SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D.C. 20549

                               FORM 10-Q/A
                             AMENDMENT NO. 1

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

            For the quarterly period ended September 30, 2002

       ___  TRANSITION REPORT PURSUANT TO SECTIONS 13 OR 15 (d)
               OF THE SECURITIES EXCHANGE ACT OF 1934
               For the transition period from ___ to ___

                      Commission file number 0-5556

                       CONSOLIDATED-TOMOKA LAND CO.

        (Exact name of registrant as specified in its charter)


            Florida                                 59-0483700
(State or other jurisdiction of                 (I.R.S. Employer
 incorporation or organization)                  Identification No.)


      149 South Ridgewood Avenue
        Daytona Beach, Florida                          32114
(Address of principal executive offices)              (Zip Code)


                             (386) 255-7558
         (Registrant's telephone number, including area code)



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 and
(2) has been subject to such filing requirements for the past 90 days.

                        Yes   X               No
                            -----                -----

Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.



 Class of Common Stock                          Outstanding
                                              November 1, 2002

   $1.00 par value                               5,615,579



                                  1



                         EXPLANATORY NOTE

This Amendment No. 1 to the Registrant's Quarterly Report on Form 10-Q
for the quarter ended September 30, 2002 is being filed solely to
include as Exhibits 99.1 and 99.2 those certifications required by
Section 906 of the Sarbanes-Oxley Act of 2002, which were
inadvertently omitted from the original filing of the Form-10Q.  No
revisions have been made to the Registrant's financial statements or
any other disclosure contained in such Form 10-Q.
















































                                     2


                           SIGNATURES


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





                                         CONSOLIDATED-TOMOKA LAND CO.
                                                (Registrant)



Date: November 18, 2002                  /S/ William H. McMunn
                                         ----------------------------
                                         William H. McMunn, President
                                         and Chief Executive Officer




Date: November 18, 2002                  /S/ Bruce W. Teeters
                                         ----------------------------
                                         Bruce W. Teeters, Senior
                                         Vice President - Finance
                                         and Treasurer


























                                3





                        CERTIFICATIONS
I, William H. McMunn, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Consolidated-
Tomoka Land Co.;

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-14 and 15d-14) for the
registrant and we have:

   a) designed such disclosure controls and procedures 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 as of a date within 90 days prior to the
   filing date of this quarterly report (the "Evaluation Date"); and

   c) presented in this quarterly report our conclusions about the
   effectiveness of the disclosure controls and procedures based on
   our evaluation as of the Evaluation Date;

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

   a) all significant deficiencies in the design or operation of
   internal controls which could adversely affect the registrant's
   ability to record, process, summarize and report financial data and
   have identified for the registrant's auditors any material
   weaknesses in internal controls; and

   b) any fraud, whether or not material, that involves management or
   other employees who have a significant role in the registrant's
   internal controls; and






                                     4


6. The registrant's other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in
internal controls or in other factors that could significantly affect
internal controls subsequent to the date of our most recent
evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.

Date: November 18, 2002

                                       /S/ William H. McMunn
                                       -----------------------
                                       William H. McMunn
                                       President and
                                       Chief Executive Officer











































                                 5

                          CERTIFICATIONS
I, Bruce W. Teeters, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Consolidated-
Tomoka Land Co.;

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-14 and 15d-14) for the
registrant and we have:

   a) designed such disclosure controls and procedures 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 as of a date within 90 days prior to the
   filing date of this quarterly report (the "Evaluation Date"); and

   c) presented in this quarterly report our conclusions about the
   effectiveness of the disclosure controls and procedures based on
   our evaluation as of the Evaluation Date;

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

   a) all significant deficiencies in the design or operation of
   internal controls which could adversely affect the registrant's
   ability to record, process, summarize and report financial data and
   have identified for the registrant's auditors any material
   weaknesses in internal controls; and

   b) any fraud, whether or not material, that involves management or
   other employees who have a significant role in the registrant's
   internal controls; and






                                 6


6. The registrant's other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in
internal controls or in other factors that could significantly affect
internal controls subsequent to the date of our most recent
evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.

Date: November 18, 2002

                                    /S/ Bruce W. Teeters
                                    --------------------------
                                    Bruce W. Teeters
                                    Sr. Vice President-Finance
                                    and Treasurer









































                                 7




                            Exhibit 99.1

                     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 Consolidated-Tomoka Land
Co. (The "Company") on Form 10-Q for the period ending June 30, 2002
as filed with the Securities and Exchange Commission on the date
hereof (the "Report"), I, Bruce W. Teeters, Senior Vice President -
Finance and Treasurer 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, that:

     (1)     The Report fully complies with the requirement 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
operations of the Company.


/S/ Bruce W. Teeters
- --------------------
Bruce W. Teeters
Senior Vice President-Finance and Treasurer

November 18, 2002































                             EXHIBIT 99.2

                       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 Consolidated-Tomoka Land
Co. (The "Company") on Form 10-Q for the period ending June 30, 2002
as filed with the Securities and Exchange Commission on the date
hereof (the "Report"), I, William H. McMunn, President and Chief
Executive 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, that:

     (1)     The Report fully complies with the requirement 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
operations of the Company.


/S/ William H. McMunn
- ---------------------
William H. McMunn
President and
Chief Executive Officer

November 18, 2002