                       ----------  ----------
Net earnings                                           $   68,727  $   27,155
                                                       ==========  ==========

Basic earnings per share                               $     0.49  $     0.20
                                                       ==========  ==========

Diluted earnings per share                             $     0.48  $     0.20
                                                       ==========  ==========

Basic shares                                              139,110     135,578
                                                       ==========  ==========

Diluted shares                                            141,975     135,798
                                                       ==========  ==========

Cash dividends paid per share 
  of common stock outstanding                          $     0.11  $     0.10
                                                       ==========  ==========












The accompanying Notes to the Condensed Consolidated Financial Statements are 
an integral part of these statements.


                                   4 of 22





                       NORDSTROM, INC. AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                            (amounts in thousands)
                                 (unaudited)

                                             May 1,     January 31,    May 3,
                                              2004         2004         2003
                                           ----------   ----------   ----------
                                                As Restated, see Note 10 
                                           ------------------------------------
                                                            
ASSETS
Current Assets:
  Cash and cash equivalents                $  172,372   $  340,281   $  141,817
  Short-term investments                       85,000      176,000       54,452
  Accounts receivable, net                    640,581      666,811      647,100
  Retained interest in accounts receivable    307,663      272,294      155,609
  Merchandise inventories                   1,020,812      901,623    1,078,232
  Current deferred tax assets                 127,063      121,681      109,006
  Prepaid expenses                             49,088       46,153       43,106
                                           ----------   ----------   ----------
  Total current assets                      2,402,579    2,524,843    2,229,322

Land, buildings and equipment (net of
  accumulated depreciation of $2,159,707,
  $2,121,158 and $1,949,900)                1,787,436    1,807,778    1,849,082
Goodwill, net                                  51,714       51,714       51,714
Tradename, net                                 84,000       84,000       84,000
Other assets                                   99,045      100,898       68,425
                                           ----------   ----------   ----------
TOTAL ASSETS                               $4,424,774   $4,569,233   $4,282,543
                                           ==========   ==========   ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Accounts payable                           $563,733     $458,809     $533,074
  Accrued salaries, wages
    and related benefits                      175,773      276,007      163,396
  Other accrued expenses                      294,613      314,753      252,575
  Income taxes payable                         53,844       66,157       32,579
  Current portion of long-term debt             6,502        6,833        5,615
                                           ----------   ----------   ----------
  Total current liabilities                 1,094,465    1,122,559      987,239

Long-term debt                              1,024,283    1,227,410    1,341,262
Deferred property incentives, net             399,927      407,856      425,606
Other liabilities                             174,469      177,399      135,055

Shareholders' Equity:
  Common stock, no par:
    500,000 shares authorized;
    139,816, 138,377 and 135,810 shares 
    issued and outstanding                    466,573      424,645      363,258
  Unearned stock compensation                    (522)        (597)      (1,843)
  Retained earnings                         1,254,566    1,201,093    1,027,713
  Accumulated other comprehensive
    earnings                                   11,013        8,868        4,253
                                           ----------   ----------   ----------
  Total shareholders' equity                1,731,630    1,634,009    1,393,381
                                           ----------   ----------   ----------
TOTAL LIABILITIES AND 
  SHAREHOLDERS' EQUITY                     $4,424,774   $4,569,233   $4,282,543
                                           ==========   ==========   ==========

The accompanying Notes to the Condensed Consolidated Financial Statements are 
an integral part of these statements.

                                   5 of 22




                          NORDSTROM, INC. AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (amounts in thousands)
                                    (unaudited)

                                                          Quarter Ended  
                                                     ------------------------
                                                       May 1,       May 3,
                                                        2004         2003
                                                     ----------    ----------
                                                     As Restated, see Note 10 
                                                     -------------------------
                                                             
OPERATING ACTIVITIES:
  Net earnings                                        $68,727        $27,155
  Adjustments to reconcile net earnings to net 
  cash provided by operating activities:
    Depreciation and amortization                      64,917         62,835
    Amortization of deferred property incentives 
      and other, net                                   (8,666)        (6,409)
    Stock-based compensation expense                    1,264             87
    Deferred income taxes, net                         (3,597)             1
    Tax benefit on stock option exercise                6,536            110
    Provision for bad debt expense                      6,390          7,830
    Change in operating assets and liabilities:
      Accounts receivable, net                         18,930           (466)
      Retained interest in accounts receivable        (33,335)       (29,107)
      Merchandise inventories                        (113,386)      (123,798)
      Prepaid expenses                                   (933)        (4,058)
      Other assets                                        691           (108)
      Accounts payable                                121,052        151,460
      Accrued salaries, wages and related benefits    (98,019)       (52,765)
      Other accrued expenses                          (20,077)       (18,646)
      Income taxes payable                            (27,218)       (28,491)
      Property incentives                                 833         17,172
      Other liabilities                                 7,428          3,702
                                                    ----------     ----------
Net cash (used in) provided by operating activities    (8,463)         6,504
                                                    ----------     ----------
INVESTING ACTIVITIES:
  Capital expenditures                                (48,257)       (59,962)
  Sales of short-term investments                   1,122,150        498,916
  Purchases of short-term investments              (1,031,150)      (432,102)
  Other, net                                            1,194            476
                                                   ----------     ----------
Net cash provided by investing activities              43,937          7,328
                                                   ----------     ----------
FINANCING ACTIVITIES:
  Principal payments on long-term debt               (198,739)          (541)
  Increase (decrease) in bank overdrafts              (21,586)        10,564
  Proceeds from exercise of stock options              25,920            457
  Proceeds from employee stock purchases                6,276          4,458
  Cash dividends paid                                 (15,254)       (13,547)
  Other, net                                                -          2,341
                                                   ----------     ----------
Net cash (used in) provided by financing activities  (203,383)         3,732
                                                   ----------     ----------
Net decrease in cash and cash equivalents            (167,909)        17,564
Cash and cash equivalents at beginning of period      340,281        124,253
                                                   ----------     ----------
Cash and cash equivalents at end of period           $172,372       $141,817
                                                   ==========     ==========
The accompanying Notes to the Condensed Consolidated Financial Statements are an 
integral part of these statements.





                                   6 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)

Note 1 - Summary of Significant Accounting Policies

Basis of Presentation
---------------------
The accompanying condensed consolidated financial statements should be read in 
conjunction with the Notes to Consolidated Financial Statements contained in 
our 2003 Amended Annual Report filed with the Securities and Exchange 
Commission on April 8, 2005.  The same accounting policies are followed for 
preparing quarterly and annual financial data.  All adjustments necessary for 
the fair presentation of the results of operations, financial position and 
cash flows have been included and are of a normal, recurring nature.

Due to the seasonal nature of the retail industry, quarterly results are not 
necessarily indicative of the results for the full fiscal year.

Reclassifications
----------------
Certain reclassifications of previously reported balances have been made to 
conform with our current presentation. 
See Note 10 for a discussion of the significant reclassifications and a 
reconciliation of amounts previously reported to those shown herein. 

Stock Compensation
------------------
We apply APB No. 25, "Accounting for Stock Issued to Employees," in measuring 
compensation costs under our stock-based compensation programs, which are 
described more fully in our 2003 Annual Report.

If we had elected to recognize compensation cost based on the fair value of 
the options and shares at grant date, net earnings and earnings per share 
would have been as follows:


                                                            Quarter Ended
                                                       ----------------------
                                                          May 1,     May 3,
                                                           2004       2003   
                                                       ----------  ----------
                                                             
Net earnings, as reported                                 $68,727     $27,155
Add: stock-based compensation
 expense included in reported      
 net earnings, net of tax                                     771          53
Deduct: stock-based
 compensation expense 
 determined under fair value,
 net of tax                                                (5,651)     (6,276)
                                                       ----------  ----------
Pro forma net earnings                                    $63,847     $20,932
                                                       ==========  ==========
Earnings per share:
   Basic - as reported                                      $0.49       $0.20
   Diluted - as reported                                    $0.48       $0.20
    
   Basic - pro forma                                        $0.46       $0.15
   Diluted - pro forma                                      $0.45       $0.15


                                   7 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)

Note 1 - Summary of Significant Accounting Policies (Cont.)

Recent Accounting Pronouncements
--------------------------------
During November 2003, the EITF reached a consensus on Issue 03-10,  
"Application of Issue No. 02-16 by Resellers to Sales Incentives Offered to 
Consumers by Manufacturers."  EITF 03-10 addresses the accounting and 
disclosure treatment for a retailer's reimbursement receipt from a vendor for 
coupons offered directly to consumers by the vendor.  EITF 03-10 is effective 
for coupons redeemed by retailers in fiscal years beginning after December 15, 
2003. The adoption of EITF 03-10 did not have a material impact on our 
financial statements.

Note 2 - Postretirement Benefits

The expense components of our Supplemental Executive Retirement Plan, which 
provides retirement benefits to certain officers and select employees, are as 
follows:


                                                           Quarter Ended
                                                      ------------------------
                                                         May 1,       May 3,
                                                          2004         2003 
                                                      -----------  -----------
                                                             
Service cost                                                 $372         $205
Interest cost                                                 991          855
Amortization of net loss                                      386          188
Amortization of prior service cost                            240          173
                                                      -----------  -----------
Total expense                                              $1,989       $1,421
                                                      ===========  ===========


Note 3 - Earnings Per Share


                                                           Quarter Ended
                                                      ------------------------
                                                         May 1,       May 3,
                                                          2004         2003 
                                                      -----------  -----------
                                                             
Net earnings                                              $68,727      $27,155
                                                          =======      =======
Basic shares                                              139,110      135,578
Dilutive effect of stock options and 
  performance share units                                   2,865          220
                                                      -----------  -----------
Diluted shares                                            141,975      135,798
                                                      ===========  ===========
Basic earnings per share                                    $0.49        $0.20
Diluted earnings per share                                  $0.48        $0.20
Antidilutive stock options                                  1,980       13,798




                                   8 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)

Note 4 - Accounts Receivable

The components of accounts receivable are as follows:


                                         May 1,    January 31,    May 3,
                                          2004        2004         2003     
                                      -----------  -----------  -----------
                                                       
Trade receivables:
   Unrestricted                           $30,800      $25,228      $32,591 
   Restricted                             556,647      589,992      574,592
Allowance for doubtful accounts           (19,934)     (20,320)     (22,354)
                                      -----------  -----------  -----------
Trade receivables, net                    567,513      594,900      584,829

Other                                      73,068       71,911       62,271
                                      -----------  -----------  -----------
Accounts receivable, net                 $640,581     $666,811     $647,100 
                                      ===========  ===========  ===========

The restricted private label receivables back the $300,000 Class A notes and 
the $200,000 variable funding note issued by us in November 2001.  Other 
accounts receivable consist primarily of credit card receivables due from 
third-party financial institutions and vendor rebates, which are believed to 
be fully realizable as they are collected soon after they are earned.

Note 5 - Debt

During the first quarter of 2004, we retired $196,770 of our 8.95% senior 
notes and $973 of our 6.7% medium-term notes for a total cash payment of 
$219,587.  We recognized $20,842 of expense in the first quarter of 2004 
related to this purchase.  

We had an interest rate swap outstanding with a fair value of ($12,630) and 
($8,091) at May 1, 2004 and January 31, 2004, recorded in other liabilities.  
Our swap has a $250,000 notional amount, expires in 2009 and is designated as 
a fully effective fair value hedge.  Under the agreement, we received a fixed 
rate of 5.63% and paid a variable rate based on LIBOR plus a margin of 2.3% 
set at six-month intervals (3.945% at May 1, 2004.)

We did not make any borrowings under our unsecured line of credit or our 
variable funding note backed by Nordstrom private label receivables during the 
first quarter of 2004.

Note 6 - Comprehensive Net Earnings

                                                           Quarter Ended
                                                      ------------------------
                                                         May 1,       May 3,
                                                          2004         2003 
                                                      -----------  -----------
                                                             
Net earnings                                              $68,727      $27,155
   Foreign currency translation adjustment                    921          358
   Securitization adjustment, net of tax of ($783)
    and ($764)                                              1,224        1,195
                                                      -----------  -----------
Comprehensive net earnings                                $70,872      $28,708
                                                      ===========  ===========


                                   9 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)


Note 7 - Segment Reporting

The following tables set forth the information for our reportable segments and 
a reconciliation to the consolidated totals:


Quarter ended                  Retail      Credit  Catalog/    Corporate  
May 1, 2004                    Stores  Operations  Internet    and Other   Eliminations       Total
---------------------------------------------------------------------------------------------------
                                                                       
Net sales                  $1,454,607          $-   $80,883           $-             $-  $1,535,490
Service charge income               -      40,156         -            -              -      40,156
Intersegment revenues           4,037       7,600         -            -        (11,637)          -
Interest expense, net             125       5,363       (69)      31,265              -      36,684
Earnings before taxes         177,123      10,123     5,991      (80,610)             -     112,627
Net earnings (loss)           108,083       6,177     3,656      (49,189)             -      68,727
Assets                      2,847,705     870,699   102,135      604,235              -   4,424,774

Quarter ended                  Retail      Credit  Catalog/    Corporate  
May 3, 2003                    Stores  Operations  Internet    and Other   Eliminations       Total
---------------------------------------------------------------------------------------------------
Net sales                  $1,269,331          $-   $66,141           $-             $-  $1,335,472
Service charge income               -      33,932         -            -              -      33,932
Intersegment revenues           6,251       6,848         -            -        (13,099)          -
Interest expense, net              94       5,373       (16)      14,777              -      20,228
Earnings before taxes          95,796       6,380    (2,459)     (55,262)             -      44,455
Net earnings (loss)            58,516       3,897    (1,502)     (33,756)             -      27,155
Assets                      2,922,317     703,934   104,320      551,972              -   4,282,543


As of May 1, 2004, January 31, 2004 and May 3, 2003, Retail Stores assets 
included $35,998 of goodwill and $84,000 of tradename, and Catalog/Internet 
assets included $15,716 of goodwill.  Goodwill and tradename included in all 
segments totaled $135,714.

Note 8 - Litigation

We are involved in routine claims, proceedings, and litigation arising from 
the normal course of our business.  We do not believe any such claim, 
proceeding or litigation, either alone or in aggregate, will have a material 
impact on our results of operations, financial position, or liquidity.

Note 9 - Subsequent Event

In May 2004, we replaced our existing $300,000 unsecured line of credit with a 
$350,000 unsecured line of credit, which is available as liquidity support for 
our commercial paper program.  Under the terms of the agreement, we pay a 
variable rate of interest based on LIBOR plus a margin of 0.31%.  The margin 
increases to 0.41% if more than $175,000 is outstanding on the facility.  The 
line of credit agreement expires in three years and contains restrictive 
covenants, which include maintaining a leverage ratio.  We also pay a 
commitment fee for the line based on our debt rating.  

Also in May 2004, we renewed our variable funding note backed by Nordstrom 
private label receivables and reduced the capacity by $50,000 to $150,000.  
This note is renewed annually and interest is paid based on the actual cost of 
commercial paper plus specified fees.  We also pay a commitment fee for the 
note based on the amount of the facility.  

                                   10 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)

Note 10 - Restatement and Reclassifications

Subsequent to issuance of our 2004 quarterly financial statements, we have 
corrected two errors in our previously issued financial statements: the 
statements of cash flows presentation of property incentive cash inflows and 
the balance sheet classification of leased assets that were previously treated 
as sale-leaseback transactions. Our previously reported net earnings, earnings 
per share and shareholders' equity are not impacted by these corrections.

Statements of cash flows presentation of property incentives cash inflows: On 
February 7, 2005, the Chief Accountant of the U.S. Securities and Exchange 
Commission ("SEC") released a letter expressing the SEC's views on certain 
lease accounting matters and their application under generally accepted 
accounting principles in the United States of America. Following the issuance 
of this letter, we reviewed our lease accounting policies and determined that 
our classification of property incentives in our consolidated statements of 
cash flows was not in accordance with GAAP.

We historically recognized property incentives in our consolidated statements 
of cash flows as a separate line item in investing activities. After a review 
of our lease accounting policies, we determined that property incentives 
should be classified in operating activities and, accordingly, have restated 
our statements of cash flows.

Leased assets previously treated as sale-leaseback transactions: From 1998 to 
2000, we partnered with developers to build five new full-line stores. We 
controlled the construction phase of the new stores' development and we 
received payments from the developers to offset a portion of the related 
capital expenditures. In our previously issued financial statements, we 
treated those stores as being sold to and leased back from the developer. As 
we analyzed our lease accounting in connection with the SEC Staff's letter 
discussed above, we determined that sale-leaseback accounting treatment was 
not correct because we have ongoing involvement at the stores. We have 
restated our previously issued balance sheets by classifying the stores' 
assets in land, buildings and equipment, the developer payment in deferred 
property incentives, and eliminating the net of those two balances, which was 
previously recorded in other assets and prepaid expenses. The impact to 
earnings is not material.

Reclassifications

We have reclassified balances in our previously issued financial statements to 
conform to our current presentation. The principal reclassification items are 
as follows:

Auction rate securities: In order to maximize our earnings on available 
capital, we invest in high-quality bonds known as Auction Rate Securities 
("ARS"), which we had classified as cash equivalents in previously issued 
financial statements. The interest rates for ARS that we invest in are set for 
short periods, ranging from seven to 35 days, via auction. At the end of each 
interest period, we choose to rollover our holdings or redeem the investment 
for cash. A `market maker' facilitates the redemption of the ARS and the 
underlying issuers are not required to redeem the investments within 90 days 
of our purchase of the investments. We have reclassified $85,000, $176,000 and 
$54,452 at the end of May 1, 2004, January 31, 2004 and May 3, 2003 to short 
term investments and we have reflected the purchases and sales of these 
securities in our statements of cash flows for 2003 through 2004.


                                    11 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)

Note 10 - Restatement and Reclassifications (cont.)

Disbursement Accounts: Our treasury management process uses a series of 
depository and disbursement accounts, primarily at three large national banks. 
When checks we have issued are presented to the disbursement account bank, 
funds are transferred from the depository bank to offset the disbursements. In 
our previously issued financial statements, we offset the outstanding checks 
drawn on the disbursement bank account against the balances in our depository 
bank accounts. Our new presentation reflects the outstanding checks drawn on 
the disbursement bank as a component of accounts payable in the current 
liabilities section of our balance sheet. We reclassified $69,664, $73,010 and 
$71,746 at the end of May 1, 2004, January 31, 2004 and May 3, 2003 and we 
updated the statements of cash flows to reflect this reclassification.

Third Party Credit Card Receivables: We receive payment from third party 
credit card issuers for purchases made by customers using the issuers' credit 
cards (for example, VISA and American Express). The issuers typically pay us 
within three days of the credit card transaction. In our previously issued 
financial statements, we treated these receivables as in-transit cash deposits 
and recorded the balances in cash and cash equivalents. We reclassified 
$45,215, $32,953 and $38,053 at the end of May 1, 2004, January 31, 2004 and 
May 3, 2003 from cash and cash equivalents to accounts receivable and we 
updated the statements of cash flows to reflect this reclassification.

In addition to these reclassifications, we have revised the grouping of some 
liabilities within the current liabilities section of the 2003 and 2004 
balance sheets.

The following table summarizes the impacts of the restatements and 
reclassifications on the previously issued financial statements:


                                             Year to Date Ended May 1, 2004
                                   ---------------------------------------------------
                                       As                                 As Restated
                                   Originally  Restatement    Reclass         and
                                    Reported   Adjustments   Adjustments  Reclassified
                                   ----------  -----------   -----------  ------------
                                                              
Consolidated Statement 
  of Earnings                   
Cost of sales and related buying
  and occupancy costs               $(970,460)     $     -    $   (2,472)  $  (972,932)
Gross profit                          565,030            -        (2,472)      562,558
Selling, general and
  administrative expense             (455,206)           -         2,472      (452,734)
Operating income                      109,824            -             -       109,824

Consolidated Statement of       
  Cash Flows

Net cash used in  
  operating activities                (15,274)         833         5,978        (8,463)
Net cash (used in) provided
 by investing activities              (46,230)        (833)       91,000        43,937
Net cash used in financing 
  activities                         (181,797)           -       (21,586)     (203,383) 
                                   ----------  -----------   -----------  ------------

                                    12 of 22



                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)

Note 10 - Restatement and Reclassifications (cont.)

 
                                                              May 1, 2004
                                      ----------------------------------------------------------
                                          As                                        As Restated
                                      Originally     Restatement      Reclass           and
                                       Reported      Adjustments     Adjustments    Reclassified
                                      ----------     -----------    ------------    ------------
                                                                        
Consolidated Balance Sheet 
Cash and cash equivalents               $232,923       $       -      $  (60,551)      $ 172,372 
Short-term investments                         -               -          85,000          85,000  
Accounts receivable, net                 595,366               -          45,215         640,581
Prepaid expenses                          52,529          (3,441)              -          49,088
Total current assets                   2,336,356          (3,441)         69,664       2,402,579

Land, buildings and 
  equipment net                        1,705,460          81,976               -       1,787,436
Other assets                             147,544         (48,499)              -          99,045
Total assets                           4,325,074          30,036          69,664       4,424,774

Accounts payable                         604,142               -         (40,409)        563,733
Accrued salaries, wages 
  and related benefits                   234,271               -         (58,498)        175,773
Other accrued expenses                   126,042               -         168,571         294,613
Total current liabilities              1,024,801               -          69,664       1,094,465

Deferred property 
  incentives, net                        369,891          30,036               -         399,927
Total liabilities and                      
  shareholders' equity                 4,325,074          30,036          69,664       4,424,774
                                      ----------         -------        --------       ---------




                                              Year to Date Ended May 3, 2003
                                     ------------------------------------------------
Consolidated Statement of       
  Cash Flows
                                                               
Net cash used in  
  operating activities               $  (7,622)    $17,172    $   (3,046)    $  6,504  
Net cash (used in) provided by
  investing  activities                (42,314)    (17,172)       66,814        7,328
Net cash (used in) provided by
  financing activities                  (6,832)          -        10,564        3,732 
                                     ---------    --------     ---------   ----------









                                    13 of 22


                       NORDSTROM, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
               (amounts in thousands except per share amounts)
                                 (unaudited)

Note 10 - Restatement and Reclassifications (cont.)


                                                              May 3, 2003                
                                      ----------------------------------------------------------
                                           As                                        As Restated
                                      Originally     Restatement      Reclass           and
                                       Reported      Adjustments     Adjustments    Reclassified
                                      ----------     -----------    ------------    ------------
                                                                        
Consolidated Balance Sheet
Cash and cash equivalents             $ 162,576      $      -       $  (20,759)        $141,817
Short-term investments                        -             -           54,452           54,452
Accounts receivable, net                609,047             -           38,053          647,100
Prepaid expenses                         46,613        (3,507)               -           43,106
Total current assets                  2,161,083        (3,507)          71,746        2,229,322

Land, buildings and 
  equipment net                       1,762,039        87,043                -        1,849,082
Other assets                            119,931       (51,506)               -           68,425
Total assets                          4,178,767        32,030           71,746        4,282,543

Accounts payable                        550,395             -          (17,321)         533,074
Accrued salaries, wages  
  and related benefits                  207,477             -          (44,081)         163,396
Other accrued expenses                  119,427             -          133,148          252,575
Total current liabilities               915,493             -           71,746          987,239
   
Deferred property 
  incentives, net                       393,576        32,030                -          425,606
Total liabilities and                     
  shareholders' equity                4,178,767        32,030           71,746        4,282,543
                                     ----------       -------         --------        ---------



Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS 

The following discussion should be read in conjunction with the Management's
Discussion and Analysis section of our 2003 Amended Annual Report.  All dollar 
amounts are in millions except per share amounts.

RESULTS OF OPERATIONS:
----------------------

Overview
--------
Earnings for the first quarter of 2004 increased to $68.7 or $0.48 per diluted 
share from $27.2 or $0.20 per diluted share for the same period in 2002.  This 
increase was driven by strong sales, improved gross margin and total expense 
leverage.  








                                    14 of 22



Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (cont.)


Sales
-----
Total sales for the quarter on a 4-5-4 comparable basis increased 16.6% 
compared to the first quarter of last year due to substantial same store sales 
increases and store openings.  Same store sales on a 4-5-4 comparable basis 
increased 13.2% for the quarter.  The sales growth is attributable to our 
merchandising efforts, supported by our enhanced information systems, and the 
strengthening retail environment.  For the twelve months ended May 1, 2004, we 
have opened four full-line stores and two Nordstrom Rack stores.  See our GAAP 
sales reconciliation on page 16.

Sales at Nordstrom Direct increased 22.3% due to strong Internet demand and 
favorable fill rates.  Internet sales in the first quarter of 2004 increased 
42.8% while catalog remained flat with last year.  

All of our geographic regions and major merchandise divisions reported same 
store sales increases.  Our strongest performing merchandise divisions for the 
quarter were accessories, intimate apparel, shoes, men's apparel, women's 
designer and better apparel.  

Gross Profit
------------


                                        First Quarter
                                     -------------------
                                       2004       2003
                                     --------   --------
                                          
Gross profit as a percent of sales     36.6%      33.6%

In the first quarter of 2004, gross profit increased $113.2 and as a 
percentage of sales improved by 300 basis points compared to the same period 
last year.  Our improved performance resulted from lower markdowns and greater 
leverage on our buying and occupancy expenses.  Also, we continued to see 
improvements in our inventory management, as total inventory at the end of the 
first quarter of 2004 decreased $57.4 as compared to the prior period.  On a 
same store basis, inventory declined 9.2%.  
 
Selling, General and Administrative Expense
-------------------------------------------


                                        First Quarter
                                     -------------------
                                       2004       2003
                                     --------   --------
                                          
Selling, general and 
  administrative expense
  as a percent of sales                29.4%      31.4%

The improvement in the first quarter of 2004 resulted primarily from overall 
expense control and leverage on better than expected same store sales.  
Expenses, other than selling labor, variable compensation tied to performance, 
and costs associated with new stores, were consistent with prior year levels, 
allowing us to fully leverage the incremental sales.  On a same store basis, 
we saw the most significant improvement in our non-selling labor and benefit 
costs.

                                    15 of 22



Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (CONT.)


Interest Expense
----------------
Interest expense, net increased $16.5 for the quarter ended May 1, 2004 when 
compared to the same period in 2003 due to $20.8 in additional expense that 
resulted from the prepayment premiums and deferred cost write-offs associated 
with the repurchase of $197.7 of long-term debt during the quarter.  Excluding 
this expense, interest expense decreased versus the first quarter of last year 
primarily due to the lower overall debt levels.  Over the 12 months ended May 
1, 2004, we have retired $303.5 of our outstanding long-term debt.

Service Charge Income and Other
-------------------------------
Service charge income and other, net increased $3.9 for the quarter ended May 
1, 2004 primarily due to income recorded from our VISA securitization.  Our 
first quarter 2004 service charge income benefited from substantial increases 
in our VISA receivables compared to the same period in 2003.  

Seasonality
------------
Our business, like that of other retailers, is subject to seasonal 
fluctuations.  Our anniversary sale in July and the holidays in December 
typically result in higher sales in the second and fourth quarters of the 
fiscal year.  Accordingly, results for any quarter are not necessarily 
indicative of the results that may be achieved for a full fiscal year.

GAAP Sales Reconciliation
-------------------------
We converted to a 4-5-4 Retail Calendar at the beginning of 2003.  This change 
in our fiscal calendar has resulted in one less day of sales being included in 
our 2004 first quarter versus the same period in the prior year.  Sales 
performance numbers included in this document have been calculated on a 
comparative 4-5-4 basis.  We believe that adjusting for the difference in days 
provides a more comparable basis from which to evaluate sales performance.  
The following reconciliation bridges the reported GAAP sales to the 4-5-4 
comparable sales.


                                                                % Change    % Change
                                                       Dollar      Total        Comp
Sales Reconciliation ($M)       QTD 2003  QTD 2004   Increase      Sales       Sales
----------------------------   --------- ---------   --------  ---------    --------
                                                             
Number of Days Reported GAAP        92        91

         Reported GAAP Sales    $1,335.5  $1,535.5      $200.0       15.0%       N/A
     Less Feb. 1, 2003 sales      ($18.2)      -    
                               --------- ---------
        Reported 4-5-4 sales    $1,317.3  $1,535.5      $218.2       16.6%      13.2%
                               --------- ---------
         4-5-4 Adjusted Days        91        91

LIQUIDITY AND CAPITAL RESOURCES
-------------------------------
We finance our working capital needs, capital expenditures, acquisitions, 
dividends, debt repurchase and share repurchase activities with a combination 
of cash flows from operations and borrowings.  





                                    16 of 22


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (CONT.)


Cash Flow from Operations
-------------------------
Cash flow from operating activities decreased by $15.0 in 2004.  Higher net 
earnings were offset by our merchandise purchase and payment flow changes in 
2004 as compared to 2003, the timing of performance related payments and the 
timing of property incentive payments.  Toward the end of 2003 and into 2004, 
we have achieved a more even flow of merchandise purchases in relation to our 
sales trends.  Our 2004 inventory turns have improved over the prior year; the 
payables leverage we achieved in 2004 is consistent with our merchandise 
purchase plan.  Performance related payments in 2004 increased due to the 
improvement in our 2003 operations as compared to 2002.  Property incentive 
payments, which are often received near the time of capital expenditures, 
decreased in 2004 as we are planning to open fewer stores in 2004.

Cash Flow from Investing
------------------------
In the first quarter of 2004, net cash provided by investing activities 
increased from the reduction in our short-term investments, which was used to 
repurchase outstanding debt. 

We opened one full-line store in Charlotte, NC during the first quarter of 
2004.  Additionally, we expect to open one full-line store in Miami, FL in the 
fall of 2004.  For the entire year, gross square footage is expected to 
increase 2%.  During the first quarter of 2004, gross retail square footage 
increased from 19,138,000 to 19,289,000.


Cash Flow from Financing
------------------------
For the quarter ended May 1, 2004, cash used in financing activities increased 
primarily due to our current year debt repurchase, offset by an increase in 
the proceeds received primarily from employee stock option exercises.  
Proceeds from employee stock purchases were $6.3 and $4.5 in the first 
quarters of 2004 and 2003.

During the first quarter of 2004, we retired $196.8 of our 8.95% senior notes 
and $1.0 of our 6.7% medium-term notes for a total cash payment of $219.6.  We 
recorded $20.8 of expense in the first quarter of 2004 related to this 
purchase.

In May 2004, we replaced our existing $300.0 unsecured line of credit with a 
$350.0 unsecured line of credit, which is available as liquidity support for 
our commercial paper program.  Under the terms of the agreement, we pay a 
variable rate of interest based on LIBOR plus a margin of 0.31%.  The margin 
increases to 0.41% if more than $175.0 is outstanding on the facility.  The 
line of credit agreement expires in three years and contains restrictive 
covenants, which include maintaining a leverage ratio.  We also pay a 
commitment fee for the line based on our debt rating.  

Also in May 2004, we renewed our variable funding note backed by Nordstrom 
private label receivables and reduced the capacity by $50.0 to $150.0.  This 
note is renewed annually and interest is paid based on the actual cost of 
commercial paper plus specified fees.  We also pay a commitment fee for the 
note based on the amount of the facility.

We believe that our operating cash flows, existing cash and available credit 
facilities are sufficient to finance our cash requirements for the next 12 
months.  Additionally, we believe our operating cash flows, existing cash and 
credit available to us under existing and potential future facilities are 
sufficient to meet our cash requirements for the next 10 years.

                                    17 of 22


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (CONT.)

CRITICAL ACCOUNTING POLICIES:
-----------------------------
The preparation of our financial statements requires that we make estimates 
and judgments that affect the reported amounts of assets, liabilities, 
revenues and expenses, and disclosure of contingent assets and liabilities.  
We regularly evaluate our estimates including those related to doubtful 
accounts, inventory valuation, intangible assets, income taxes, self-insurance 
liabilities, post-retirement benefits, sales return accruals, contingent 
liabilities and litigation.  We base our estimates on historical experience 
and other assumptions that we believe to be reasonable under the 
circumstances.  Actual results may differ from these estimates.  Our 
accounting policies and methodologies in 2004 are consistent with those 
discussed in our 2003 Amended Annual Report.

Recent Accounting Pronouncements
--------------------------------
During November 2003, the EITF reached a consensus on Issue 03-10,  
"Application of Issue No. 02-16 by Resellers to Sales Incentives Offered to 
Consumers by Manufacturers."  EITF 03-10 addresses the accounting and 
disclosure treatment for a retailer's reimbursement receipt from a vendor for 
coupons offered directly to consumers by the vendor.  EITF 03-10 is effective 
for coupons redeemed by retailers in fiscal years beginning after December 15, 
2003. The adoption of EITF 03-10 did not have a material impact on our 
financial statements.

FORWARD-LOOKING INFORMATION CAUTIONARY STATEMENT:
-------------------------------------------------
The preceding disclosures included forward-looking statements regarding our 
performance, liquidity and adequacy of capital resources.  These statements 
are based on our current assumptions and expectations and are subject to 
certain risks and uncertainties that could cause actual results to differ 
materially from those projected.  Forward-looking statements are qualified by 
the risks and challenges posed by our ability to predict fashion trends, 
consumer apparel buying patterns, our ability to control costs, weather 
conditions, hazards of nature such as earthquakes and floods, trends in 
personal bankruptcies and bad debt write-offs, changes in interest rates, 
employee relations, our ability to continue our expansion plans, and the 
impact of economic and competitive market forces, including the impact of 
terrorist activity or the impact of a war on us, our customers and the retail 
industry.  As a result, while we believe there is a reasonable basis for the 
forward-looking statements, you should not place undue reliance on those 
statements.  This discussion and analysis should be read in conjunction with 
the condensed consolidated financial statements.  

Item 4.  CONTROLS AND PROCEDURES

As of the end of the period covered by this Quarterly Report on Form 10-Q, we 
performed an evaluation under the supervision and with the participation of 
management, including our President and Chief Financial Officer, of our 
disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) 
under the Securities and Exchange Act of 1934 (the "Exchange Act")). Based 
upon that evaluation, our President and our Chief Financial Officer concluded 
that, as of the end of the period covered by this Quarterly Report, our 
disclosure controls and procedures are effective in the timely recording, 
processing, summarizing and reporting of material financial and non-financial 
information.

There has been no change in our internal control over financial reporting (as 
defined in Rules 13a-15(f) or 15d-15(f) of the Exchange Act) during our most 
recently completed fiscal quarter that has materially affected, or is 
reasonably likely to materially affect, our internal control over financial 
reporting.
                                    18 of 22



                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings
-------------------------

Cosmetics
---------
We were originally named as a defendant along with other department store and 
specialty retailers in nine separate but virtually identical class action 
lawsuits filed in various Superior Courts of the State of California in May, 
June and July 1998 that have now been consolidated in Marin County Superior 
Court.  In May 2000, plaintiffs filed an amended complaint naming a number of 
manufacturers of cosmetics and fragrances and two other retailers as 
additional defendants.  Plaintiffs' amended complaint alleges that the retail 
price of the "prestige" or "Department Store" cosmetics sold in department and 
specialty stores was collusively controlled by the retailer and manufacturer 
defendants in violation of the Cartwright Act and the California Unfair 
Competition Act.

Plaintiffs seek treble damages and restitution in an unspecified amount, 
attorneys' fees and prejudgment interest, on behalf of a class of all 
California residents who purchased cosmetics and fragrances for personal use 
from any of the defendants during the four years prior to the filing of the 
amended complaint.  Defendants, including us, have answered the amended 
complaint denying the allegations.  The defendants have produced documents and 
responded to plaintiffs' other discovery requests, including providing 
witnesses for depositions.

We entered into a settlement agreement with the plaintiffs and the other 
defendants on July 13, 2003.  In furtherance of the settlement agreement, the 
case was refiled in the United States District Court for the Northern District 
of California on behalf of a class of all persons who currently reside in the 
United States and who purchased "Department Store" cosmetics from the 
defendants during the period May 29, 1994 through July 16, 2003.  The Court 
has given preliminary approval to the settlement.  A summary notice of class 
certification and the terms of the settlement has been disseminated to class 
members.  A hearing on whether the Court will grant final approval of the 
settlement is being scheduled.  If approved by the Court, the settlement will 
result in the plaintiffs' claims and the claims of all class members being 
dismissed, with prejudice, in their entirety.  In connection with the 
settlement agreement, the defendants will provide class members with certain 
free products and pay the plaintiffs' attorneys' fees.  Our share of the cost 
of the settlement will not have a material adverse effect on our financial 
condition, results of operations or cash flows.

Other
-----
We are involved in various routine legal proceedings incidental to the 
ordinary course of business. In management's opinion, the outcome of pending 
legal proceedings, separately and in the aggregate, will not have a material 
adverse effect on our business or consolidated financial condition.













                                    19 of 22



Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchases of 
-----------------------------------------------------------------------
Equity Securities
-----------------


(e)  Repurchases
     -----------

          Total                     Total Number          Maximum Number (or 
          Number of     Average     of Shares (or Units)  (Approximate Dollar Value)
          Shares        Price Paid  Purchased as Part of  of Shares (or Units) that
          (or Units)    Per Share   Publicly Announced    May Yet Be Purchased Under
          Purchased     (or Units)  Plans or Programs     the Plans or Programs (2)
          ----------    ----------  --------------------  --------------------------
                                              
Feb. 2004          -             -                     -                 $82 million
(2/1/04 to 
2/28/04)
          ----------    ----------  --------------------  --------------------------
Mar. 2004          -             -                     -                 $82 million
(2/29/04 to 
4/3/04)
          ----------    ----------  --------------------  --------------------------
Apr. 2004        672 (1)    $39.99                     -                 $82 million
(4/4/04 to 
5/1/04) 
          ----------    ----------  --------------------  --------------------------

(1) The 672 shares redeemed were not part of a publicly announced repurchase 
plan or program.  These shares were owned and tendered by an employee to 
Nordstrom as payment for an option exercise.  

(2) In May 1995, the Board of Directors authorized $1.1 billion of share 
repurchases, with no expiration date.  


Item 6.  Exhibits and Reports on Form 8-K
-----------------------------------------

(a)  Exhibits
     --------
     10.1 Third Amendment to the Note Purchase Agreement dated 
          December 4, 2001 between Nordstrom Private Label Receivables,
          LLC, Nordstrom fsb, Falcon Asset Securitization Corporation, and
          Bank One, NA, as agent, dated February 29, 2004 is hereby 
          incorporated by reference from the Nordstrom Credit, Inc. Form 
          10-Q for the quarter ended May 1, 2004, Exhibit 10.3

     10.2 Fourth Amendment to the Note Purchase Agreement dated 
          December 4, 2001 between Nordstrom Private Label Receivables,
          LLC, Nordstrom fsb, Falcon Asset Securitization Corporation, and
          Bank One, NA, as agent, dated May 28, 2004 is hereby incorporated 
          by reference from the Nordstrom Credit, Inc. Form 10-Q for the 
          quarter ended May 1, 2004, Exhibit 10.4

     31.1 Certification of President required by Section 302(a) 
          of the Sarbanes-Oxley Act of 2002.

     31.2 Certification of Chief Financial Officer required by Section 302(a) 
          of the Sarbanes-Oxley Act of 2002.




                                    20 of 22 



Item 6.  Exhibits and Reports on Form 8-K (cont.)
------------------------------------------------
     
     32.1 Certification of President regarding periodic report containing 
          financial statements pursuant to 18 U.S.C. 1350, as adopted pursuant 
          to Section 906 of the Sarbanes-Oxley Act of 2002.

     32.2 Certification of Chief Financial Officer regarding periodic report 
          containing financial statements pursuant to 18 U.S.C. 1350, as 
          adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 (b)  Reports on Form 8-K
     -------------------
     We filed a Form 8-K on February 5, 2004 attaching a press release to 
       announce our preliminary January 2004 sales results.  

     We filed a Form 8-K on February 19, 2004 attaching a press release to 
       announce our results of operations for the quarter and year ended 
       January 31, 2004.

     We filed a Form 8-K on March 4, 2004 attaching a press release to 
       announce our preliminary February 2004 sales results.  

     We filed a Form 8-K on April 8, 2004 attaching a press release to 
       announce our preliminary March 2004 sales results.







































                                      21 of 22



                                SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the 
Registrant has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized.


                         NORDSTROM, INC.
                            (Registrant)


                    /s/ Michael G. Koppel
                    ----------------------------------------------------
                    Michael G. Koppel
                    Executive Vice President and Chief Financial Officer
                    (Principal Accounting and Financial Officer)


Date:  June 3, 2005
       ------------












































                                   22 of 22



NORDSTROM INC. AND SUBSIDIARIES 


Exhibit Index 
 
Exhibit                                    Method of Filing 
-------                                    ----------------  
                                        
10.1  Third Amendment to the Note          Incorporated by reference from
       Purchase Agreement dated December     Nordstrom Credit, Inc. Form 10-Q
       4, 2001 between Nordstrom Private     for the quarter ended May 1,  
       Label Receivables, LLC, Nordstrom     2004, Exhibit 10.3
       fsb, Falcon Asset Securitization 
       Corporation, and Bank One, NA, as 
       agent, dated February 29, 2004 

10.2  Fourth Amendment to the Note         Incorporated by reference from
       Purchase Agreement dated December     Nordstrom Credit, Inc. Form 10-Q
       4, 2001 between Nordstrom Private     for the quarter ended May 1,
       Label Receivables, LLC, Nordstrom     2004, Exhibit 10.4
       fsb, Falcon Asset Securitization 
       Corporation, and Bank One, NA, as 
       agent, dated May 28, 2004

31.1  Certification of President           Filed herewith electronically
       required by Section 302(a) of 
       the Sarbanes-Oxley Act of 2002

31.2  Certification of Chief Financial     Filed herewith electronically
       Officer required by Section 302(a)
       of the Sarbanes-Oxley Act of 2002

32.1  Certification of President           Furnished herewith electronically
       regarding periodic report 
       containing financial statements 
       pursuant to 18 U.S.C. 1350, as
       adopted pursuant to Section 906 
       of the Sarbanes-Oxley Act of 2002

32.2  Certification of Chief Financial     Furnished herewith electronically
       Officer regarding periodic report 
       containing financial statements
       pursuant to 18 U.S.C. 1350, as
       adopted pursuant to Section 906 
       of the Sarbanes-Oxley Act of 2002