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

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
             For the transition period from ___________ to ________

                         Commission File Number 1-10153

                               HOMEFED CORPORATION
             (Exact name of registrant as specified in its Charter)

                Delaware                                      33-0304982
          (State or other jurisdiction of                 (I.R.S. Employer
          incorporation or organization)              Identification Number)

            1903 Wright Place, Suite 220, Carlsbad, California 92008
               (Address of principal executive offices)      (Zip Code)

                                 (760) 918-8200
              (Registrant's telephone number, including area code)

                                       N/A
              (Former name, former address and former fiscal year,
                          if changed since last report)


     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
                                    -------         ------

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS

     Indicate by check mark whether the  registrant  has filed all documents and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.
                               YES              NO
                                    -------         ------

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest  practicable  date. On November 6, 2002, there
were 81,550,844  outstanding shares of the Registrant's  Common Stock, par value
$.01 per share.




                                EXPLANATORY NOTE


     The  purpose of this  Report on Form  10-Q/A is to  reflect in the  balance
sheet  contained  in the  quarterly  report  on Form 10-Q for the  period  ended
September 30, 2002, the increase in number of shares authorized from 100 million
to 250  million,  effective  July  2002.  There  are  no  other  changes  to the
information as originally filed.










                                       2


                         PART I - FINANCIAL INFORMATION


Item 1.    Financial Statements.

HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
September 30, 2002 and December 31, 2001
(Dollars in thousands, except par value)




                                                                                    September 30,        December 31,
                                                                                       2002                 2001
                                                                                   -------------         ------------
                                                                                    (Unaudited)


                                                                                                        
ASSETS
Land and real estate held for development and sale                                 $  24,548              $  23,890
Cash and cash equivalents                                                              3,367                  1,454
Deposits and other assets                                                                454                    460
                                                                                   ---------              ---------

TOTAL                                                                              $  28,369              $  25,804
                                                                                   =========              =========

LIABILITIES
Note payable to Leucadia Financial Corporation                                     $  23,366              $  22,508
Credit agreement with Leucadia Financial Corporation                                     650                   --
Accounts payable and accrued liabilities                                               1,536                  1,711
Liability for environmental remediation                                               10,876                   --
                                                                                   ---------              ---------

       Total liabilities                                                              36,428                 24,219
                                                                                   ---------              ---------

COMMITMENTS AND CONTINGENCIES

MINORITY INTEREST                                                                     13,958                 13,208
                                                                                   ---------              ---------

STOCKHOLDERS' DEFICIT
Common stock, $.01 par value; 250,000,000 and 100,000,000 shares
   authorized; 56,808,576 and 56,808,076 shares outstanding                              568                    568
Additional paid-in capital                                                           355,418                355,377
Deferred compensation pursuant to stock incentive plans                                 (174)                  (276)
Accumulated deficit                                                                 (377,829)              (367,292)
                                                                                   ---------              ---------

       Total stockholders' deficit                                                   (22,017)               (11,623)
                                                                                   ---------              ---------

TOTAL                                                                              $  28,369              $  25,804
                                                                                   =========              =========







             See notes to interim consolidated financial statements.


                                       3



HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
For the periods ended September 30, 2002 and 2001
(In thousands, except per share amounts)
(Unaudited)




                                                                            For the Three Month Period     For the Nine Month Period
                                                                                Ended September 30,            Ended September 30,
                                                                             -------------------------     -------------------------
                                                                               2002            2001            2002          2001
                                                                              ------          ------         -------        ------
                                                                                                                    
REVENUES
Sales of real estate                                                          $   --         $   --         $  4,285       $   --
Fee income from San Elijo Hills                                                    657          1,974          3,106          3,743
Income from options on real estate properties                                     --              180            300            540
                                                                              --------       --------       --------       --------
                                                                                   657          2,154          7,691          4,283
                                                                              --------       --------       --------       --------

EXPENSES
Cost of sales                                                                     --             --              809           --
Provision for environmental remediation                                         11,160           --           11,160           --
Interest expense relating to Leucadia Financial Corporation                        714            671          2,079          1,969
General and administrative expenses                                              1,266            940          3,472          2,900
Administrative services fees to Leucadia Financial Corporation                      30             26             90             82
                                                                              --------       --------       --------       --------
                                                                                13,170          1,637         17,610          4,951
                                                                              --------       --------       --------       --------

Income (loss) from operations                                                  (12,513)           517         (9,919)          (668)

Other income (loss), net                                                            30              5            201             19
                                                                              --------       --------       --------       --------

Income (loss) before income taxes and minority interest                        (12,483)           522         (9,718)          (649)
Income tax provision                                                               (16)          (261)           (69)          (267)
                                                                              --------       --------       --------       --------

Income (loss) before minority interest                                         (12,499)           261         (9,787)          (916)
Minority interest                                                                  157           (250)          (750)          (750)
                                                                              --------       --------       --------       --------

Net income (loss)                                                             $(12,342)      $     11       $(10,537)      $ (1,666)
                                                                              ========       ========       ========       ========

Basic income (loss) per common share                                          $  (0.22)      $   0.00       $  (0.19)      $  (0.03)
                                                                              ========       ========       ========       ========

Diluted income (loss) per common share                                        $  (0.22)      $   0.00       $  (0.19)      $  (0.03)
                                                                              ========       ========       ========       ========












             See notes to interim consolidated financial statements.


                                       4



HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Deficit
For the nine month periods ended September 30, 2002 and 2001
(Dollars in thousands, except par value)
(Unaudited)






                                                                                          Deferred
                                                           Common                       Compensation
                                                           Stock      Additional        Pursuant to                       Total
                                                         $.01 Par       Paid-In       Stock Incentive     Accumulated  Stockholders'
                                                           Value        Capital             Plans           Deficit      Deficit
                                                         --------     ----------      ---------------     -----------   ----------

                                                                                                               

Balance, January 1, 2001                                  $ 568        $  355,277          $ (351)        $ (365,915)     $ (10,421)

   Amortization of restricted stock grants                                                     47                                47
   Amortization related to stock options                                                       79                                79
   Change in value of performance-based stock options                          50             (50)
   Net loss                                                                                                   (1,666)        (1,666)
                                                          -----        ----------          ------         ----------      ---------
Balance, September 30, 2001                               $ 568        $  355,327          $ (275)        $ (367,581)     $ (11,961)
                                                          =====        ==========          ======         ==========      =========


Balance, January 1, 2002                                  $ 568        $  355,377          $ (276)        $ (367,292)     $ (11,623)

   Amortization of restricted stock grants                                                     47                                47
   Amortization related to stock options                                                       95                                95
   Change in value of performance-based stock options                          40             (40)
   Exercise of options to purchase common shares                                1                                                 1
   Net loss                                                                                                  (10,537)       (10,537)
                                                          -----        ----------          ------         ----------      ---------

Balance, September 30, 2002                               $ 568        $  355,418          $ (174)        $ (377,829)     $ (22,017)
                                                          =====        ==========          ======         ==========      =========














             See notes to interim consolidated financial statements.
                                       5




HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the nine month periods ended September 30, 2002 and 2001
(In thousands)
(Unaudited)





                                                                                                        2002            2001
                                                                                                      -------          ------

                                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                                              $(10,537)       $ (1,666)
Adjustments to reconcile net loss to net cash provided by (used for) operating activities:
   Minority interest                                                                                       750             750
   Provision for environmental remediation                                                              11,160            --
   Amortization of deferred compensation pursuant to stock incentive plans                                 142             126
   Amortization of debt discount on note payable to Leucadia Financial Corporation                         858             762
   Changes in operating assets and liabilities:
       Land and real estate held for development and sale                                                 (942)           (624)
       Deposits and other assets                                                                             6             (77)
       Recreation center liability                                                                        --               (41)
       Accounts payable and accrued liabilities                                                           (175)            (93)
                                                                                                      --------        --------

           Net cash provided by (used for) operating activities                                          1,262            (863)
                                                                                                      --------        --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under credit agreement with Leucadia Financial Corporation                                      650             500
Payments related to credit agreement with Leucadia Financial Corporation                                  --              (500)
Exercise of options to purchase common shares                                                                1            --
                                                                                                      --------        --------


           Net cash provided by financing activities                                                       651            --
                                                                                                      --------        --------

Net increase (decrease) in cash and cash equivalents                                                     1,913            (863)

Cash and cash equivalents, beginning of period                                                           1,454           1,631
                                                                                                      --------        --------

Cash and cash equivalents, end of period                                                              $  3,367        $    768
                                                                                                      ========        ========

Supplemental disclosures of cash flow information:
   Cash paid for interest (net of amounts capitalized)                                                $  1,221        $  1,207

   Cash paid for income taxes (net of refunds)                                                        $    117        $    179








             See notes to interim consolidated financial statements.

                                       6




HOMEFED CORPORATION AND SUBSIDIARIES
Notes to Interim Consolidated Financial Statements


1.   The unaudited interim consolidated financial statements,  which reflect all
     adjustments  (consisting  only of normal  recurring  items) that management
     believes are necessary to present fairly the results of interim operations,
     should  be read in  conjunction  with the Notes to  Consolidated  Financial
     Statements  (including  the  Summary of  Significant  Accounting  Policies)
     included in the Company's audited consolidated financial statements for the
     year ended  December  31, 2001 which are included in the  Company's  Annual
     Report filed on Form 10-K,  as amended by Form  10-K/A,  for such year (the
     "2001 10-K"). Results of operations for interim periods are not necessarily
     indicative of annual results of operations.  The consolidated balance sheet
     at December  31,  2001 was  extracted  from the  Company's  audited  annual
     consolidated  financial  statements  and does not include  all  disclosures
     required by generally accepted  accounting  principles for annual financial
     statements.

     Certain  amounts for prior periods have been  reclassified to be consistent
     with the 2002 presentation.

2.   Field overhead and management  service fees earned from the San Elijo Hills
     project were  $1,610,000  and  $3,274,000  for the nine month periods ended
     September 30, 2002 and 2001,  respectively,  and $57,000 and $1,852,000 for
     the three month periods ended September 30, 2002 and 2001, respectively. In
     addition,  the Company earned co-op marketing and advertising fees from the
     project's  homebuilders  of  $1,496,000  and  $469,000  for the nine  month
     periods ended September 30, 2002 and 2001,  respectively,  and $600,000 and
     $122,000 for the three month  periods  ended  September  30, 2002 and 2001,
     respectively.  See Note 14 for information about the Company's  acquisition
     of this project on October 21, 2002.

3.   The note payable to Leucadia Financial  Corporation ("LFC), a subsidiary of
     Leucadia  National  Corporation  ("Leucadia"),  has a  principal  amount of
     $26,462,000.  Interest on the note of $1,188,000  and $401,000 was expensed
     and paid during each of the nine and three month  periods  ended  September
     30, 2002 and 2001,  respectively.  Additionally,  interest expense includes
     amortization  of  debt  discount  related  to  the  indebtedness  to LFC of
     $858,000 and $762,000 for the nine month periods  ended  September 30, 2002
     and 2001,  respectively,  and  $297,000  and  $264,000  for the three month
     periods  ended  September  30, 2002 and 2001,  respectively.  On October 9,
     2002, the maturity date of this note was extended from December 31, 2004 to
     December  31,  2007  and the  interest  rate  was  increased  from the then
     existing 6% to 9% for the period  from  December  31, 2004 to December  31,
     2005,  10% for the period from  December  31, 2005 to December 31, 2006 and
     11% thereafter. In connection with these amendments, the Company paid LFC a
     $250,000 fee.

4.   In March  2001,  the  Company  entered  into a  $3,000,000  line of  credit
     agreement  with LFC.  Loans  outstanding  under  this  line of credit  bear
     interest at 10% per annum.  Effective  March 1, 2002,  this  agreement  was
     amended to extend  the  maturity  to  February  28,  2007,  unless  earlier
     terminated  by LFC  not  later  than  November  15 of any  year,  effective
     February 28 of the  following  year.  At September  30, 2002,  $650,000 was
     outstanding under this facility.  Interest on the line of credit of $33,000
     and  $19,000 was  expensed  and paid  during the nine month  periods  ended
     September 30, 2002 and 2001, respectively. On October 9, 2002, this line of
     credit with LFC was increased  from  $3,000,000 to  $10,000,000,  and LFC's
     ability to  terminate  the line of credit as of November 15 of any year was
     removed.




                                       7




Notes to Interim Consolidated Financial Statements, continued


5.   The Company records  environmental  liabilities  when it is probable that a
     liability  has been  incurred  and the amount or range of the  liability is
     reasonably  estimable.  The Company has  commissioned  a remediation  study
     concerning 34 acres of  undeveloped  land owned by Otay Land  Company.  The
     need for remediation results from activities conducted on the land prior to
     the Company's ownership. Based upon the preliminary findings of this study,
     the  Company  has  estimated  that the cost to  implement  the most  likely
     remediation alternative would be approximately $11,200,000. The Company has
     accrued that amount as an operating  expense in the third  quarter of 2002.
     The  estimated  liability is neither  discounted  nor reduced for potential
     claims for recovery from  previous  owners and users of the land who may be
     liable,  and may  increase  or  decrease  based upon the actual  extent and
     nature of the remediation required,  the type of remedial process approved,
     the expenses of the regulatory process, inflation and other items. Although
     this  estimated  liability  is the  Company's  current  best  estimate,  no
     assurance  can be given that the actual amount of  environmental  liability
     will not exceed the amount of reserves  for this matter or that it will not
     have a material adverse effect on the Company's financial position, results
     of operations or cash flows.

6.   Basic income  (loss) per share of Common Stock was  calculated  by dividing
     net  income  (loss)  by the sum of the  weighted  average  number of common
     shares  outstanding  and,  for  diluted  earnings  (loss)  per  share,  the
     incremental  weighted  average  number of shares  issuable upon exercise of
     outstanding  options for the periods they were  outstanding.  The number of
     shares  used to  calculate  basic  earnings  (loss) per share  amounts  was
     56,808,125 and  56,807,845  for the nine month periods ended  September 30,
     2002 and 2001,  respectively,  and  56,808,223 and 56,807,883 for the three
     month periods ended September 30, 2002 and 2001,  respectively.  The number
     of  shares  used  to  calculate  diluted  earnings  (loss)  per  share  was
     56,808,125 and  56,807,845  for the nine month periods ended  September 30,
     2002 and 2001,  respectively,  and  56,808,223 and 57,205,282 for the three
     month periods ended September 30, 2002 and 2001,  respectively.  Options to
     purchase  358,043 and 368,259  weighted  average  shares for the nine month
     period  ended  September  30,  2002 and  2001,  respectively,  and  413,767
     weighted average shares for the three month period ended September 30, 2002
     were not  included in the  computation  of diluted  loss per share as those
     options were antidilutive.

7.   Under the current administrative  services agreement,  which was amended as
     of  January 1, 2002 to extend  through  December  31,  2002,  LFC  provides
     administrative  services,  including  providing  the services of one of the
     Company's executive officers, for a monthly fee of $10,000.  Administrative
     fees paid to LFC were $90,000 and $82,000 for the nine month  periods ended
     September 30, 2002 and 2001, respectively,  and $30,000 and $26,000 for the
     three month periods ended September 30, 2002 and 2001, respectively.

     The Company's  corporate office is in part of an office building  subleased
     from Leucadia for a monthly  amount equal to its share of  Leucadia's  cost
     for such space and furniture. In connection with these rentals, the Company
     expensed  $183,000 and $185,000 for the nine month periods ended  September
     30,  2002 and 2001,  respectively,  and  $59,000  and $61,000 for the three
     month periods ended September 30, 2002 and 2001, respectively.

8.   In June 2002,  the  partnership  relating to the  development in La Quinta,
     California,  in which one of the Company's  subsidiaries was a partner, was
     dissolved. In connection therewith, the subsidiary is no longer required to
     maintain a minimum net worth of $1,000,000 in connection  with an indemnity
     agreement.

9.   In June 2002, Otay Land Company sold 85 acres of developable land for total
     cash proceeds of $4,285,000, which included $500,000 previously received as
     a  non-refundable  deposit.  Cost of  sales  related  to  this  transaction
     aggregated   $809,000,   consisting  of  land  costs,   closing  costs  and
     commissions.  Land  costs  allocated  to  the  parcel  of  land  sold  were
     determined based on the relative fair values of the various land components
     prior to  development  and are  charged to cost of sales at the time of the
     sale.


                                       8





Notes to Interim Consolidated Financial Statements, continued

     The cash  generated  from this sale is not available for general  corporate
     use by the Company;  however,  as permitted by the  provisions  of the Otay
     Land Company LLC agreement, (the "Agreement"), it has been retained by Otay
     Land  Company  to fund  its  project  costs  and  operating  expenses.  Any
     distribution of available cash from Otay Land Company must first be paid to
     Leucadia  to satisfy  its  cumulative  preferred  return and its  preferred
     capital interest before any  distributions  can be paid to the Company.  At
     September 30, 2002,  Leucadia's  preferred  capital interest and cumulative
     preferred   return,   which  is  reflected  as  minority  interest  in  the
     consolidated balance sheet, totaled $13,958,000.  Minority interest expense
     for the periods ended  September 30, 2002 reflects the reversal of $407,000
     recorded in the second quarter of 2002, representing Leucadia's incremental
     2% annual  cumulative  preferred  return  that is payable out of and to the
     extent there are profits under the  Agreement.  Such amount was reversed in
     the third  quarter of 2002  because as of  September  30,  2002,  Otay Land
     Company no longer had cumulative profits.

10.  Income tax  expense  for the  periods  ended  September  30,  2002 and 2001
     principally  relates to  federal  and state  minimum  taxes  incurred.  The
     Company has not recognized income tax benefits for its operating losses and
     deferred tax assets due to the  uncertainty  of sufficient  future  taxable
     income that is required in order to record such tax benefits.

11.  On July 10,  2002,  options to purchase  an  aggregate  of 6,000  shares of
     Common Stock were  granted to members of the Board of  Directors  under the
     Company's 1999 Stock Incentive Plan at an exercise price of $.95 per share,
     the then current market price per share.

12.  Prior to the amendment and settlement  discussed  below, the schedule under
     the general  development  plan for Otay Ranch called for the  conveyance of
     mitigation land from an identified  initial area in which the Company owned
     437 acres.  Other  owners of  developable  land in the project have not had
     enough mitigation land in this initial area of conveyance to enable them to
     proceed with immediate  development  without the  acquisition of additional
     mitigation  land.  The City of Chula Vista  proposed an amended  conveyance
     schedule that the Company had previously opposed.

     On August 27, 2002,  the Company  reached  agreement with the City of Chula
     Vista and another party in  settlement  of the  Company's  objection to the
     amendment of the conveyance schedule,  and the amendment was adopted. Under
     the settlement,  among other things,  the Company withdrew its objection to
     the  revised  conveyance  schedule  and the  City  agreed  to  acquire  the
     Company's 437 acres of mitigation land by eminent domain  proceedings.  The
     amount that the Company could ultimately  receive for this property will be
     based upon  appraisals,  the value of which currently  cannot be estimated,
     but is not expected to be less than book value.

13.  The Company recently accepted an offer to sell approximately 1,450 acres of
     developable and related mitigation land within Otay Ranch for a sales price
     of  $22,500,000.  If the  transaction  closes,  this sale would result in a
     pre-tax gain of  approximately  $18,000,000 for Otay Land Company,  and the
     sales  proceeds  would give the Otay Land Company the ability to completely
     satisfy the preferred capital interest and preferred return due to Leucadia
     (aggregating   $14,750,000   at  September  30,  2002,   inclusive  of  the
     incremental  2% annual  cumulative  preferred  return  payable  only to the
     extent there are profits).  Consummation of the transaction is subject to a
     number of  conditions,  including  obtaining  necessary  state and  federal
     governmental  approvals to fund the purchase price,  and other matters.  No
     assurance  can be given that the  requisite  approvals  will be obtained or
     that  the  transaction  will  ultimately  be  consummated.   The  Company's
     obligation to sell this land to the offeror expires if the transaction does
     not close by February 28, 2003.




                                       9




Notes to Interim Consolidated Financial Statements, continued


14.  On October 21, 2002, the Company  purchased from Leucadia all of the issued
     and outstanding shares of capital stock of CDS Holding Corporation ("CDS"),
     which  through  its  majority-owned  indirect  subsidiary,  San Elijo Hills
     Development Company, LLC ("San Elijo"), is the owner of the San Elijo Hills
     project,  a master-planned  community located in the City of San Marcos, in
     San Diego County, California. As more fully described in the 2001 10-K, the
     Company  has  been  the  development  manager  of  this  project,  under  a
     development  agreement,  pursuant to which the Company has been entitled to
     certain  fees  based  on  the  project's  revenues,   and  a  success  fee.
     Development of the project is underway,  with land for approximately  1,600
     dwelling units sold and land for approximately  1,800 of the dwelling units
     and all of the  commercial  property  remaining to be developed  during the
     course of this decade.

     The  purchase  price of  $25,000,000  consisted of  $1,000,000  in cash and
     24,742,268  newly  issued  shares  of the  Company's  common  stock,  which
     represents  approximately 30.3% of the newly outstanding HomeFed stock. The
     value the  Company  received  through  the  purchase  of CDS  includes  the
     $15,200,000  preferred  return payable by San Elijo,  CDS's residual equity
     interest  after  payment of the success fee and  Leucadia's  commitment  to
     continue  to  provide  to San Elijo  project  improvement  bonds  which are
     required  prior  to  the  commencement  of  any  project  development.  The
     principal  assets of CDS on a  consolidated  basis include the project real
     estate that is being developed in stages,  and cash and cash equivalents of
     approximately  $20,200,000,  which will be used for future  development and
     other project related expenses.

     The acquisition of CDS will be accounted for as a purchase, and the Company
     will consolidate CDS in its financial statements subsequent to acquisition.
     The San Elijo Hills project is encumbered by trust deed  indebtedness as of
     September  30,  2002 in the  amount  of  $21,800,000,  which  does not bear
     interest.  Such debt is payable in certain  specified amounts upon the sale
     of lots, or if there are no future lot sales,  an aggregate  minimum amount
     of $600,000 is payable each year.  Under purchase  accounting,  the Company
     will record this  obligation  in its  financial  statements  at the date of
     acquisition  based on the  present  value of amounts  expected  to be paid,
     discounted at an appropriate interest rate.

     In  connection  with the  acquisition,  the  Company  is in the  process of
     preparing  historical  audited financial  statements of CDS and certain pro
     forma  financial  information  for filing with the  Securities and Exchange
     Commission.  The preparation of the pro forma balance sheet information and
     the  accounting  for  this  acquisition  will  be  based  upon  independent
     appraisals of the value of the assets and liabilities acquired,  which have
     not as yet been completed.  However, the table below presents a preliminary
     pro forma balance sheet of the Company after the  acquisition of CDS, based
     upon the  Company's  estimate  of the value of the assets  and  liabilities
     acquired.  The pro forma amounts may change upon receipt of the independent
     appraisals.






                                      10



Notes to Interim Consolidated Financial Statements, continued





                                                                     HomeFed              Pro Forma              HomeFed
                                                                   Corporation           Adjustments           Corporation
                                                                   Historical          for Acquisition          Pro Forma
                                                               September 30, 2002          of CDS           September 30, 2002
                                                               ------------------      ---------------      ------------------

                                                                                                       
Assets:
Land and real estate held for development and sale                $   24,548             $  36,280 (a)         $ 60,828
Cash and cash equivalents                                              3,367                20,097 (b)           23,464
Deposits and other assets                                                454                 3,781                4,235
                                                                  ----------             ---------             --------

Total                                                             $   28,369             $  60,158             $ 88,527
                                                                  ==========             =========             ========

Liabilities:
Payable to Leucadia Financial Corporation                         $   24,016             $   --                $ 24,016
Trust deed indebtedness                                                --                   16,224 (c)           16,224
Other liabilities                                                     12,412                17,362               29,774
                                                                  ----------             ---------             --------

   Total liabilities                                                  36,428                33,586               70,014
                                                                  ----------             ---------             --------

Minority Interest                                                     13,958                 2,572               16,530
                                                                  ----------             ---------             --------

Stockholders' (Deficit) Equity                                       (22,017)               24,000 (d)            1,983
                                                                  ----------             ---------             --------

Total                                                             $   28,369             $  60,158             $ 88,527
                                                                  ==========             =========             ========




(a)  Represents the estimated fair value of the real estate acquired.
(b)  Represents  the cash  and cash  equivalents  held  by  CDS on September 30,
     2002, less cash paid by CDS to  Leucadia prior  to  the closing pursuant to
     the acquisition agreement  and the cash  portion of the purchase price paid
     by the Company.
(c)  Represents  the  net  present  value  of  estimated  future  payments as of
     September 30, 2002, discounted at 10%.
(d)  Represents the fair market value of the common shares issued to Leucadia.



The  issuance of the  Company's  common  stock to Leucadia was made in a private
transaction  pursuant to an exemption from registration  under the United States
Securities  Act of 1933,  as amended.  The  Company has agreed to register  such
shares  pursuant  to the  Securities  Act  under  certain  circumstances.  These
transactions  were  negotiated  with and  approved  by a  committee  of  Company
directors  who are  independent  of Leucadia and not otherwise  affiliated  with
HomeFed.

                                       11




                          PART II - OTHER INFORMATION


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

        a) Exhibits.

           3.3        Amendment to Amended and  Restated  Bylaws of the Company,
                      dated July 10, 2002 (previously filed).

           3.4        Certificate   of   Amendment   of   the   Certificate   of
                      Incorporation   of  the  Company,   dated  July  10,  2002
                      (previously filed).

           99.1       Certification of Principal  Executive  Officer pursuant to
                      Section 906 of the Sarbanes-Oxley Act of 2002.

           99.2       Certification of Principal  Financial  Officer pursuant to
                      Section 906 of the Sarbanes-Oxley Act of 2002.


        b) Reports on Form 8-K.

           None.


                                       12




                                   SIGNATURES



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



                                                HOMEFED CORPORATION
                                                  (Registrant)




Date:  May 22,  2003                        By: /s/ Erin N. Ruhe
                                                -----------------------------
                                                Erin N. Ruhe
                                                Vice President and Controller
                                                (Principal Accounting Officer)



                                 CERTIFICATIONS


I, Paul J. Borden, certify that:

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

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;



                                       13




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.   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:  May 22, 2003

                                                By: /s/ Paul J. Borden
                                                    ---------------------------
                                                    Paul J. Borden
                                                    Principal Executive Officer


                                 CERTIFICATIONS

I, Erin N. Ruhe, certify that:

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

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):





                                       14





     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.   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:  May 22, 2003


                                                By: /s/ Erin N. Ruhe
                                                    ---------------------------
                                                    Erin N. Ruhe
                                                    Principal Financial Officer




                                       15



                                  EXHIBIT INDEX


Exhibit Number                          Description


99.1       Certification of Principal  Executive Officer pursuant to Section 906
           of the Sarbanes-Oxley Act of 2002.

99.2       Certification of Principal  Financial Officer pursuant to Section 906
           of the Sarbanes-Oxley Act of 2002.








                                       16