SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

___________________________________________________________

FORM 10-QSB/A
___________________________________________________________

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

For the Quarter Ended June 30, 2004

Commission File Number 0-21522

WILLAMETTE VALLEY VINEYARDS, INC.

 (Exact name of registrant as specified in charter)

              Oregon                       93-0981021
  (State or other jurisdiction of      (I.R.S. Employer
  incorporation or organization)     Identification Number)


___________________________________________________________


8800 Enchanted Way,  S.E., Turner, Oregon 97392
 (503)-588-9463

 (Address, including Zip code, and telephone number,
including area code, of registrant's principal executive offices)

___________________________________________________________

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.

                                            [X] YES       [  ] NO

Number of shares of common stock outstanding as of June 30, 2004
4,485,978 shares, no par value

Transitional Small Business Disclosure
                                           [  ] YES        [X] NO



Explanatory Note

As previously reported, in February and March 2004 the Alcohol and Tobacco Tax
and Trade Bureau of the U.S. Treasury Department audited the Company's excise
tax liability and payments for 2003, 2002 and 2001.  This audit resulted in
additional excise taxes owing for those periods due principally to the
Company's incorrect application of the federal small winery tax credit.  The
Company originally recorded a liability as of December 31, 2003 and a related
expense in the year then ended of the estimated excise taxes owing of $80,000.
The Company has restated its financial statements for the years ended December
31, 2003, 2002, and 2001 and the quarterly periods within each of those years
to reflect the correct excise tax for each of the periods and to record the
estimated interest and penalties with respect to the related estimated excise
tax liability.  Additional excise taxes of $6,284 and $12,568 and related
interest and penalties of $1,854 and $3,708 have been recorded for the three
and six month periods ended June 30, 2003, respectively.

In addition, the Company previously capitalized certain label and package
design costs totaling $71,528 and was amortizing them over a five year period
through 2004.  Amortization expense of $3,600 for each of the three months
ended June 30, 2004 and 2003 and $7,200 for each of the six months ended June
30, 2004 and 2003 was included in selling, general and administrative expenses.
It has been determined that such costs should be expensed as incurred.
Accordingly, the Company has restated its financial statements for the three
and six month periods ended June 30, 2004 and 2003 to adjust for the previously
capitalized costs and related amortization.

In addition, the Company has restated its financial statements for the three
and six months ended June 30, 2003 to reflect the reclassification of
amortization of deferred gain arising from a sales-leaseback transaction from
other income to an offset of the related lease expense included in selling,
general and administrative expenses.  The Company has also restated its
financial statements for the three and six months ended June 30, 2003 to
reflect the reclassification of an expense from other expense to cost of goods
sold.

Additional detail regarding the restatement is included in Note 2 of the Notes
to Financial Statements included in Part I, Item 1 and in Management's
Discussion and Analysis of Financial Condition and Results of Operations under
Restatement of Financial Information in Part I, Item 2, of this Form 10-QSB/A.


                  WILLAMETTE VALLEY VINEYARDS, INC.
                       INDEX TO FORM 10-QSB/A

Part I - Financial Information

Item 1--Financial Statements

Balance Sheet

Statement of Operations

Statement of Cash Flows

Notes to Consolidated Financial Statements

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

Item 3--Controls and Procedures

Part II - Other Information

Item 1--Exhibits and Reports of Form 8-K

Item 5--Other Information

Signatures

PART 1                 FINANCIAL INFORMATION
ITEM 1                    Financial Statements

                  WILLAMETTE VALLEY VINEYARDS, INC.
                            Balance Sheet
                                          June 30,         December 31,
                                            2004                2003
                                        (unaudited)
                                        (restated)          (restated)
ASSETS                                  __________          __________
Current assets
  Cash and cash equivalents            $    67,876         $   213,681
  Accounts receivable trade, net           616,206             796,836
  Inventories                            7,785,779           7,335,378
  Prepaid expenses and other
  current assets                            60,909              46,565
  Income taxes receivable                        -              83,911
  Deferred income taxes                    174,323             174,323
                                        __________          __________
Total current assets                     8,705,093           8,650,694

Vineyard development cost, net           1,700,671           1,698,970
Inventories                                552,414             552,414
Property and equipment, net              4,551,972           4,698,915
Notes receivable from officer and other     68,374              66,134
Debt issuance costs, net                    60,676              62,805
Other assets                               200,688             201,220
                                        __________          __________
Total assets                           $15,839,888         $15,931,152
                                        ==========          ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Line of credit                       $ 1,034,407         $ 1,130,516
  Current portion of long-term debt        250,291             250,291
  Accounts payable                         796,981             752,219
  Accrued expenses                         457,733             471,441
  Income taxes payable                      49,747                   -
  Grapes payable                           514,293             669,714
                                        __________          __________
Total current liabilities                3,103,452           3,274,181

Long-term debt                           2,559,134           2,693,108
Distributor obligation                   1,500,000           1,500,000
Deferred rent liability                    120,390             108,995
Deferred gain                              387,251             399,743
Deferred income taxes                      295,285             295,285
                                        __________          __________
Total liabilities                        7,965,512           8,271,312
                                        __________          __________
Shareholders' equity
  Common stock, no par value - 10,000,000
  shares authorized, 4,485,978 and 4,479,478
  shares issued and outstanding at June 30,
  2004 and December 31, 2003             7,181,639           7,167,589
Retained earnings                          692,737             492,251
                                        __________          __________
Total shareholders' equity               7,874,376           7,659,840
                                        __________          __________
Total liabilities and shareholders'
equity                                 $15,839,888         $15,931,152
                                        ==========          ==========
The accompanying notes are an integral part of these financial statements.

                  WILLAMETTE VALLEY VINEYARDS, INC.
                       Statement of Operations
                             (unaudited)
                  Three months ended June 30,  Six months ended June 30,
                      2004          2003         2004          2003
                   (restated)    (restated)   (restated)    (restated)
                   __________    __________   __________    __________
Net revenues
  Case revenue    $ 2,096,773   $ 1,539,422  $ 3,931,383   $ 2,871,324
  Custom crush-facility lease-
    bulk revenue        7,041         8,640       16,057       163,815
                   __________    __________   __________    __________
Total net revenues  2,103,814     1,548,062    3,947,440     3,035,139

Cost of sales
  Case              1,061,808       744,882    1,945,827     1,375,339
  Bulk                      -         6,324            -       121,611
                   __________    __________   __________    __________
Total cost of sales 1,061,808       751,206    1,945,827     1,496,950

Gross margin        1,042,006       796,856    2,001,613     1,538,189

Selling, general and administrative
  expenses            842,970       667,587    1,532,733     1,289,163
                   __________    __________   __________    __________
Net operating
  income              199,036       129,269      468,880       249,026

Other income (expense)
  Interest income       1,346         1,313        2,548         2,627
  Interest expense    (75,440)      (87,254)    (151,822)     (175,218)
  Other income
    (expense)               -         1,076       14,538        26,999
                   __________    __________   __________    __________
Net income before
  income taxes        124,942        44,404      334,144       103,434

Income tax             49,977        18,200      133,658        42,216
                   __________    __________   __________    __________
Net income             74,965        26,204      200,486        61,218

Retained earnings beginning of
  period              617,772       353,537      492,251       318,523
                   __________    __________   __________    __________
Retained earnings
  end of period   $   692,737   $   379,741  $   692,737   $   379,741
                   ==========    ==========   ==========    ==========
Basic earnings per
  common share    $       .02   $       .01  $       .04   $       .01

Diluted earnings per
  common share    $       .02   $       .01  $       .04   $       .01

Weighted average number of
basic common shares
outstanding         4,485,780     4,474,854    4,484,030     4,473,663

Weighted average number of
diluted common shares
outstanding         4,567,637     4,474,854    4,565,887     4,473,663

The accompanying notes are an integral part of these financial statements.

                  WILLAMETTE VALLEY VINEYARDS, INC.
                       Statement of Cash Flows
                             (unaudited)

                                           Six months ended June 30,
                                            2004                2003
                                        (restated)          (restated)
                                        __________          __________
Cash flows from operating activities:
  Net income                           $   200,486         $    61,218
Reconciliation of net income to net cash
 provided by (used in) operating activities:
  Depreciation and amortization            325,541             363,721
  Loss (gain) on disposal of fixed assets    1,898              (3,004)
  Stock issued for compensation             11,500               8,819

Changes in assets and liabilities:
  Accounts receivable trade                180,630              66,817
  Inventories                             (450,401)             94,242
  Prepaid expenses and other
    current assets                         (14,344)             12,173
  Note receivable                           (2,240)             (2,075)
  Other assets                                 532               1,457
  Accounts payable                          44,762            (135,935)
  Accrued expenses                         (13,708)             17,916
  Income taxes payable                     133,658             (26,906)
  Grape payables                          (155,421)           (303,555)
  Deferred rent liability                   11,395              11,396
  Deferred gain                            (12,492)            (12,492)
                                        __________          __________
Net cash provided by
  operating activities                     261,796             153,792
                                        __________          __________

Cash flows from investing activities;
  Additions to property and equipment     (130,518)            (70,238)
  Vineyard development expenditures        (40,462)             (6,057)
  Proceeds from the sale of property
    and equipment                                -              15,128
  Investments                                    -               1,000
                                        __________          __________
Net cash used in investing activities     (170,980)            (60,167)
                                        __________          __________

Cash flows from financing activities:
  Debt issuance costs                       (9,088)            (12,710)
  Net decrease in line of
    credit balance                         (96,109)           (307,097)
  Proceeds from stocks options exercised     2,550                   -
  Repayments of long-term debt            (133,974)           (129,565)
                                        __________          __________
Net cash used in financing activities     (236,621)           (449,372)
                                        __________          __________
Net decrease in cash and
  cash equivalents                        (145,805)           (355,747)

Cash and cash equivalents:
  Beginning of period                      213,681             632,183
                                        __________          __________
  End of period                        $    67,876         $   276,436
                                        ==========          ==========
The accompanying notes are an integral part of these financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1) BASIS OF PRESENTATION

The accompanying unaudited financial statements as of and for the three  and
six months ended June 30, 2004 and 2003, have been prepared in conformity with
accounting principles generally accepted in the United States. The financial
information as of December 31, 2003, is derived from the audited financial
statements presented in the Willamette Valley Vineyards, Inc. (the "Company")
Annual Report on Form 10-KSB/A for the year ended December 31, 2003. Certain
information or footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed or omitted, pursuant to the rules and regulations of the Securities
and Exchange Commission. In the opinion of management, the accompanying
financial statements include all adjustments necessary (which are of a normal
recurring nature) for the fair statement of the results of the interim periods
presented. The accompanying financial statements should be read in conjunction
with the Company's audited financial statements for the year ended December 31,
2003, as presented in the Company's Annual Report on Form 10-KSB/A.

Operating results for the three and six months ended June 30, 2004, are not
necessarily indicative of the results that may be expected for the entire year
ending December 31, 2004, or any portion thereof.

The Company has a single operating segment consisting of the retail, instate
self-distribution and out of state sales departments.  These departments have
similar economic characteristics, offer comparable products to customers, and
utilize similar processes for production and distribution.

Basic earnings per share are computed based on the weighted-average number of
common shares outstanding each period. Diluted earnings per share are computed
using the weighted average number of shares of common stock and dilutive common
equivalent shares outstanding during the year.   Common equivalent shares from
stock options and other common stock equivalents are excluded from the
computation when their effect is anti-dilutive.  There were total common stock
equivalent shares of 81,857 shares included in the computation of dilutive
earnings per share for the three and six-month period ended June 30, 2004.
Options to purchase shares of common stock outstanding at June 30, 2003 were
not included in the computation of diluted earnings per share for the three and
six-month period ended June 30, 2003 because the exercise prices were greater
than fair value.



2)  RESTATEMENT OF FINANCIAL INFORMATION

As previously reported, in February and March 2004 the Alcohol and Tobacco Tax
and Trade Bureau of the U.S. Treasury Department audited the Company's excise
tax liability and payments for 2003, 2002 and 2001.  This audit resulted in an
additional amount of excise tax owing for those periods due principally to the
Company's incorrect application of the federal small winery tax credit. The
Company originally recorded a liability as of December 31, 2003 and a related
expense in the year then ended of the estimated excise taxes owing of $80,000.
The Company has restated its financial statements for the years ended December
31, 2003, 2002, and 2001 and the quarterly periods within each of those years
to reflect the correct excise tax for each of the periods and to record the
estimated interest and penalties with respect to the related estimated excise
tax liability.  Additional excise taxes of $6,284 and $12,568 and related
interest and penalties of $1,854 and $3,708 have been recorded for the three
and six month periods ended June 30, 2003, respectively.

In addition, the Company previously capitalized certain label and package
design costs totaling $71,528 and was amortizing them over a five year period
through 2004.  Amortization expense of $3,600 for each of the three months
ended June 30, 2004 and 2003 and $7,200 for each of the six months ended June
30, 2004 and 2003 was included in selling, general and administrative expenses.
It has been determined that such costs should be expensed as incurred.
Accordingly, the Company has restated its financial statements for the three
and six month periods ended June 30, 2004 and 2003 to adjust for the previously
capitalized costs and related amortization.

The effect of these restatements was to increase net income by $2,160($- per
share) and $4,320($- per share) for the three and six month periods ended June
30, 2004 and to decrease net income by $3,127($- per share) and by $6,254($-
per share) for the three and six month periods ended June 30, 2003.

In addition, the Company has restated its financial statements for the three
and six month periods ended June 30, 2003 to reflect the reclassification of an
expense of $29,423 from other expense to cost of goods sold and the
reclassification of amortization of deferred gain arising from a sales-
leaseback transaction of $6,246 and $12,492, respectively, from other income to
an offset of the related lease expense included in selling, general and
administrative expenses.  There was no change to previously reported net income
as a result of these reclassifications.

There was no change to previously reported cash provided by operating
activities, cash used by investing activities or cash used by financing
activities.

The following sets forth the effects of the aforementioned restatements to the
Company's Balance Sheet at June 30, 2004 and December 31, 2003, and Statements
of Operations for the three and six month periods ended June 30, 2004 and 2003.

June 30, 2004
                        As Reported      Adjustments      Restated
Current assets          $  8,705,093     $          -     $  8,705,093
                        ------------     ------------     ------------
Other assets            $    207,416     $     (6,728)    $    200,688
                        ------------     ------------     ------------
Total assets            $ 15,846,616     $     (6,728)    $ 15,839,888
                        ============     ============     ============
Current liabilities     $  3,090,591     $     12,861     $  3,103,452
                        ------------     ------------     ------------
Deferred income taxes   $    300,856     $     (5,571)    $    295,285
                        ------------     ------------     ------------
Total liabilities       $  7,958,222     $      7,290     $  7,965,512
Shareholders' equity       7,888,394          (14,018)       7,874,376
                        ------------     ------------     ------------
Total liabilities and
Shareholders' equity    $ 15,846,616     $     (6,728)    $ 15,839,888
                        ============     ============     ============


December 31, 2003
                        As Reported      Adjustments      Restated
Current assets          $  8,648,453     $      2,241     $  8,650,694
                        ------------     ------------     ------------
Other assets            $    215,148     $    (13,928)    $    201,220
                        ------------     ------------     ------------
Total assets            $ 15,942,839     $    (11,687)    $ 15,931,152
                        ============     ============     ============
Current liabilities     $  3,261,959     $     12,222     $  3,274,181
                        ------------     ------------     ------------
Deferred income taxes   $    300,856     $     (5,571)    $    295,285
                        ------------     ------------     ------------
Total liabilities       $  8,264,661     $      6,651     $  8,271,312
Shareholders' equity       7,678,178          (18,338)       7,659,840
                        ------------     ------------     ------------
Total liabilities and
Shareholders' equity    $ 15,942,839     $    (11,687)    $ 15,931,152
                        ============     ============     ============


Three months ended June 30, 2004(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  2,103,814     $          -     $  2,103,814
Cost of sales              1,061,808                -        1,061,808
                        ------------     ------------     ------------
Gross margin               1,042,006                -        1,042,006

Selling general and administrative
  expenses                   846,570           (3,600)         842,970
                        ------------     ------------     ------------
Net operating income         195,436            3,600          199,036
Other income (expense),
  net                        (74,094)               -          (74,094)
                        ------------     ------------     ------------
Income before income taxes   121,342            3,600          124,942

Income tax                    48,537            1,440           49,977
                        ------------     ------------     ------------
Net income              $     72,805     $      2,160     $     74,965
                        ============     ============     ============


Six months ended June 30, 2004(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  3,947,440     $          -     $  3,947,440
Cost of sales              1,945,827                -        1,945,827
                        ------------     ------------     ------------
Gross margin               2,001,613                -        2,001,613

Selling general and administrative
  expenses                 1,539,933           (7,200)       1,532,733
                        ------------     ------------     ------------
Net operating income         461,680            7,200          468,880
Other income (expense),
  net                       (134,736)               -         (134,736)
                        ------------     ------------     ------------
Income before income taxes   326,944            7,200          334,144

Income tax                   130,778            2,880          133,658
                        ------------     ------------     ------------
Net income              $    196,166     $      4,320     $    200,486
                        ============     ============     ============


Three months ended June 30, 2003(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  1,554,346     $     (6,284)    $  1,548,062
Cost of sales                721,783           29,423          751,206
                        ------------     ------------     ------------
Gross margin                 832,563          (35,707)         796,856

Selling general and administrative
  expenses                   676,422           (8,835)         667,587
                        ------------     ------------     ------------
Net operating income         156,141          (26,872)         129,269
Other income (expense),
  net                       (107,199)          22,334          (84,865)
                        ------------     ------------     ------------
Income before income taxes    48,942           (4,538)          44,404
Income tax                    19,611           (1,411)          18,200
                        ------------     ------------     ------------
Net income              $     29,331     $     (3,127)    $     26,204
                        ============     ============     ============


Six months ended June 30, 2003(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  3,047,707     $    (12,568)    $  3,035,139
Cost of sales              1,467,527           29,423        1,496,950
                        ------------     ------------     ------------
Gross margin               1,580,180          (41,991)       1,538,189

Selling general and administrative
  expenses                 1,306,833          (17,670)       1,289,163
                        ------------     ------------     ------------
Net operating income         273,347          (24,321)         249,026
Other income (expense),
  net                       (160,837)          15,245         (145,592)
                        ------------     ------------     ------------
Income before income taxes   112,510           (9,076)         103,434
Income tax                    45,038           (2,822)          42,216
                        ------------     ------------     ------------
Net income              $     67,472     $     (6,254)    $     61,218
                        ============     ============     ============


3) STOCK BASED COMPENSATION

The Company accounts for the employee and director stock options in accordance
with provisions of Accounting Principles Board (APB) Opinion No. 25, Accounting
for Stock Issued to Employees.  Pro forma disclosures as required under SFAS
No. 123, Accounting for Stock Based Compensation, and as amended by SFAS No.
148, Accounting for Stock Based Compensation - Transition and Disclosure, are
presented below.

Had compensation cost for the Company's stock option plans been determined
based on the fair value at the grant date for awards consistent with the
provisions of SFAS No. 123, the Company's net earnings would have been reduced
to the pro forma amounts indicated as follows for the three and six months
ended June 30:

                  Three months ended June 30,  Six months ended June 30,
                      2004          2003         2004          2003
                  (unaudited)   (unaudited)  (unaudited)   (unaudited)
                  (restated)     (restated)  (restated)     (restated)
                   __________    __________   __________    __________
Net income,
  as reported     $    74,965   $    26,204  $   200,486   $    61,218
Add stock-based
  employee compensation
  expense included in
  reported net income,
  net of related tax
  effects                   -             -       11,500         8,819

Deduct total stock based
  employee compensation
  expense determined
  under fair value based
  method for all awards,
  net of related tax
  effects              (5,124)       (5,948)     (18,033)      (20,715)
                   __________    __________   __________    __________

Pro forma net
  income          $    69,841   $    20,256  $   193,953   $    49,322

Earnings per share:
  Basic -
    as reported   $      0.02   $      0.01  $      0.04   $      0.01
  Basic -
    pro forma     $      0.02   $         -  $      0.04   $      0.01

  Diluted -
    as reported   $      0.02   $      0.01  $      0.04   $      0.01
  Diluted -
    pro forma     $      0.02   $         -  $      0.04   $      0.01

For purposes of disclosure, the Black-Scholes option pricing model was used to
calculate fair values for stock options granted.  The estimated fair value of
the options is amortized to expense over the options' vesting period.


4) INVENTORIES BY MAJOR CLASSIFICATION ARE SUMMARIZED AS FOLLOWS:

                                          June 30,          December 31,
                                            2004                2003
                                        (unaudited)
                                        __________          __________

Winemaking and packaging materials     $   140,181         $    80,886
Work-in-progress (costs relating
  to unprocessed and/or bulk
  wine products)                         2,136,742           1,982,469
Finished goods (bottled wines            6,061,270           5,824,437
  and related products)                 __________          __________
                                         8,338,193           7,887,792

Less: amounts designated for distributor  (552,414)           (552,414)
                                        __________          __________

Current inventories                    $ 7,785,779         $ 7,335,378
                                        ==========          ==========


5) PROPERTY AND EQUIPMENT CONSIST OF THE FOLLOWING:

                                          June 30,          December 31,
                                            2004                2003
                                        (unaudited)
                                        __________          __________

Land and improvements                  $   984,256         $   976,838
Winery building and hospitality center   4,647,272           4,577,467
Equipment                                4,979,294           4,933,329
                                        __________          __________
                                        10,610,822          10,487,634

Less accumulated depreciation           (6,058,850)         (5,788,719)
                                        __________          __________
                                       $ 4,551,972         $ 4,698,915
                                        ==========          ==========


6) SUBSEQUENT EVENTS:

None.


ITEM 2
Management's Discussion and Analysis of Financial Condition
 and Results of Operations

Forward Looking Statement:

This Management's Discussion and Analysis of Financial Condition and Results of
Operation and other sections of this Form 10-QSB/A contain forward-looking
statements within the meaning of the Private Securities Litigation Reform Act
of 1995.  These forward-looking statements involve risks and uncertainties that
are based on current expectations, estimates and projections about the
Company's business, and beliefs and assumptions made by management.  Words such
as "expects," "anticipates," "intends," "plans," "believes," "seeks,"
"estimates" and variations of such words and similar expressions are intended
to identify such forward-looking statements.  Therefore, actual outcomes and
results may differ materially from what is expressed or forecasted in such
forward-looking statements due to numerous factors, including, but not limited
to:  availability of financing for growth, availability of adequate supply of
high quality grapes, successful performance of internal operations, impact of
competition, changes in wine broker or distributor relations or performance,
impact of possible adverse weather conditions, impact of reduction in grape
quality or supply due to disease, impact of governmental regulatory decisions,
and other risks detailed below as well as those discussed elsewhere in this
Form 10-QSB/A and from time to time in the Company's Securities and Exchange
Commission filings and reports.  In addition, such statements could be affected
by general industry and market conditions and growth rates, and general
domestic economic conditions.

Management's Discussion and Analysis of
Financial Condition and Results of Operations

The Management's Discussion and Analysis of Financial Condition and Results of
Operations presented below reflects the effects of the restatement of our
financial statements for the three and six months ended June 30, 2004 and 2003
and as of June 30, 2004 and December 31, 2003 as discussed in Note 2 to the
financial statements.

Overview

Revenues increased in the three and six months ended June 30, 2004 compared to
the prior year period, particularly in the six month period where total revenue
increased 30%.  This was due primarily to increased sales through the Bacchus
Fine Wines and out of state sales departments.  While total costs of sales and
selling, general and administrative expenses also increased in both the three
and six months periods, net operating income increased approximately 54% for
the three months ended June 30, 2004 and 88% for the six months ended June 30,
2004, compared in each case to the prior year period.  Net income before taxes
increased 181% and 223% for the three and six month periods ended June 30, 2004
compared to the prior year periods and earnings per share doubled in the three
month period ended June 30, 2004 and quadrupled in the six month period ended
June 30, 2004 compared to the prior year period.  This was due entirely to the
increase in our net revenue for those periods.

We expect revenues to increase in the future because of the continued growth of
Bacchus Fine Wines.  We also expect total costs of sales and selling, general
and administrative expense to increase.

The Company has hired a viticulture consultant to improve vineyard care and
increase wine quality.  The winemaker and vineyard manager have spent one day
each week with her this quarter, resulting in a number of vineyard improvements
including using straw under the vine rows to increase natural soil nutrition
and as well as using other organic methods of improving vine health.  These
activities have resulted in higher per acre costs.  We believe these higher
costs will be offset by increased quality of grapes, which should result in our
wines demanding premium pricing, and increasing revenues.

The gross margin is higher than expected, elevating profitability.  As our
distribution in Oregon of wines produced by others grows, we expect this gross
margin to fall.  Therefore, we believe conclusions should not be drawn by this
Quarter's favorable gross margin.

Also in this quarter, the Company favorably resolved its review of invoices to
the out-of-state distribution network and bill-backs received by this network
and credits taken against Company invoices by this network.  This review
resulted in the reduction of sample and sales allowance expenses and thereby
providing a one time increase in profitability in this quarter.

As a result of the Sarbanes-Oxley Act and accompanying regulations relating to
public company financial reporting, we are expecting to incur significantly
greater costs, including accounting, legal and consulting fees in the future.
We anticipate these fees will reduce the Company's profitability in future
periods.

Revenues from Bacchus Fine Wines, the Company's wholesale wine distribution
department, increased 54% in the 2nd Quarter of 2004 compared to the same
period in 2003.  At the same time, expenses attributable to Bacchus' operations
increased at a higher rate(68%) and exceeded planned expenses for the three
months ended June 30, 2004 compared to the prior year period.  We believe we
are in an infrastructure building stage, which will be supported by increased
sales in the future, thereby spreading these new fixed costs over greater
volume and increasing profitability.  Sales of Company produced products
through Bacchus Fine Wines increased 8% and sales of products produced by other
wineries increased 570% in the three months ended June 30, 2004 compared to the
prior year period.

Out-of-state sales to distributors increased 36% for the three months ended
June 30, 2004 compared to the prior year period with lower selling costs than
in the comparable prior year period, as well as budget.  The unusual sale of
the remaining stock of 2002 Pinot gris to United Airlines for its First Class
Cabin wine service on international and transcontinental flights in the three
months ended June 30, 2004 contributed to these positive results.  This same
wine was named in USA Today as one of the top white wines of summer, in an
article written March 26, 2004, titled, "The Pours of Summer".  We believe the
Company will need to increase sales expenses, in particular out-of-state travel
to distributor markets, to increase retail and restaurant account calls to
remain competitive with other wine producers.  These additional costs could
reduce future profitability.

Retail revenues were down 6% in the three months ended June 30, 2004 compared
to the prior year period due primarily to lower direct sales made by the
Company's key customer sales representatives.  Staff turnover with vacancies in
these positions is the primary reason for these lower sales.  Higher tasting
room sales in the three months ended June 30, 2004 compared to the prior year
period did not completely offset the direct sale revenue reductions.  Results
have improved at the Tualatin winery as compared to the prior year since we
leased a portion of the facility to our former head winemaker which generated
rent income of $6,909 and $15,924, respectively for the three and six months
ended June 30, 2004.

The Company's wines continued to receive strong reviews from prominent
reviewers.  Willamette Valley Vineyards 2003 Pinot gris received an
"Exceptional" rating from renowned wine critic Dan Berger and was awarded the
"Sweepstakes White" wine, one of the top awards from among 1,600 wines
submitted at the Long Beach Grand Cru.


RESULTS OF OPERATIONS

Revenue

The Company's revenues are summarized as follows:

                  Three months ended June 30,  Six months ended June 30,
                      2004          2003         2004          2003
                                 (restated)                 (restated)
                   __________    __________   __________    __________

Tasting Room Sales and
 Rental Income    $   331,363   $   351,414  $   659,122   $   647,081
On-site and off-site
 festivals             11,766        21,826       61,735        64,997
In state sales      1,171,162       758,465    2,072,989     1,348,997
Out of state sales    649,470       478,770    1,246,648       926,806
Bulk wine/
 Misc. sales            7,041         8,640       16,057       163,815
                   __________    __________   __________    __________
Total Revenue       2,170,802     1,619,115    4,056,551     3,151,696

Less Excise Taxes      66,988        71,053      109,111       116,557
                   __________    __________   __________    __________
Net Revenue       $ 2,103,814   $ 1,548,062  $ 3,947,440   $ 3,035,139
                   ==========    ==========   ==========    ==========

Tasting room and retail sales, and rental income for the three months ending
June 30, 2004 decreased 6% to $331,363 in 2004 from $351,414 for the comparable
period in 2003. For the six months ended June 30, 2004 sales increased 2% over
the comparable prior year period. Tasting room and retail sales decreased
during the second quarter of 2004 due in part to staff turnover and vacancies
in key customer sales.

On-site and off-site festival sales for the three months ended June 30, 2004
decreased 46% to $11,766 from $21,826 compared to the prior year period, and
decreased 5% for the six months ended June 30, 2004 compared to the prior year
period.  These decreases are due primarily to the continuing focus away from
on-site and off-site events, in favor of telephone, mail order and retail
sales.

Sales in the state of Oregon, through the Company's independent sales force and
through direct sales from the winery, increased 54% to $1,171,162 in the three
months ended June 30, 2004 from $758,465 as compared to the prior year period.
Sales through the Company's independent sales force alone for the three months
ended June 30, 2004 increased 60% to $949,675 from $593,566 from the comparable
prior year period.  The Company's direct instate sales to our largest customer
increased 153% to $193,067 from $76,328 in the three months ended June 30, 2004
compared to the prior year period.  These increases are largely the result of
the improved sales management and broader product lines presented through the
development of Bacchus Fine Wines.

Out-of-state sales in the three months ended June 30, 2004 increased 36% to
$649,470 from $478,770 compared to the prior year period.  During the six
months ended June 30, 2004, sales increased 35% compared to the prior year
period.  The higher sales are a result of increased promotional allowances
offered to distributors by the Company that are resulting in higher depletions
by the Company's distributors.

Excise taxes

The Company's excise taxes decreased in the three months ended June 30, 2004 to
$66,988 from $71,053 compared to the prior year period, and decreased to
$109,111 from $116,557 for the six months ended June 30, 2004 compared to the
prior year period.  This was due primarily to the Company's efforts to manage
production levels to receive the full benefit of the federal small winery tax
credit.

Restatement of Financial Information

As previously reported, in February and March 2004 the Alcohol and Tobacco Tax
and Trade Bureau of the U.S. Treasury Department audited the Company's excise
tax liability and payments for 2003, 2002 and 2001.  This audit resulted in an
additional amount of excise tax owing for those periods due principally to the
Company's incorrect application of the federal small winery tax credit. The
Company originally recorded a liability as of December 31, 2003 and a related
expense in the year then ended of the estimated excise taxes owing of $80,000.
The Company has restated its financial statements for the years ended
December 31, 2003, 2002, and 2001 and the quarterly periods within each of
those years to reflect the correct excise tax for each of the periods and to
record the estimated interest and penalties with respect to the related
estimated excise tax liability.  Additional excise taxes of $6,284 and $12,568
and related interest and penalties of $1,854 and $3,708 have been recorded for
the three and six month periods ended June 30, 2003, respectively.

In addition, the Company previously capitalized certain label and package
design costs totaling $71,528 and was amortizing them over a five year period
through 2004.  Amortization expense of $3,600 for each of the three months
ended June 30, 2004 and 2003 and $7,200 for each of the six months ended June
30, 2004 and 2003 was included in selling, general and administrative expenses.
It has been determined that such costs should be expensed as incurred.
Accordingly, the Company has restated its financial statements for the three
and six month periods ended June 30, 2004 and 2003 to adjust for the previously
capitalized costs and related amortization.

The effect of these restatements was to increase net income by $2,160($- per
share) and $4,320($- per share) for the three and six month periods ended June
30, 2004 and to decrease net income by $3,127($- per share) and by $6,254($-
per share) for the three and six month periods ended June 30, 2003.

In addition, the Company has restated its financial statements for the three
and six month periods ended June 30, 2003 to reflect the reclassification of an
expense of $29,423 from other expense to cost of goods sold and the
reclassification of amortization of deferred gain arising from a sales-
leaseback transaction of $6,246 and $12,492, respectively, from other income to
an offset of the related lease expense included in selling, general and
administrative expenses.  There was no change to previously reported net income
as a result of these reclassifications.

There was no change to previously reported cash provided by operating
activities, cash used by investing activities or cash used by financing
activities.

The following sets forth the effects of the aforementioned restatements to the
Company's Balance Sheet at June 30, 2004 and December 31, 2003, and Statements
of Operations for the three and six month periods ended June 30, 2004 and
2003.

June 30, 2004
                        As Reported      Adjustments      Restated
Current assets          $  8,705,093     $          -     $  8,705,093
                        ------------     ------------     ------------
Other assets            $    207,416     $     (6,728)    $    200,688
                        ------------     ------------     ------------
Total assets            $ 15,846,616     $     (6,728)    $ 15,839,888
                        ============     ============     ============
Current liabilities     $  3,090,591     $     12,861     $  3,103,452
                        ------------     ------------     ------------
Deferred income taxes   $    300,856     $     (5,571)    $    295,285
                        ------------     ------------     ------------
Total liabilities       $  7,958,222     $      7,290     $  7,965,512
Shareholders' equity       7,888,394          (14,018)       7,874,376
                        ------------     ------------     ------------
Total liabilities and
Shareholders' equity    $ 15,846,616     $     (6,728)    $ 15,839,888
                        ============     ============     ============


December 31, 2003
                        As Reported      Adjustments      Restated
Current assets          $  8,648,453     $      2,241     $  8,650,694
                        ------------     ------------     ------------
Other assets            $    215,148     $    (13,928)    $    201,220
                        ------------     ------------     ------------
Total assets            $ 15,942,839     $    (11,687)    $ 15,931,152
                        ============     ============     ============
Current liabilities     $  3,261,959     $     12,222     $  3,274,181
                        ------------     ------------     ------------
Deferred income taxes   $    300,856     $     (5,571)    $    295,285
                        ------------     ------------     ------------
Total liabilities       $  8,264,661     $      6,651     $  8,271,312
Shareholders' equity       7,678,178          (18,338)       7,659,840
                        ------------     ------------     ------------
Total liabilities and
Shareholders' equity    $ 15,942,839     $    (11,687)    $ 15,931,152
                        ============     ============     ============


Three months ended June 30, 2004(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  2,103,814     $          -     $  2,103,814
Cost of sales              1,061,808                -        1,061,808
                        ------------     ------------     ------------
Gross margin               1,042,006                -        1,042,006

Selling general and administrative
  expenses                   846,570           (3,600)         842,970
                        ------------     ------------     ------------
Net operating income         195,436            3,600          199,036
Other income (expense),
  net                        (74,094)               -          (74,094)
                        ------------     ------------     ------------
Income before income taxes   121,342            3,600          124,942

Income tax                    48,537            1,440           49,977
                        ------------     ------------     ------------
Net income              $     72,805     $      2,160     $     74,965
                        ============     ============     ============


Six months ended June 30, 2004(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  3,947,440     $          -     $  3,947,440
Cost of sales              1,945,827                -        1,945,827
                        ------------     ------------     ------------
Gross margin               2,001,613                -        2,001,613

Selling general and administrative
  expenses                 1,539,933           (7,200)       1,532,733
                        ------------     ------------     ------------
Net operating income         461,680            7,200          468,880
Other income (expense),
  net                       (134,736)               -         (134,736)
                        ------------     ------------     ------------
Income before income taxes   326,944            7,200          334,144

Income tax                   130,778            2,880          133,658
                        ------------     ------------     ------------
Net income              $    196,166     $      4,320     $    200,486
                        ============     ============     ============


Three months ended June 30, 2003(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  1,554,346     $     (6,284)    $  1,548,062
Cost of sales                721,783           29,423          751,206
                        ------------     ------------     ------------
Gross margin                 832,563          (35,707)         796,856

Selling general and administrative
  expenses                   676,422           (8,835)         667,587
                        ------------     ------------     ------------
Net operating income         156,141          (26,872)         129,269
Other income (expense),
  net                       (107,199)          22,334          (84,865)
                        ------------     ------------     ------------
Income before income taxes    48,942           (4,538)          44,404
Income tax                    19,611           (1,411)          18,200
                        ------------     ------------     ------------
Net income              $     29,331     $     (3,127)    $     26,204
                        ============     ============     ============


Six months ended June 30, 2003(unaudited)
                        As Reported      Adjustments      Restated
Net revenues            $  3,047,707     $    (12,568)    $  3,035,139
Cost of sales              1,467,527           29,423        1,496,950
                        ------------     ------------     ------------
Gross margin               1,580,180          (41,991)       1,538,189

Selling general and administrative
  expenses                 1,306,833          (17,670)       1,289,163
                        ------------     ------------     ------------
Net operating income         273,347          (24,321)         249,026
Other income (expense),
  net                       (160,837)          15,245         (145,592)
                        ------------     ------------     ------------
Income before income taxes   112,510           (9,076)         103,434
Income tax                    45,038           (2,822)          42,216
                        ------------     ------------     ------------
Net income              $     67,472     $     (6,254)    $     61,218
                        ============     ============     ============


Gross Margin

As a percentage of net revenue, gross margin decreased to 50% in the three
months ended June 30, 2004 as compared to 51% in the comparable prior year
period.  Gross margin for the six months ended June 30, 2004 and the comparable
prior year period was approximately 51%.  While the Company is continuing its
focus on, and improved distribution of, higher margin products, as well as
continuing to reduce grape and production costs, we anticipate the Company's
increased representation of brands other than its own through its Oregon sales
force will further erode the gross margins due to the lower margins associated
with selling those brands.


Selling, General and Administrative Expense

Selling, general and administrative expenses increased to $842,970 in the three
months ended June 30, 2004 from $667,587 in the comparable prior year period.
Selling, general and administrative expenses increased to $1,532,733 for the
six months ended June 30, 2004 from $1,289,163 for the comparable prior year
period.  As a percentage of net revenue from winery operations, selling,
general and administrative expenses decreased to 40% in the three months ended
June 30, 2004 from 43% in the comparable prior year period, and to 39% in the
six months ended June 30, 2004 from 42% in the comparable prior year period,
primarily as a result of increased revenues.

Interest Income, Other Income and Expense

Interest income increased to $1,346 for the three months ended June 30, 2004
from $1,313 for the comparable prior year period.  Interest expense decreased
to $75,440 for the three months ended June 30, 2004 compared to $87,254 in the
comparable prior year period.  Interest income decreased to $2,548 the six
months ended June 30, 2004 compared to $2,627 for the comparable prior year
period.  Interest expense decreased to $151,822 for the six months ended June
30, 2004 compared to $175,218 in the comparable prior year period.  Interest
costs were lower primarily due to less debt outstanding during the period.

The Company's other income is summarized as follows:

                  Three months ended June 30,  Six months ended June 30,
                      2004          2003         2004          2003
                                 (restated)                 (restated)
                   __________    __________   __________    __________

Gain on Tualatin
 bare land sale   $         -   $         -  $         -   $     3,004
Farm Credit interest
 rebate                     -             -       14,504        22,617
Miscellaneous rebates       -         1,076           34         1,378

                   __________    __________   __________    __________
Other income
 (expense)        $         -   $     1,076  $    14,538   $    26,999


Income Taxes

As the Company experienced a net profit for the three and six months ended
June 30, 2004, we accrued $49,977 in income tax expense for the three months
ended June 30, 2004, making the total accrued $133,658 for the six months ended
June 30, 2004.  The Company's estimated tax rate for the three and six months
ended June 30, 2004 was 40 percent.

Liquidity and Capital Resources

At June 30, 2004, the Company had a working capital balance of $5.6 million and
a current ratio of 2.82:1.  At December 31, 2003, the Company had a working
capital balance of $5.4 million and a current ratio of 2.65:1.  The Company
had a cash balance of $67,876 at June 30, 2004.

Total cash provided by operating activities in the six months ended June 30,
2004 was $261,796 compared to $153,792 in the prior year period.  Cash provided
by operating activities in the six months ended June 30, 2004 was comprised of
net income of $200,486 plus depreciation of $325,541 less changes in assets and
liabilities and other non-cash charges of $264,231.  Cash provided by operating
activities in the six months ended June 30, 2003 was comprised of net income of
$61,218 plus depreciation of $363,721 less changes in assets and liabilities
and other non-cash charges of $271,147.

Total cash used in investing activities in the six months ended June 30, 2004
was $170,980 compared to $60,167 in the prior year period.  Cash used in
investing activities comprised of property and equipment additions and vineyard
development costs.

Total cash used in financing activities in the six months ended June 30, 2004
was $236,621 compared to $449,372 in the prior year period.  Cash used in
financing activities was primarily comprised of payments on the long term debt
(2004 $133,974 and 2003 $129,565) and payments on the line of credit (2004
$96,109 and 2003 $307,097).

At June 30, 2004, the line of credit balance was $1,034,407 compared to
$1,130,516 on December 31, 2003.  The Company's loan agreement with GE
Commercial Distribution Finance Corporation contains certain restrictive
financial covenants with respect to total equity, debt-to-equity and debt
coverage, which must be maintained by the Company on a quarterly basis.  As of
June 30, 2004, the Company was in compliance with all of the financial
covenants.

As of June 30, 2004, the Company had a total long-term debt balance of
$2,809,425 owed primarily to Farm Credit Services. This debt was used to
finance the Hospitality Center, invest in winery equipment to increase the
Company's winemaking capacity, complete the storage facility, and purchase
Tualatin Vineyards.

At June 30, 2004, the Company owed $514,293 on grape contracts.  A large
portion is owed to a single grape grower, which will be paid as the wine made
from those grapes is sold.

The Company believes that cash flow from operations and funds available under
credit facilities will be sufficient to meet the Company's liquidity
requirements for the next 12 months.

Critical Accounting Policies:

The discussion and analysis of our financial condition and results of
operations are based upon our financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States
of America.  The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities.  On an on-going basis, we evaluate our estimates, including
those related to revenue recognition, collection of accounts receivable,
valuation of inventories, and amortization of vineyard development costs. We
base our estimates on historical experience and on various other assumptions
that are believed to be reasonable under the circumstances.  Actual results may
differ from these estimates under different assumptions or conditions.  A
description of our critical accounting policies and related judgments and
estimates that affect the preparation of our financial statements is set forth
in our Annual Report on Form 10-KSB/A for the year ended December 31, 2003.


ITEM 3
Controls and Procedures

a) We carried out an evaluation, under the supervision and with the
participation of the Chief Executive Officer, Chief Financial Officer and other
management personnel, of the effectiveness of our disclosure controls and
procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and
Exchange Act of 1934 as of June 30, 2004.  Based on that evaluation, the Chief
Executive Officer and Chief Financial Officer initially concluded that our
disclosure controls and procedures as of June 30, 2004 were effective to ensure
that information required to be disclosed by the Company in the reports it
files or submits under the Securities and Exchange Act of 1934 is recorded,
processed, summarized, and reported within the time periods specified in the
Securities and Exchange Commission's rules and forms.

As described in Part I, Item 2, Management's Discussion and Analysis of
Financial Condition and Results of Operations under Restatement of Financial
Information and in Note 2 of the Notes to Financial Statements included in
Part I, Item 1, subsequent to the issuance of the Company's financial
statements for the year ended December 31, 2003, the Company's management
determined it was necessary to restate the Company's financial statements as
of and for the years ended December 31, 2003, 2002, and 2001 and for each of
the quarterly periods within each of those years for the following:  a) the
Company's incorrect application of the federal small winery tax credit, b)
capitalization and subsequent amortization of certain label and package design
costs that should have been expensed in the period incurred, c) revision in
classification of the amortization of deferred gain from a sales-leaseback from
other income to selling, general and administrative expenses, and d) revision
in classification of an expense in other expense to cost of goods sold.

In connection with restating the Company's financial statements as provided in
this report, the Chief Executive Officer, Chief Financial Officer and other
management personnel re-evaluated the effectiveness of the design and operation
of our disclosure controls and procedures as of the end of the period covered
by the report and as of the date of this report. Based on the foregoing, our
Chief Executive Officer and Chief Financial Officer concluded that our
disclosure controls and procedures were not effective at a reasonable
assurance level.

Management and the Company's independent registered public accounting firm,
PricewaterhouseCoopers LLP, identified and communicated to the Audit Committee
certain matters relating to the Company's internal controls and procedures
over its financial reporting for excise taxes during the periods under review
that are considered a material weakness (as defined in Public Company
Accounting Oversight Board Standard No. 2).  In response thereto, the Company
has performed a review of its excise tax calculation and reporting procedures
and has put additional controls in place over the calculation and reporting of
excise taxes to ensure that they are accurately measured and reported in the
appropriate reporting period.  We believe these changes to our disclosure
controls and procedures will be adequate to provide reasonable assurance that
the objectives of our disclosure controls and procedures will be met.  The
Company has also implemented enhanced supervisory review procedures related to
the preparation of our financial statements, including the process used to
initially classify transactions, to ensure that amounts are appropriately
classified in accordance with generally accepted accounting principles and
classified consistently between reporting periods.

The Company does not expect that its disclosure controls and procedures will
prevent all error and all fraud. A control procedure, no matter how well
conceived and operated, can provide only reasonable, not absolute, assurance
that the objectives of the control procedure are met. Because of the inherent
limitations in all control procedures, no evaluation of controls can provide
absolute assurance that all control issues and instances of fraud, if any,
within the Company have been detected. These inherent limitations include the
realities that judgments in decision-making can be faulty, and that breakdowns
can occur because of simple error or mistake. Additionally, controls can be
circumvented by the individual acts of some persons, by collusion of two or
more people, or by management override of the control. The Company considered
these limitations during the development of it disclosure controls and
procedures, and will continually reevaluate them to ensure they provide
reasonable assurance that such controls and procedures are effective.

b) There were no changes in the Company's internal control procedures over
financial reporting that occurred during the period ended June 30, 2004 that
have materially affected, or are reasonably likely to materially affect, our
internal controls over financial reporting, except as noted above.

PART II.               OTHER INFORMATION


Item 1
               Exhibits and Reports on Form 8-K.

a) The exhibits filed herewith are listed in the Exhibit Index following the
signature page of this report.
b) No reports on Form 8-K were filed during the three months ended June 30,
2004.

ITEM 5
Other Information

Non-Audit Fees:

The Audit Committee of the Board Of Directors has approved the following
non-audit services, which are being performed by PricewaterhouseCoopers, our
independent accountants, during the calendar year ending December 31, 2004:

     - Income tax advisory services related to: income tax returns;
acquisitions


SIGNATURES


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


                 WILLAMETTE VALLEY VINEYARDS, INC.




Date: December 6, 2004     By /s/ James W. Bernau
                                  James W. Bernau
                                  President


Date: December 6, 2004     By /s/ Sean M. Cary
                                  Sean M. Cary
                                  Controller



EXHIBIT INDEX

Exhibit

31.1 Certification by James W. Bernau pursuant to Rule 13a-14(a) of the
 Securities Exchange Act of 1934

31.2 Certification by Sean M. Cary pursuant to Rule 13a-14(a) of the
 Securities Exchange Act of 1934

32.1 Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
 Section 906 of the Sarbanes-Oxley Act of 2002.

32.2 Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
 Section 906 of the Sarbanes-Oxley Act of 2002.