SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   ----------

                                    FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934
                  For the quarterly period ended June 30, 2004

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


         Indicate by check mark whether the registrant is an accelerated filer
(as defined by Rule 12b-2 of the Act).

                             YES   X              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 July 28, 2004,
there were 8,258,059 outstanding shares of the Registrant's Common Stock, par
value $.01 per share.











                         PART I - FINANCIAL INFORMATION


Item 1.    Financial Statements.

HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
June 30, 2004 and December 31, 2003
(Dollars in thousands, except par value)




                                                                                                      June 30,          December 31,
                                                                                                        2004                2003
                                                                                                    -----------         -----------
                                                                                                    (Unaudited)
ASSETS
                                                                                                                        

Real estate                                                                                          $  35,511            $  37,612
Cash and cash equivalents                                                                               54,088               43,503
Restricted cash                                                                                          3,963                4,609
Investments-available for sale (aggregate cost of $58,289 and $88,503)                                  58,274               88,519
Deposits and other assets                                                                                2,587                  995
Deferred income taxes                                                                                   32,253               41,772
                                                                                                     ---------            ---------
TOTAL                                                                                                $ 186,676            $ 217,010
                                                                                                     =========            =========

LIABILITIES
Note payable to Leucadia Financial Corporation                                                       $    --              $  24,716
Notes payable to trust deed holders                                                                     12,503               13,580
Deferred revenue                                                                                        57,502               53,491
Accounts payable and accrued liabilities                                                                 4,490               10,985
Liability for environmental remediation                                                                 10,258               10,785
Income taxes payable                                                                                      --                    503
Other liabilities                                                                                        4,352               13,509
                                                                                                     ---------            ---------

      Total liabilities                                                                                 89,105              127,569
                                                                                                     ---------            ---------

COMMITMENTS AND CONTINGENCIES

MINORITY INTEREST                                                                                        2,046               13,111
                                                                                                     ---------            ---------

STOCKHOLDERS' EQUITY
Common stock, $.01 par value; 25,000,000 shares authorized;
  8,257,959 and 8,155,159 shares outstanding                                                                83                   82
Additional paid-in capital                                                                             381,176              380,545
Deferred compensation pursuant to stock incentive plans                                                     (2)                  (4)
Accumulated other comprehensive income                                                                      (9)                   9
Accumulated deficit                                                                                   (285,723)            (304,302)
                                                                                                     ---------            ---------

      Total stockholders' equity                                                                        95,525               76,330
                                                                                                     ---------            ---------

TOTAL                                                                                                $ 186,676            $ 217,010
                                                                                                     =========            =========



             See notes to interim consolidated financial statements.

                                       2





HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
For the periods ended June 30, 2004 and 2003
(In thousands, except per share amounts)
(Unaudited)





                                                                             For the Three Month               For the Six Month
                                                                            Period Ended June 30,            Period Ended June 30,
                                                                            ---------------------            ---------------------
                                                                              2004           2003            2004            2003
                                                                              ----           ----            ----            ----
                                                                                                                   

REVENUES
Sales of real estate                                                       $ 12,396        $ 78,444        $ 55,802        $ 85,460
Co-op marketing and advertising fees                                            964             203           1,150             583
                                                                           --------        --------        --------        --------
                                                                             13,360          78,647          56,952          86,043
                                                                           --------        --------        --------        --------
EXPENSES
Cost of sales                                                                   502          14,792          10,156          17,132
Interest expense                                                                 65             663             780           1,312
General and administrative expenses                                           2,512           2,638           4,980           4,450
Administrative services fees to Leucadia Financial Corporation                   30              30              60              60
                                                                           --------        --------        --------        --------
                                                                              3,109          18,123          15,976          22,954
                                                                           --------        --------        --------        --------

Income from operations                                                       10,251          60,524          40,976          63,089

Other income (expense)                                                          208             239            (900)            645
                                                                           --------        --------        --------        --------

Income before income taxes and minority interest                             10,459          60,763          40,076          63,734
Income tax provision                                                         (4,125)        (24,330)        (16,370)        (25,582)
                                                                           --------        --------        --------        --------

Income before minority interest                                               6,334          36,433          23,706          38,152
Minority interest                                                            (1,556)         (2,690)         (5,127)         (3,164)
                                                                           --------        --------        --------        --------

Net income                                                                 $  4,778        $ 33,743        $ 18,579        $ 34,988
                                                                           ========        ========        ========        ========

Basic income per common share                                              $   0.58        $   4.14        $   2.26        $   4.29
                                                                           ========        ========        ========        ========

Diluted income per common share                                            $   0.58        $   4.10        $   2.25        $   4.25
                                                                           ========        ========        ========        ========






             See notes to interim consolidated financial statements.



                                       3





HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity
For the six month periods ended June 30, 2004 and 2003
(Dollars in thousands, except par value)
(Unaudited)





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

                                                                                                            

Balance, January 1, 2003                         $  82     $  380,364         $ (418)     $   --         $  (378,378)     $  1,650

   Comprehensive income:
     Net income                                                                                               34,988        34,988
                                                                                                                          --------
   Amortization of restricted stock grants                                        11                                            11
   Amortization related to stock options                                         581                                           581
   Change in value of performance-based
     stock  options                                               180           (180)                                        --
                                                 -----     ----------         ------      ---------      ------------     --------

Balance, June 30, 2003                           $  82     $  380,544         $   (6)     $   --         $  (343,390)     $ 37,230
                                                 =====     ==========         ======      =========      ===========      ========

Balance, January 1, 2004                         $  82     $  380,545         $   (4)     $       9      $  (304,302)     $ 76,330

   Comprehensive income:
     Net change in unrealized gain
       (loss) on investments                                                                    (18)                           (18)
     Net income                                                                                               18,579        18,579
                                                                                                                          --------
       Comprehensive income                                                                                                 18,561
                                                                                                                          --------
   Amortization related to stock options                                           2                                             2
   Exercise of options to purchase
     common shares                                   1            631                                                          632
                                                 -----     ----------         ------      ---------      -----------      --------

Balance, June 30, 2004                           $  83     $  381,176         $   (2)     $      (9)     $  (285,723)     $ 95,525
                                                 =====     ==========         ======      =========      ===========      ========











             See notes to interim consolidated financial statements.




                                       4



HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flow
For the six month periods ended June 30, 2004 and 2003
(In thousands)
(Unaudited)





                                                                                                        2004               2003
                                                                                                      --------           --------
                                                                                                                       

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                                            $  18,579          $  34,988
Adjustments to reconcile net income to net cash provided by operating activities:
  Minority interest                                                                                       5,127              3,164
  Provision for deferred income taxes                                                                     9,531             18,975
  Net securities gains                                                                                       (5)              --
  Amortization of deferred compensation pursuant to stock incentive plans                                     2                592
  Loss on prepayment of Leucadia Financial Corporation note                                               1,606               --
  Amortization of debt discount on note payable to Leucadia Financial Corporation                           276                525
  Other amortization related to investments                                                                (309)              --
  Changes in operating assets and liabilities:
    Real estate                                                                                           2,870             (2,485)
    Deposits and other assets                                                                            (1,728)            (2,133)
    Note receivable                                                                                        --                6,566
    Notes payable to trust deed holders                                                                    (683)              (603)
    Deferred revenue                                                                                      4,011             25,695
    Accounts payable and accrued liabilities                                                             (6,495)               105
    Liability for environmental remediation                                                                (527)              (126)
    Income taxes payable                                                                                   (503)               343
    Other liabilities                                                                                    (9,157)            (1,134)
                                                                                                      ---------          ---------
       Net cash provided by operating activities                                                         22,595             84,472
                                                                                                      ---------          ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of investments (other than short-term)                                                        (71,092)              --
Proceeds from maturities of investments                                                                  54,685               --
Proceeds from sales of investments                                                                       46,936               --
Decrease in restricted cash                                                                                 646               --
                                                                                                      ---------          ---------
       Net cash provided by investing activities                                                         31,175               --
                                                                                                      ---------          ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payment of Leucadia Financial Corporation note                                                (26,462)              --
Principal payments to trust deed holders                                                                 (1,163)            (2,178)
Exercise of options to purchase common shares                                                               632               --
Contribution from minority interest                                                                       --                    43
Distribution to minority interest                                                                       (16,192)           (12,910)
                                                                                                      ---------          ---------
       Net cash (used for) financing activities                                                         (43,185)           (15,045)
                                                                                                      ---------          ---------

Net increase in cash and cash equivalents                                                                10,585             69,427

Cash and cash equivalents, beginning of period                                                           43,503             33,601
                                                                                                      ---------          ---------

Cash and cash equivalents, end of period                                                              $  54,088          $ 103,208
                                                                                                      =========          =========

Supplemental disclosures of cash flow information:
  Cash paid for interest (net of amounts capitalized)                                                 $     410          $     787
  Cash paid for income taxes                                                                          $   8,675          $   3,678

Non cash financing activities:
  Contribution of real estate from minority interest                                                  $    --            $     244





             See notes to interim consolidated financial statements.


                                       5




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, 2003 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
     "2003 10-K"). Results of operations for interim periods are not necessarily
     indicative of annual results of operations.  The consolidated balance sheet
     at December  31,  2003 was  extracted  from the  Company's  audited  annual
     consolidated  financial  statements  and does not include  all  disclosures
     required by accounting  principles  generally accepted in the United States
     of America for annual financial statements.

     Statement  of  Financial  Accounting  Standards  No. 123,  "Accounting  for
     Stock-Based Compensation" ("SFAS 123"), establishes a fair value method for
     accounting for stock-based  compensation  plans, either through recognition
     in the  statements of operations or disclosure.  As permitted,  the Company
     applies APB Opinion No. 25 and related  Interpretations  in accounting  for
     its plans.  Accordingly,  no  compensation  cost has been recognized in the
     statements of operations related to employees and directors under its stock
     compensation  plans.  Had  compensation  cost for the Company's fixed stock
     options been recorded in the statements of operations  consistent  with the
     provisions of SFAS 123, the Company's net income and income per share would
     not have been materially different from that reported.

     Certain  amounts for prior periods have been  reclassified to be consistent
     with the 2004 presentation.

2.   In March  2004,  the Company  prepaid in full its note  payable to Leucadia
     Financial   Corporation   ("LFC"),   a  subsidiary  of  Leucadia   National
     Corporation  ("Leucadia"),  in the amount of $26,462,000.  As a result, the
     Company has expensed  the  remaining  unamortized  discount on the note and
     related  deferred costs in the amount of  $1,606,000,  which is included in
     the caption  "Other  income  (expense)"  in the  consolidated  statement of
     operations for the six months ended June 30, 2004.  Interest on the note of
     $373,000 and  $787,000  was expensed and paid during the six month  periods
     ended June 30,  2004 and 2003,  respectively.  Additionally,  $276,000  and
     $525,000 of debt discount was amortized as interest  expense during the six
     month periods ended June 30, 2004 and 2003, respectively.

3.   The Company has a $10,000,000  line of credit agreement with LFC that has a
     maturity date of February 28, 2007.  Loans  outstanding  under this line of
     credit bear interest at 10% per annum,  and the Company has paid commitment
     fees of $19,000 during 2004. At June 30, 2004, no amounts were  outstanding
     under this facility.

4.   Basic  and  diluted  income  per share of common  stock was  calculated  by
     dividing  the net income by the  weighted  average  shares of common  stock
     outstanding,  and for diluted income per share,  the  incremental  weighted
     average  number of shares (using the treasury  stock method)  issuable upon
     exercise of outstanding options for the periods they were outstanding.  The
     number of shares  used to  calculate  basic  income  per  common  share was
     8,237,926  and  8,155,084 for the six month periods ended June 30, 2004 and
     2003, respectively, and 8,257,959 and 8,155,084 for the three month periods
     ended June 30,  2004 and 2003,  respectively.  The number of shares used to
     calculate  diluted income per share was 8,271,749 and 8,229,874 for the six
     month periods ended June 30, 2004 and 2003, respectively, and 8,271,088 and
     8,238,798  for the  three  month  periods  ended  June 30,  2004 and  2003,
     respectively.

                                       6



Notes to Interim Consolidated Financial Statements, continued

5.   Pursuant  to  the   administrative   services   agreement,   LFC   provides
     administrative  services,  including  providing  the services of one of the
     Company's officers to the Company through December 31, 2004. Administrative
     fees paid to LFC were $60,000 for the six month periods ended June 30, 2004
     and 2003,  and $30,000 for the three month  periods ended June 30, 2004 and
     2003. A subsidiary of the Company  sublets a portion of its office space to
     Leucadia,  for which it receives monthly rental of approximately $6,000 per
     month.

6.   Certain of the Company's lot purchase agreements with home builders include
     provisions  that entitle the Company to a share of the profits  realized by
     the home  builders upon their sale of the homes,  after certain  thresholds
     are  achieved.  The actual amount which could be received by the Company is
     generally based on a formula and other specified  criteria contained in the
     lot  purchase  agreements,  and is  generally  not  payable  and  cannot be
     determined  with  reasonable  certainty until the builder has completed the
     sale of a  substantial  portion of the homes  covered  by the lot  purchase
     agreement.  The Company's  policy is to accrue revenue  earned  pursuant to
     these  agreements  when  amounts are payable  pursuant to the lot  purchase
     agreements.  The Company has recognized $800,000 and $5,100,000 under these
     agreements  for the six  month  periods  ended  June  30,  2004  and  2003,
     respectively, and $800,000 and $4,800,000 for the three month periods ended
     June 30, 2004 and 2003, respectively.

7.   In May 2004,  the Company agreed to extend the lease covering its corporate
     office space for an additional  five years to February 2010. The new annual
     minimum rent is slightly  less than the amount the Company had been paying;
     however,  the  agreement  provides  for rent  escalation  charges  over the
     extended term.

8.   As  previously  mentioned in the 2003 10-K,  since 1999 the San Elijo Hills
     project has  carried  $50,000,000  of general  liability  and  professional
     liability  insurance  under a  policy  by the  Kemper  Insurance  Companies
     ("Kemper").  Since  Kemper has  ceased  underwriting  operations  and is in
     run-off, the Company has been investigating replacing and/or augmenting the
     coverage  provided by Kemper.  In May 2004, the Company purchased an excess
     policy with another  insurance  carrier that provides up to  $10,000,000 of
     coverage  for general  liability  claims,  but not  professional  liability
     claims, relating to homes sold through May 31, 2004. The policy premium was
     $250,000.  Since it is an excess policy,  the new policy has no deductible.
     However,  if Kemper is unable  to pay  general  liability  claims up to the
     policy limits, the Company would have a $1,000,000 deductible under the new
     policy.  The  Company  continues  to  investigate  whether  or  not  it  is
     economically  viable to purchase  new  insurance  coverage  for future home
     sales at the San Elijo Hills project.




                                       7




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


Liquidity and Capital Resources

For the six month period ended June 30, 2004, net cash was provided by operating
activities,  principally  resulting  from real estate sales  proceeds at the San
Elijo Hills project.  For the six month period ended June 30, 2003, net cash was
provided by operating  activities,  primarily from real estate sales proceeds at
the San Elijo Hills project and the Otay Ranch project.  The Company's principal
sources of funds are proceeds from the sale of real estate, its $10,000,000 line
of credit with LFC, fee income from the San Elijo Hills  project,  dividends and
tax sharing  payments from its  subsidiaries and borrowings from or repayment of
advances by its  subsidiaries.  As of June 30, 2004,  the Company had  aggregate
cash,  cash  equivalents  and  investments of $112,400,000 to meet its liquidity
needs.

The Company currently has a $10,000,000 line of credit agreement with LFC, which
has a maturity date of February 28, 2007. Loans  outstanding  under this line of
credit bear  interest at 10% per annum.  As of June 30,  2004,  no amounts  were
outstanding under this facility.

During 2004, dividends of $71,000,000 were paid by the Company's subsidiary that
owns the San Elijo Hills project,  of which $16,200,000 was paid to the minority
interests  in the San Elijo Hills  project,  and the balance was retained by the
Company.  In March 2004, the Company prepaid its $26,462,000  borrowing from LFC
in full, using its available cash.

During the six months  ended June 30, 2004,  the Company  closed on the sales of
two neighborhoods in the San Elijo Hills project  consisting of 94 single family
lots, 45 multi-family  units and one school site for aggregate sales proceeds of
$53,200,000,  net of closing costs.  The sales proceeds  included  $3,100,000 of
non-refundable  options  payments  that the Company had received in 2003.  As of
June 30, 2004,  the Company has deferred  recognition  of $23,300,000 of revenue
from these sales since it is required to complete certain improvements under the
purchase agreements.

As of June 30,  2004,  the  aggregate  balance of deferred  revenue for all real
estate sales was $57,500,000,  including  amounts related to the 2004 sales. The
Company estimates that it will spend  approximately  $15,300,000 to complete the
required improvements, including costs related to common areas. The Company will
recognize  revenues  previously  deferred  and the related  cost of sales in its
statements of operations as the  improvements are completed under the percentage
of completion method of accounting.

The  remaining  land at the San Elijo Hills  project to be developed and sold or
leased consists of the following:

       Single family lots to be developed and sold                     736
       Multi-family units                                               42
       Very low income apartment units                                  70
       School sites                                                      1
       Square footage of commercial space                          135,000

As of July 29, 2004, the Company has entered into non-binding  letters of intent
with  builders  to sell 241 of the single  family  lots  reflected  in the table
above.  Pursuant to the letters of intent,  the home  builders  have a specified
period (30 to 45 days) to conduct feasibility reviews and negotiate the terms of
definitive sales  agreements.  In addition,  the Company is currently  marketing
another 79 single family lots for sale.



                                       8



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

The Company has also  entered in to a  non-binding  letter of intent to sell the
last  remaining   school  site  to  a  builder  for   multi-family   residential
development.  The  school  district  was given an option to  purchase  this site
several  years  ago,  but has  informally  indicated  that it does not intend to
exercise  its  option.   Underlying  zoning   regulations   permit   residential
development of this site if the school  district  formally  notifies the Company
that it does not intend to exercise its option.

The  Company  had  previously  estimated  it  would  complete  the  sale  of all
residential sites during 2005; however,  the Company has not received all of the
necessary  permits  as early as  anticipated.  The  Company  currently  plans to
develop and sell the  single-family  sites during 2005 and 2006, after which the
remaining activity at the San Elijo Hills project will be primarily concentrated
on the  multi-family  and commercial  sites.  These estimates of future property
available  for sale and the  timing of the sales are  derived  from the  current
plans for the project,  and could change based upon the actions of the project's
home builders or regulatory agencies.

In July 2004,  the Board of Directors  approved the  repurchase of up to 500,000
shares of the Company's  common stock,  representing  approximately  6.1% of the
Company's outstanding stock. Repurchased shares would be available,  among other
things,  for use in connection with the Company's stock option plans. The shares
may be purchased from time to time, subject to prevailing market conditions,  in
the open market,  in privately  negotiated  transactions or otherwise.  Any such
purchases may be commenced or suspended at any time without prior notice.

Results of Operations

Real Estate Sales Activity

         San Elijo Hills Project:
         -----------------------

During 2004 and 2003, the Company closed on sales of real estate and recognized
revenues as follows:




                                                         For the Three Month                  For the Six Month
                                                        Period Ended June 30,                 Period Ended June 30,
                                                    -----------------------------       -------------------------------
                                                         2004            2003               2004              2003
                                                         ----            ----               ----              ----
                                                                                                     

Single family units                                      --                   353                  94               353
Multi-family units                                       --                --                      45            --
School sites                                                   1           --                       1            --
Purchase price, net of closing costs                $ 20,200,000    $  80,500,000       $  53,200,000     $  80,500,000
Revenues recognized on closing date                 $  6,500,000    $  43,000,000       $  28,800,000     $  43,000,000




As  discussed  above,  a portion of the  revenue  from  sales of real  estate is
deferred,  and is  recognized  as revenues  upon the  completion of the required
improvements to the property, including costs related to common areas, under the
percentage  of  completion  method  of  accounting.   In  addition  to  revenues
recognized on the closing date  reflected in the table above,  revenues  include
amounts that were previously deferred of $20,400,000 and $11,800,000 for the six
month periods ended June 30, 2004 and 2003,  respectively,  and  $5,100,000  for
each of the three month periods ended June 30, 2004 and 2003.  Such amounts were
recognized upon completion of certain required improvements.

Revenues  from sales of real estate also include  amounts  received  pursuant to
profit sharing  agreements with home builders of $800,000 and $5,100,000 for the
six month periods ended June 30, 2004 and 2003,  respectively,  and $800,000 and
$4,800,000   for  the  three  month  periods  ended  June  30,  2004  and  2003,
respectively.



                                       9


Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

During  the six  month  periods  ended  June 30,  2004 and  2003,  cost of sales
aggregated  $9,200,000  and  $12,300,000,  respectively.  During the three month
periods  ended June 30, 2004 and 2003,  cost of sales of real estate  aggregated
$500,000 and $10,000,000,  respectively.  During the second quarter of 2004, the
Company  determined  that the total  costs  for a phase of the San  Elijo  Hills
project that is near  completion will be less than  previously  estimated.  As a
result,  cost of sales  was  reduced  by  approximately  $1,400,000  to  reverse
estimated charges previously recorded.

         Otay Ranch Project:
         ------------------

As more  fully  described  in the 2003 10-K,  in January  2004 the City of Chula
Vista  acquired 439 acres of  mitigation  land from Otay Land Company by eminent
domain   proceedings  for  aggregate   proceeds  of  approximately   $5,800,000,
substantially  all of which had been  received  as of  December  31,  2003.  The
Company   recognized  a  pre-tax  gain  of  approximately   $4,800,000  on  this
transaction.  There was no other real  estate  sales  activity at the Otay Ranch
project  during  2004.  Sales  of  real  estate  in  the  2003  periods  reflect
approximately  $22,500,000  from the sale of 1,445  acres  within the Otay Ranch
project. The Company recognized a pre-tax gain of approximately  $17,700,000 for
the periods ended June 30, 2003 on this transaction.

As discussed in the 2003 10-K, the Company continues to evaluate how to maximize
the value of Otay Ranch and is processing  further  entitlements  on portions of
its property,  which have not changed  significantly during 2004. If the Company
decides to develop  the  developable  land at Otay Ranch,  development  will not
begin for a few years and is likely to take several years to complete.

Other Results of Operations Activity

The Company  recorded  co-op  marketing and  advertising  fees of $1,150,000 and
$583,000 for the six month periods  ended June 30, 2004 and 2003,  respectively,
and $964,000 and  $203,000 for the three month  periods  ended June 30, 2004 and
2003,  respectively.  The  Company  records  these fees when the San Elijo Hills
project  builders sell homes, and are generally based upon a fixed percentage of
the homes' selling price.

Interest  expense  reflects the interest due on  indebtedness to LFC of $373,000
and  $787,000  for  the  six  month  periods  ended  June  30,  2004  and  2003,
respectively,  and  $395,000  for the three month  period  ended June 30,  2003.
Interest  expense also includes  amortization  of debt  discount  related to the
previously outstanding  indebtedness to LFC of $276,000 and $525,000 for the six
month periods ended June 30, 2004 and 2003,  respectively,  and $268,000 for the
three month  period ended June 30, 2003.  As described  above,  the LFC note was
fully repaid in March 2004,  and therefore  these  interest  costs ceased at the
date of  repayment.  In addition,  interest  expense for the six and three month
periods ended June 30, 2004 includes $132,000 and $66,000, respectively, related
to the Rampage vineyard project as described in the 2003 10-K.

General and administrative  expenses increased during the six month period ended
June 30, 2004 as compared to the same period in 2003,  primarily  due to greater
expenses  related to farming  costs,  marketing  expenses,  legal fees and stock
compensation  expense.  During the three month period  ended June 30, 2004,  the
Company  incurred  approximately  $600,000  of farming  expenses  at the Rampage
vineyard  project,  which was purchased in November  2003.  The Company has just
begun the process to obtain the  necessary  entitlements  to develop the Rampage
vineyard  project as a  master-planned  community;  a process  that will require
numerous  regulatory  approvals and take several years to complete.  During this
time the Company expects it will continue to incur farming related costs.

                                       10



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.


The increase in marketing expenses  principally  reflects  promotional  expenses
related to the  current  phase of  residential  lots being sold at the San Elijo
Hills project.  Legal fees increased due to the costs  associated  with pursuing
claims  against  previous  owners  of the 34 acres of  undeveloped  land that is
undergoing  remediation  at the Otay Ranch  project.  For the three month period
ended June 30, 2004, general and administrative  expenses reflect a decrease, as
compared  to the same  period  in  2003,  in  compensation  expense  related  to
performance  options  which  fully  vested in April  2003,  and in the timing of
expenses incurred for the annual stockholders' meeting. In addition,  during the
three month  period  ended June 30,  2003,  the Company  incurred  legal fees in
connection  with the Company's  reverse/forward  stock split and  acquisition of
certain  Otay Ranch land by the City of Chula  Vista,  which was sold during the
first quarter of 2004.

Other income  (expense)  for the six month  period ended June 30, 2004  includes
$1,606,000 for the remaining  unamortized discount and related deferred costs on
the LFC note  which was fully  repaid.  Investment  income for the six and three
month  periods  ended June 30, 2004  increased  by  approximately  $310,000  and
$70,000, respectively, as compared to the same periods in 2003, primarily due to
greater interest income resulting from a larger amount of invested assets. Other
income  (expense)  for the six month  period ended June 30, 2003  includes  cash
received to settle a dispute with one of the Company's vendors.

The  Company's  effective  income tax rate during the 2004 and 2003  periods are
higher than the federal  statutory rate due to California state income taxes and
state franchise taxes.

Cautionary Statement for Forward-Looking Information

Statements  included in this  Management's  Discussion and Analysis of Financial
Condition  and  Results  of  Interim  Operations  may  contain   forward-looking
statements.  Such statements may relate, but are not limited,  to projections of
revenues,  income or loss, plans for growth and future  operations,  competition
and  regulation  as  well  as  assumptions  relating  to  the  foregoing.   Such
forward-looking  statements are made pursuant to the  safe-harbor  provisions of
the Private Securities Litigation Reform Act of 1995.

Forward-looking  statements are inherently  subject to risks and  uncertainties,
many of which cannot be predicted or quantified.  When used in this Management's
Discussion   and  Analysis  of  Financial   Condition  and  Results  of  Interim
Operations,   the  words  "estimates,"  "expects,"  "anticipates,"   "believes,"
"plans,"  "intends"  and  variations of such words and similar  expressions  are
intended  to  identify   forward-looking   statements  that  involve  risks  and
uncertainties.  Future events and actual  results could differ  materially  from
those  set  forth  in,   contemplated  by  or  underlying  the   forward-looking
statements.

In addition to risks set forth in the  Company's  other public  filings with the
Securities and Exchange Commission,  the following important factors could cause
actual  results to differ  materially  from any results  projected,  forecasted,
estimated or budgeted:

o    Changes in prevailing  interest rate levels,  including mortgage rates. Any
     significant   increase  in  the  prevailing  low  mortgage   interest  rate
     environment could reduce consumer demand for housing.

o    Changes in domestic laws and government  regulations or requirements and in
     implementation  and/or  enforcement of governmental  rules and regulations.
     The  Company's  plans  for  its  development   projects   require  numerous
     governmental  approvals,  licenses,  permits and agreements,  which must be
     obtained before  development and  construction  may commence.  The approval
     process  can be delayed by  withdrawals  or  modifications  of  preliminary
     approvals,  by litigation and appeals challenging development rights and by
     changes in  prevailing  local  circumstances  or  applicable  laws that may
     require additional approvals.

                                       11




Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

o    Changes in real estate pricing  environments.  Any significant  decrease in
     the prevailing  price of real estate in the  geographic  areas in which the
     Company  owns,  develops  and sells real  estate may  adversely  affect the
     Company's results of operations.

o    Regional or general increases in cost of living. Any significant  increases
     in the  prevailing  prices of goods and  services  that result in increased
     costs of  living,  particularly  in the  regions  in which the  Company  is
     currently developing  properties,  may adversely affect consumer demand for
     housing.

o    Demographic  and  economic  changes  in the  United  States  generally  and
     California  in  particular.  The  Company's  operations  are  sensitive  to
     demographic  and  economic  changes.  Any  economic  downturn in the United
     States in general,  and  California in  particular,  may  adversely  affect
     consumer  demand for housing by limiting  the ability of people to save for
     down  payments and purchase  homes.  In addition,  if the current  trend of
     population increases in California were not to continue, or in the event of
     any  significant  reduction  in job  creation,  demand  for real  estate in
     California may not be as robust as current levels indicate.

o    Increases in real estate taxes and other local  government  fees.  Any such
     increases may make it more expensive to own the properties that the Company
     is currently  developing,  which would  increase the carrying  costs to the
     Company of owning the properties and decrease consumer demand for them.

o    Significant competition from other real estate developers and homebuilders.
     There are  numerous  residential  real estate  developers  and  development
     projects  operating  in the  same  geographic  area in  which  the  Company
     operates.  Many of the Company's  competitors  may have advantages over the
     Company,  such as more favorable locations which may provide better schools
     and easier access to roads and shopping,  or amenities that the Company may
     not offer, as well as greater financial  resources and/or access to cheaper
     capital.

o    Decreased consumer spending for housing.  Any decrease in consumer spending
     for housing may directly affect the Company's results of operations.

o    Delays in  construction  schedules and cost overruns.  Any material  delays
     could  adversely  affect the  Company's  ability to complete its  projects,
     significantly  increasing the costs of doing so, including  interest costs,
     or drive  potential  customers  to  purchase  competitors'  products.  Cost
     overruns, if material,  could have a direct adverse impact on the Company's
     results of operations.

o    Availability   and  cost  of  land,   materials  and  labor  and  increased
     development  costs, many of which the Company would not be able to control.
     The Company's current and future  development  projects require the Company
     to purchase  significant amounts of land, materials and labor. If the costs
     of these  items  increase,  it will  increase  the costs to the  Company of
     completing  its  projects;  if the  Company  is not  able to  recoup  these
     increased costs, its results of operations could be adversely affected.

o    Damage to or  condemnation  of properties  and  occurrence  of  significant
     natural  disasters  and  fires.  Damage  to or  condemnation  of any of the
     Company's properties,  whether by natural disasters and fires or otherwise,
     may either delay or preclude the Company's  ability to develop and sell its
     properties, or affect the price at which it may sell such properties.


                                       12




Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Interim Operations, continued.

o    Imposition  of  limitations  on  the  Company's   ability  to  develop  its
     properties   resulting  from   environmental   laws  and   regulations  and
     developments in or new  applications  thereof.  The residential real estate
     development  industry  is subject to  increasing  environmental,  building,
     construction,  zoning  and real  estate  regulations  that are  imposed  by
     various federal, state and local authorities.  Environmental laws may cause
     the Company to incur additional  costs, and adversely affect its ability to
     complete its projects in a timely and profitable manner.

o    The inability to insure certain risks  economically.  The Company cannot be
     certain that it will be able to insure certain risks economically.

o    The  availability of adequate water resources and reliable energy source in
     the areas where the  Company  owns real estate  projects.  Any  shortage of
     reliable water and energy resources and drop in consumer  confidence in the
     dependability  of such  resources  in areas where the Company owns land may
     adversely  affect the values of properties owned by the Company and curtail
     development projects.

o    Changes in the composition of the Company's assets and liabilities  through
     acquisitions or divestitures.  The Company may make future  acquisitions or
     divestitures  of assets.  Any change in the  composition  of the  Company's
     assets and liabilities as a result thereof could  significantly  affect the
     financial position of the Company and the risks that it faces.

o    The actual cost of environmental  liabilities  concerning land owned in San
     Diego County, California exceeding the amount reserved for such matter. The
     actual cost of remediation of undeveloped  land owned by a subsidiary could
     exceed the amount reserved for such matter.

o    The  Company's  ability  to  generate  sufficient  taxable  income to fully
     realize the deferred tax asset, net of the valuation allowance. The Company
     and certain of its subsidiaries have NOLs and other tax attributes, but may
     not be able to  generate  sufficient  taxable  income to fully  realize the
     deferred tax assets.

o    The  impact  of  inflation.  The  Company,  as  well  as  the  real  estate
     development and homebuilding industry in general, may be adversely affected
     by  inflation,  primarily  because  of either  reduced  rates of savings by
     consumers  during periods of low inflation or higher land and  construction
     costs during periods of high inflation.

Undue reliance should not be placed on these forward-looking  statements,  which
are applicable only as of the date hereof.  The Company undertakes no obligation
to  revise or update  these  forward-looking  statements  to  reflect  events or
circumstances  that arise  after the date of this  Management's  Discussion  and
Analysis of Financial  Condition and Results of Interim Operations or to reflect
the occurrence of unanticipated events.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

Information  required  under this Item is contained in Item 7A of the  Company's
Annual  Report  on Form  10-K for the  year  ended  December  31,  2003,  and is
incorporated by reference herein.

Item  4. Controls and Procedures.

(a)  The Company's management evaluated, with the participation of the Company's
     principal executive and principal financial officers,  the effectiveness of
     the  Company's  disclosure  controls  and  procedures  (as defined in Rules
     13a-15(e)  and  15d-15(e)  under the  Securities  Exchange Act of 1934,  as
     amended  (the  "Exchange  Act")),  as of June  30,  2004.  Based  on  their
     evaluation,  the Company's  principal  executive  and  principal  financial
     officers  concluded that the Company's  disclosure  controls and procedures
     were effective as of June 30, 2004.

(b)  There has been no change in the Company's  internal  control over financial
     reporting (as defined in Rules  13a-15(f) and 15d-15(f)  under the Exchange
     Act) that occurred during the Company's fiscal quarter ended June 30, 2004,
     that has materially affected, or is reasonably likely to materially affect,
     the Company's internal control over financial reporting.


                                       13








                           PART II - OTHER INFORMATION




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

           a) Exhibits.

               31.1 Certification  of  President  pursuant to Section 302 of the
                    Sarbanes-Oxley Act of 2002.

               31.2 Certification  of Vice President and Controller  pursuant to
                    Section 302 of the Sarbanes-Oxley Act of 2002.

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

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


          b) Reports on Form 8-K.

               None.



                                       14








                                   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.




                                              HOMEFED CORPORATION
                                                 (Registrant)




Date:  July 30, 2004                           By: /s/ Erin N. Ruhe
                                                  -----------------------
                                                  Erin N. Ruhe
                                                  Vice President, Treasurer
                                                  and Controller
                                                  (Principal Accounting Officer)





                                       15






                                  EXHIBIT INDEX



      Exhibit Number                    Description


       31.1         Certification  of  President  pursuant to Section 302 of the
                    Sarbanes-Oxley Act of 2002.

       31.2         Certification  of Vice President and Controller  pursuant to
                    Section 302 of the Sarbanes-Oxley Act of 2002.

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

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












                                       16