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



                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549



                                FORM 10-Q/A
                              AMENDMENT NO. 1


          Quarterly Report Pursuant to Section 13 or 15(d) of the
                      Securities Exchange Act of 1934




               FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2004

                       Commission file number 1-2918



                                ASHLAND INC.
                          (a Kentucky corporation)



                           I.R.S. No. 61-0122250
                        50 E. RiverCenter Boulevard
                               P. O. Box 391
                       Covington, Kentucky 41012-0391



                      Telephone Number: (859) 815-3333



     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 checkmark  whether the Registrant is an accelerated  filer
(as defined in Rule 12b-2 of the Exchange Act).  Yes [x] No

     At April 30, 2004, there were 70,373,118 shares of Registrant's Common
Stock  outstanding.  One  Right to  purchase  one-thousandth  of a share of
Series  A  Participating   Cumulative   Preferred  Stock  accompanies  each
outstanding share of Registrant's Common Stock.


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

EXPLANATORY NOTE This amendment to the Quarterly Report on Form 10-Q/A for the quarterly period ended March 31, 2004 of Ashland Inc. ("Ashland") is being filed to indicate that Ashland has sought confidential treatment for portions of Exhibit 10.2 to this Quarterly Report. In accordance with Rule 12b-15 under the Securities Exchange Act of 1934, as amended, the text of the amended item is set forth in its entirety in the pages attached hereto. ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (a) Exhibits 4 Amendment No. 1 dated as of March 18, 2004, to the Rights Agreement, dated as of May 16, 1996, between Ashland Inc. and the Rights Agent. 10.1 Amendment No. 2 dated as of March 17, 2004, to the Put/Call, Registration Rights and Standstill Agreement among Marathon Oil Company, Ashland Inc. and Marathon Ashland Petroleum LLC. 10.2*+ Amendment No.1 dated as of March 17, 2004, to the Amended and Restated Limited Liability Company Agreement of Marathon Ashland Petroleum LLC. 12 Computation of Ratio of Earnings to Fixed Charges. 31.1* Certificate of James J. O'Brien, Chief Executive Officer of Ashland pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. 31.2* Certificate of J. Marvin Quin, Chief Financial Officer of Ashland pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, U.S.C. Section 1350. 32* Certificate of James J. O'Brien, Chief Executive Officer of Ashland, and J. Marvin Quin, Chief Financial Officer of Ashland, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. *Filed herewith. +Confidential treatment has been requested for portions of this document. The confidential portions have been omitted and filed separately with the United States Securities and Exchange Commission. (b) Reports on Form 8-K During the quarter ended March 31, 2004, and between such date and the filing of this quarterly report on Form 10-Q, Ashland filed or furnished the following reports on Form 8-K: (1) A report on Form 8-K dated January 7, 2004 announcing that Garry M. Higdem was elected as Senior Vice President of Ashland and President of Ashland Paving And Construction, Inc., effective January 12, 2004. (2) A report on Form 8-K dated January 26, 2004 reporting Ashland's first quarter fiscal 2004 results. (3) A report on Form 8-K dated January 26, 2004 containing a Regulation FD disclosure. (4) A report on Form 8-K dated February 24, 2004 containing a Regulation FD disclosure. -1-

(5) A report on Form 8-K dated March 22, 2004 announcing the signing of an agreement under which Ashland would transfer its 38 percent interest in Marathon Ashland Petroleum LLC and two wholly-owned businesses to Marathon Oil Corporation in a transaction structured to be generally tax free and valued at approximately $3.0 billion. The two other businesses are Ashland's maleic anhydride business and 61 Valvoline Instant Oil Change centers in Michigan and northwest Ohio. (6) A report on Form 8-K dated April 7, 2004 containing a Regulation FD disclosure. (7) A report on Form 8-K dated April 15, 2004 announcing that Lamar M. Chambers has been elected Vice President and Controller of Ashland, effective May 1, 2004. (8) A report on Form 8-K dated April 26, 2004 containing a Regulation FD disclosure. (9) A report on Form 8-K dated April 26, 2004 reporting Ashland's second quarter fiscal 2004 results. -2-

SIGNATURE 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. Ashland Inc. ---------------------------------------- (Registrant) Date: November 5, 2004 /s/ J. Marvin Quin ---------------------------------------- J. Marvin Quin Senior Vice President and Chief Financial Officer (on behalf of the Registrant as principal financial officer) -3-

EXHIBIT INDEX Exhibit No. Description - ------------ -------------------------------------------------------------- 10.2+ Amendment No. 1 dated as of March 17, 2004, to the Amended and Restated Limited Liability Company Agreement of Marathon Ashland Petroleum LLC. 31.1 Certificate of James J. O'Brien, Chief Executive Officer of Ashland pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 31.2 Certificate of J. Marvin Quin, Chief Financial Officer of Ashland pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 32 Certificate of James J. O'Brien, Chief Executive Officer of Ashland, and J. Marvin Quin, Chief Financial Officer of Ashland, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, U.S.C. Section 1350. + Confidential treatment has been requested for portions of this document. The confidential portions have been omitted and filed separately with the United States Securities and Exchange Commission. -4-

                                                        Exhibit 10.2




[NOTE:  CERTAIN PORTIONS OF THIS DOCUMENT HAVE BEEN MARKED TO INDICATE THAT
CONFIDENTIAL TREATMENT HAS BEEN REQUESTED FOR SUCH PORTIONS BY ASHLAND INC.
THESE  PORTIONS  HAVE BEEN MARKED WITH TWO  ASTERISKS  ENCLOSED IN BRACKETS
(i.e.,  [**]).  THE  CONFIDENTIAL  PORTIONS  HAVE  BEEN  OMITTED  AND FILED
SEPARATELY WITH THE UNITED STATES SECURITIES AND EXCHANGE COMMISSION.]

     AMENDMENT NO. 1 dated as of March 17, 2004 (this "Amendment"),  to the
Amended  and  Restated  Limited  Liability  Company  Agreement  dated as of
December 31, 1998 (the "MAP LLC Agreement") of Marathon  Ashland  Petroleum
LLC  (the  "Company"),  by  and  between  Marathon  Oil  Company,  an  Ohio
corporation   ("Marathon"),   and  Ashland  Inc.,  a  Kentucky  corporation
("Ashland").

     WHEREAS  Ashland and  Marathon are the only Members of the Company and
are  parties  to the MAP LLC  Agreement,  which  sets  forth the rights and
responsibilities of each of them with respect to the governance,  financing
and operation of the Company  (terms used in this Amendment and not defined
herein shall have the meanings given such terms in the MAP LLC Agreement);

     WHEREAS the Board of Managers,  by a unanimous  written action in lieu
of meeting,  has adopted resolutions  effective as of December 5, 2003 (the
"Resolutions"), which, among other things, authorized the Company to expend
funds for the  expansion of the  Company's  Detroit  refinery (the "Detroit
Refinery") as previously reviewed by the Board of Managers;

     WHEREAS  the  expansion  and clean fuels  modification  of the Detroit
Refinery,  upon completion,  is intended to increase the Detroit Refinery's
crude oil throughput refining capacity to 100,000 barrels per calendar day,
enable it to produce low sulfur gasoline and ultra-low  sulfur diesel fuel,
increase  the crude oil  pipeline  capacity  into the Detroit  Refinery and
expand the truck loading rack to accommodate increased refinery output (the
"Project");

     WHEREAS the Members  intend to  minimize  any adverse  impact that the
Project will have on the Distributable Cash payable to the Members pursuant
to the MAP LLC Agreement;

     WHEREAS the Resolutions  authorized and directed the Company to borrow
funds under a loan agreement (together with any amendments thereto approved
in accordance with the super majority voting  procedures of Section 8.07(b)
of the MAP LLC Agreement, the "Loan Agreement") for an amount sufficient to
fully  fund  the  Project,  estimated  to  be  $325  million  exclusive  of
Capitalized Interest and Additional Capitalized Interest (as such terms are
defined in the Loan  Agreement),  between  Marathon  and the  Company  (the
"Loan"), for the sole purpose of financing the Project, said Loan Agreement
having been executed the same date as this Amendment;

     WHEREAS  the Members  intend that the Loan will be repaid  solely from
cash flow associated with the Detroit Refinery;

     WHEREAS, to minimize any adverse affect that the Project might have on
the value of  Ashland's  Membership  Interest  in the event  that  Marathon
exercises the Marathon Call Right (as defined in the Put/Call, Registration
Rights and Standstill Agreement, dated as of January 1, 1998, as amended by
Amendment  No. 1 thereto  dated as of December  31, 1998,  among  Marathon,
Marathon Oil Corporation (as successor to USX Corporation) ("MOC"), Ashland
and the Company (the "Put/Call Agreement")),  the Members are entering into
Amendment No. 2 dated as of the date hereof to the Put/Call Agreement; and

     WHEREAS  Marathon and Ashland wish to make certain  amendments  to the
MAP LLC  Agreement  to  facilitate  the  transactions  contemplated  by the
Resolutions and the Detroit Expansion Term Sheet.

     NOW,  THEREFORE,  in  consideration  of the mutual  agreements  herein
contained and other good and valuable  consideration,  the  sufficiency and
receipt of which are  hereby  acknowledged,  the  parties  hereto  agree as
follows:

     Section 1. DEFINED  TERMS.  When used herein the following  terms have
the following meanings:

     "ADJUSTED  DETROIT REFINERY CASH FLOW" means the Detroit Refinery Cash
Flow for an applicable  Quarterly  Measurement Period either (i) reduced by
the  amount  of the  MOC Tax  Reimbursement  applicable  to such  Quarterly
Measurement  Period or (ii)  increased by the amount of the MOC Tax Benefit
Rebate paid to the Company for the applicable Quarterly Measurement Period.

     "DETROIT  REFINERY CASH FLOW" means all  operational,  pre-income  tax
cash flows  associated  with the Detroit  Refinery  with profits based upon
refinery  gate product  values as  determined  on the  Company's  "Refinery
Profit/Cash  Flow Report"  substantially in the form of Exhibit A hereto as
prepared in good faith by the Company  for the Detroit  Refinery.  Profits,
losses and cash flow associated with wholesale or retail  operations in the
markets served by the Detroit Refinery are excluded from this  calculation.
Detroit  Refinery Cash Flow also excludes any other  financings  related to
the Detroit Refinery but includes normal asset sales, capital expenditures,
changes in working capital and similar items.

     "MOC Tax Benefit Rebate" means for an applicable Quarterly Measurement
Period,  the amount of the Federal  and state  income tax  benefits  (at an
assumed rate of 39%)  recognized  by MOC or Marathon  (or their  respective
successors and assigns)  which are associated  with the taxable losses from
the Detroit Refinery for such Quarterly Measurement Period. This adjustment
is the result of the  allocation to Marathon (or its successor or assignee)
of all taxable income or loss (including tax  depreciation  and interest on
the Loan), from the date that the applicable Project assets are placed into
service  for  Federal  income tax  purposes,  associated  with the  Detroit
Refinery until the Loan is paid in full.

     "MOC Tax Reimbursement" means for an applicable Quarterly  Measurement
Period,  the amount  necessary to satisfy  Marathon  and MOC's  Federal and
state income tax liability (at an assumed rate of 39%)  attributable to the
taxable  income from the Detroit  Refinery for such  Quarterly  Measurement
Period.  This adjustment is the result of the allocation to Marathon of all
taxable  income or loss  (including  tax  depreciation  and interest on the
Loan),  from the date that the  applicable  Project  assets are placed into
service  for  Federal  income tax  purposes,  associated  with the  Detroit
Refinery until the Loan is paid in full.

     "QUALIFIED EXPENDITURE REPORT" means a schedule summarizing all of the
Company's  expenses,  working capital and capital  expenditures  associated
with and  reasonably  allocated to the Project  which were  incurred by the
Company during a calendar  month,  which report will include costs incurred
by the Company's Refining,  Pipeline and Terminal subsidiaries,  affiliates
or divisions  reasonably allocated to the Project, as well as the Company's
internal costs allocated to the Project during the month, including but not
limited to payroll,  supplies and shared  service  expenses.  The Qualified
Expenditure  Report will also include,  solely for informational  purposes,
the  life-to-date  project  expenditures.  A sample  Qualified  Expenditure
Report is attached as Exhibit B. If, at any time  following the Start Date,
the Adjusted  Detroit Refinery Cash Flow does not fully satisfy the accrued
interest for a Quarterly  Measurement  Period,  then the form of subsequent
Qualified  Expenditure Reports shall be modified to include a running total
of Capitalized Interest and Additional  Capitalized Interest (as such terms
are defined in the Loan Agreement) and the interest accrued thereon.

     "Qualified Expenditures" means costs (including but not limited to the
Company's  internal  costs such as  payroll,  supplies  and shared  service
expenses),  expenses,  working capital and capital expenditures made by the
Company,  its Affiliates (as defined in the Loan Agreement) or divisions in
furtherance  of and  reasonably  allocated  to the  Project,  as more fully
identified with general cost estimates in Exhibit C hereto.

     "QUARTERLY  MEASUREMENT  PERIOD"  means  individually,  each period of
three months  ending  February 28 (29th in a leap year),  May 31, August 31
and November 30 commencing  from the Start Date and ending on the Repayment
Date.

     "REPAYMENT DATE" means the date on which the principal of and interest
on the Loan have been paid in full.

     "START  DATE" means the first day of the  calendar  month in which the
last of the Project  assets are placed into service for Federal  income tax
purposes.

     Section 2.  FUNDING OF THE  PROJECT.  (a) The Project  shall be funded
solely with the  proceeds of the Loan  (excluding  the first $13.2  million
previously  paid by the Company for the  Project),  and the proceeds of the
Loan shall be used solely to fund the Project, including changes in working
capital  related to the Project and interest on the Loan.  Marathon and the
Company shall not amend,  modify or supplement the Loan  Agreement  without
prior  approval  of the  Board of  Managers  in  accordance  with the Super
Majority Decision voting procedures contained in Section 8.07(b) of the MAP
LLC  Agreement.  The Company shall not reduce the Commitment (as defined in
the Loan  Agreement) or waive any rights under the Loan  Agreement  without
prior  approval  of the  Board of  Managers  in  accordance  with the Super
Majority Decision voting procedures contained in Section 8.07(b) of the MAP
LLC Agreement.  In the event that the Commitment is not sufficient to fully
fund the Project,  Marathon and the Company shall amend the Loan  Agreement
to increase the Commitment to an amount sufficient to complete the Project.

     (b) On or  prior  to the 25th day of each  month,  the  Company  shall
deliver to each  Member (at the same time) a Qualified  Expenditure  Report
schedule summarizing all of the Qualified  Expenditures which were incurred
by the Company  during the prior  calendar  month.  In accordance  with the
terms of the Loan Agreement,  Marathon shall advance cash to the Company in
an  amount  equal to the  Qualified  Expenditures  listed  on the  relevant
Qualified Expenditure Report on the third Business Day following Marathon's
receipt of such Qualified Expenditure Report. Each such cash advance to the
Company from Marathon shall constitute a borrowing under the Loan Agreement
by the Company.

     (c) During the two years  following  the  Company's  delivery  of each
Qualified   Expenditure   Report,  each  Member  and  its  duly  authorized
representatives  shall have  examination  rights in accordance with Section
7.01 of the MAP LLC  Agreement  for the purpose of auditing  the content of
the Qualified Expenditure Reports.

     Section 3. REPAYMENT.  Notwithstanding anything to the contrary in the
MAP LLC Agreement or the Loan Agreement,  the Company shall not be required
to make any  payment  under the Loan  Agreement  other  than from  Adjusted
Detroit  Refinery  Cash Flow.  The Company  shall not make any  payments of
principal  or of interest  on the Loan prior to the Start  Date.  After the
Start Date and until the Repayment  Date,  in accordance  with the terms of
the  Loan  Agreement,  on the 25th  day of the  last  month of each  Fiscal
Quarter,  or if any such day is not a Business Day, on the next  succeeding
Business  Day (each such date being a "Payment  Date"),  the Company  shall
make a payment  to  Marathon  in an amount  equal to the  Adjusted  Detroit
Refinery Cash Flow for the preceding  Quarterly  Measurement  Period not to
exceed the Total Outstanding Amount (as defined in the Loan Agreement).

     Section  4. (a)  ALLOCATIONS  AND OTHER TAX  MATTERS.  Notwithstanding
anything  to the  contrary in Article VI of the MAP LLC  Agreement,  or any
other  provision  of the  MAP LLC  Agreement,  the  tax  deduction  for all
expenses  related to the  Project  incurred  and  expensed  by the  Company
whether  prior to or after the date of this  Agreement,  and which  have or
will be funded by Marathon,  shall be  allocated to Marathon.  In addition,
all taxable income or loss of the Detroit Refinery for the period beginning
on the Start Date and ending on the  Repayment  Date shall be  allocated to
Marathon. During such period, the Detroit Refinery Cash Flow shall first be
allocated to pay the MOC Tax Reimbursement to Marathon. During such period,
on the Business Day immediately preceding each Payment Date, Marathon shall
contribute  to the Company  cash in an amount  equal to the MOC Tax Benefit
Rebate to the extent Marathon has not previously contributed to the Company
cash  attributable to such MOC Tax Benefit Rebate.  Any cash contributed by
Marathon  to the  Company  pursuant  to the  preceding  sentence  shall  be
distributed  by the  Company  to  Marathon  in  repayment  of the  Loan  in
accordance  with  the  Loan  Agreement  and  Section  3  hereof.   All  tax
depreciation  associated with the capital expenditures  attributable to the
Project shall be allocated to Marathon, including depreciation remaining on
the Project subsequent to the Repayment Date. After the Repayment Date, all
income,  cash flow and  taxable  income or loss  (other  than  depreciation
associated  with the capital  expenditures  attributable to the Project) of
the Detroit  Refinery shall be allocated  between the Members in proportion
to their respective Percentage  Interests.  For purposes of this Amendment,
income  and loss  shall be  calculated  in the same way and  using the same
methods as the line item Taxable  Income/(Loss) on the Refinery Profit/Cash
Flow Report, whether or not such calculations and methods are in accordance
with GAAP.

     Section 5.  ADDITIONAL  AGREEMENTS.  (a) For the  avoidance  of doubt,
nothing  contained in this Amendment  shall result in any adjustment to the
Members' respective  Percentage Interests in the Company. The Members agree
that the capitalized  expenditures and expenditures expensed by the Company
for  the  Project  shall  not  affect  the  amount  of  Distributable  Cash
distributed to the Members for any Fiscal Quarter.

     (b)  Notwithstanding  Section  5.01(c) of the MAP LLC Agreement,  each
Distributions  Calculation Statement distributed during each Fiscal Quarter
beginning with the first Fiscal  Quarter in which the Company  incurred any
expenditures  for the Project  until and  including  the Fiscal  Quarter in
which the Repayment Date occurs (the "Detroit Loan Period") shall set forth
the calculations (in reasonable  detail),  giving effect to this Amendment,
used by the Company for purposes of distributions pursuant to Section 5.01.

     (c) During the Detroit Loan Period, the Company shall prepare and send
to each Member (at the same time) promptly, but in no event later than noon
on the 25th day of the last  calendar  month of each  Fiscal  Quarter,  the
Refinery Profit/Cash Flow Report.

     Section 6.  PARTIES IN  INTEREST.  This  Amendment  shall inure to the
benefit of, and be binding upon,  the parties  hereto and their  respective
successors, legal representatives and permitted assigns.

     Section  7.   COUNTERPARTS.   This   Amendment   may  be  executed  in
counterparts,  each of which shall be deemed an original,  but all of which
together shall constitute one and the same instrument.

     Section 8.  GOVERNING  LAW.  THIS  AMENDMENT  SHALL BE GOVERNED BY AND
CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE STATE OF  DELAWARE,  WITHOUT
GIVING EFFECT TO THE  PRINCIPLES OF CONFLICTS OF LAW THEREOF.  ANY RIGHT TO
TRIAL BY JURY WITH RESPECT TO ANY CLAIM OR PROCEEDING RELATED TO OR ARISING
OUT OF  THIS  AMENDMENT,  OR  ANY  TRANSACTION  OR  CONDUCT  IN  CONNECTION
HEREWITH, IS WAIVED.

     Section  9.  NO  THIRD-PARTY  BENEFICIARIES.  This  Amendment  is  not
intended to confer upon any person other than the parties hereto any rights
or remedies.

     Section 10.  INTERPRETATION.  The headings contained in this Amendment
are for reference purposes only and shall not affect in any way the meaning
or  interpretation  of  this  Amendment.   Whenever  the  words  "include",
"includes" or "including" are used in this Agreement,  they shall be deemed
to be followed by the words "without limitation".

     Section  11.  SEVERABILITY.  If any  term or other  provision  of this
Amendment is invalid, illegal or incapable of being enforced by any rule or
Law,  or  public  policy,  all  other  conditions  and  provisions  of this
Amendment shall nevertheless remain in full force and effect so long as the
economic or legal substance of the transactions and amendments contemplated
hereby is not affected in any manner materially  adverse to any party. Upon
such determination that any term or other provision is invalid,  illegal or
incapable of being  enforced,  the parties  hereto shall  negotiate in good
faith to modify this  Amendment so as to effect the original  intent of the
parties  as  closely  as  possible  to the end  that the  transactions  and
amendments contemplated hereby are fulfilled to the extent possible.

     IN WITNESS  WHEREOF,  the parties hereto have caused this Amendment to
be duly executed as of the day and year first written above.

                                         MARATHON OIL COMPANY,

                                         By: /s/ C.P. Cazalot, Jr.
                                             Name: C.P. Cazalot, Jr.
                                             Title: President


                                         ASHLAND INC.,

                                         By: /s/ J. Marvin Quin
                                             Name: J. Marvin Quin
                                             Title: Senior Vice President
                                             and Chief Financial
                                             Officer

CONFIDENTIAL TREATMENT REQUESTED BY ASHLAND INC. EXHIBIT A Detroit Expansion Project Refinery Profit/Cash Flow Report (Using year 2002 as Example) [**]

CONFIDENTIAL TREATMENT REQUESTED BY ASHLAND INC. EXHIBIT B Detroit Expansion Project Qualified Expenditure Report [**]

CONFIDENTIAL TREATMENT REQUESTED BY ASHLAND INC. EXHIBIT C Detroit Expansion Project Description and Estimate of Amount Financed (000s) [**]

                                                              Exhibit 31.1

                               CERTIFICATION

Statement Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by
Chief Executive Officer Regarding Facts and Circumstances Relating to
Exchange Act Filings.

     I, James J. O'Brien, Chief Executive Officer of Ashland Inc., certify that:

     1.   I have reviewed this quarterly report on Form 10-Q/A of Ashland
          Inc.;

     2.   Based on my knowledge, this quarterly report 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 with respect to the period covered by this quarterly
          report;

     3.   Based on my knowledge, the financial statements, and other
          financial information included in this quarterly report, fairly
          present in all material respects the financial condition, results
          of operations and cash flows of the registrant as of, and for,
          the periods presented in this quarterly report;

     4.   The registrant's other certifying officers and I are responsible
          for establishing and maintaining disclosure controls and
          procedures (as defined in Exchange Act Rules 13a-15 and
          15d-15(e)) for the registrant and have:

          a)   Designed such disclosure controls and procedures, or caused
               such disclosure controls and procedures to be designed under
               our supervision, to ensure that material information
               relating to the registrant, including its consolidated
               subsidiaries, is made known to us by others within those
               entities, particularly during the period in which this
               quarterly report is being prepared;

          b)   Evaluated the effectiveness of the registrant's disclosure
               controls and procedures and presented in this report our
               conclusions about the effectiveness of the disclosure
               controls and procedures, as of the end of the period covered
               by this quarterly report based on such evaluation; and

          c)   Disclosed in this quarterly report any change in the
               registrant's internal control over financial reporting that
               occurred during the registrant's most recent fiscal quarter
               (the registrant's fourth fiscal quarter in the case of an
               annual report) that has materially affected, or is
               reasonably likely to materially affect, the registrant's
               internal control over financial reporting; and

     5.   The registrant's other certifying officers and I have disclosed,
          based on our most recent evaluation of internal control over
          financial reporting, to the registrant's auditors and the audit
          committee of registrant's board of directors (or persons
          performing the equivalent functions):

          a)   All significant deficiencies and material weaknesses in the
               design or operation of internal control over financial
               reporting which are reasonably likely to adversely affect
               the registrant's ability to record, process, summarize and
               report financial information; and

          b)   Any fraud, whether or not material, that involves management
               or other employees who have a significant role in the
               registrant's internal control over financial reporting.


          Date: November 5, 2004

                                         /s/ James J. O'Brien
                                         -------------------------------------
                                         Chief Executive Officer



                                                    Exhibit 31.2

                               CERTIFICATION

     Statement Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by
Chief Financial Officer Regarding Facts and Circumstances Relating to
Exchange Act Filings.

     I, J. Marvin Quin, Chief Financial Officer of Ashland Inc., certify that:

     1.   I have reviewed this quarterly report on Form 10-Q/A of Ashland
          Inc.;

     2.   Based on my knowledge, this report 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 with respect to the period covered by this report;

     3.   Based on my knowledge, the financial statements, and other
          financial information included in this report, fairly present in
          all material respects the financial condition, results of
          operations and cash flows of the registrant as of, and for, the
          periods presented in this report;

     4.   The registrant's other certifying officers and I are responsible
          for establishing and maintaining disclosure controls and
          procedures (as defined in Exchange Act Rules 13a-15 and
          15d-15(e)) for the registrant and have:

          a)   Designed such disclosure controls and procedures, or caused
               such disclosure controls and procedures to be designed under
               our supervision, to ensure that material information
               relating to the registrant, including its consolidated
               subsidiaries, is made known to us by others within those
               entities, particularly during the period in which this
               report is being prepared;

          b)   Evaluated the effectiveness of the registrant's disclosure
               controls and procedures and presented in this report our
               conclusions about the effectiveness of the disclosure
               controls and procedures, as of the end of the period covered
               by this report based on such evaluation; and

          c)   Disclosed in this report any change in the registrant's
               internal control over financial reporting that occurred
               during the registrant's most recent fiscal quarter (the
               registrant's fourth fiscal quarter in the case of an annual
               report) that has materially affected, or is reasonably
               likely to materially affect, the registrant's internal
               control over financial reporting; and

     5.   The registrant's other certifying officers and I have disclosed,
          based on our most recent evaluation of internal control over
          financial reporting, to the registrant's auditors and the audit
          committee of registrant's board of directors (or persons
          performing the equivalent functions):

          a)   All significant deficiencies and material weaknesses in the
               design or operation of internal control over financial
               reporting which are reasonably likely to adversely affect
               the registrant's ability to record, process, summarize and
               report financial information; and

          b)   Any fraud, whether or not material, that involves management
               or other employees who have a significant role in the
               registrant's internal control over financial reporting.

          Date: November 5, 2004

                                         /s/  J. Marvin Quin
                                         -------------------------------------
                                         Chief Financial Officer



                                                          EXHIBIT 32

                         CERTIFICATION PURSUANT TO
                           18 U.S.C. SECTION 1350
                           AS ADOPTED PURSUANT TO
               SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly Report of Ashland Inc. (the "Company") on
Form 10-Q/A for the period ended March 31, 2004 as filed with the
Securities and Exchange Commission on the date hereof (the "Report"), each
of the undersigned, James J. O'Brien, Chief Executive Officer of the
Company, and J. Marvin Quin, Chief Financial Officer of the Company,
certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, to the best of his knowledge that:

(1)   The  Report  fully  complies,  in all  material  respects,  with  the
      requirements of section 13(a) or 15(d) of the Securities Exchange Act
      of 1934; and

(2)   The information contained in the Report fairly presents, in all
      material respects, the financial condition and results of the
      operations of the Company as of and for the periods presented in the
      report.


The foregoing certification is provided solely for purposes of complying
with the provisions of Section 906 of the Sarbanes-Oxley Act of 2002 and is
not intended to be used or relied upon for any other purpose.


/s/ James J. O'Brien
- -------------------------------------
James J. O'Brien
Chief Executive Officer
November 5, 2004


/s/ J. Marvin Quin
- -------------------------------------
J. Marvin Quin
Chief Financial Officer
November 5, 2004