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 September 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 November 1, 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
September 30, 2004 and December 31, 2003
(Dollars in thousands, except par value)





                                                                                       September 30,          December 31,
                                                                                             2004                 2003
                                                                                        ------------          -----------
                                                                                        (Unaudited)

                                                                                                              

ASSETS
Real estate                                                                             $    41,405           $    37,612
Cash and cash equivalents                                                                    30,144                43,503
Restricted cash                                                                               3,956                 4,609
Investments-available for sale (aggregate cost of $81,803 and $88,503)                       81,785                88,519
Deposits and other assets                                                                     1,397                   995
Deferred income taxes                                                                        29,146                41,772
                                                                                        -----------           -----------
TOTAL                                                                                   $   187,833           $   217,010
                                                                                        ===========           ===========

LIABILITIES
Note payable to Leucadia Financial Corporation                                          $     --              $    24,716
Notes payable to trust deed holders                                                          12,758                13,580
Deferred revenue                                                                             42,233                53,491
Accounts payable and accrued liabilities                                                      7,676                10,985
Liability for environmental remediation                                                      10,113                10,785
Income taxes payable                                                                            538                   503
Other liabilities                                                                             9,785                13,509
                                                                                        -----------           -----------
       Total liabilities                                                                     83,103               127,569
                                                                                        -----------           -----------

COMMITMENTS AND CONTINGENCIES

MINORITY INTEREST                                                                             6,806                13,111
                                                                                        -----------           -----------
STOCKHOLDERS' EQUITY
Common stock, $.01 par value; 25,000,000 shares authorized;
   8,258,059 and 8,155,159 shares outstanding                                                    83                    82
Additional paid-in capital                                                                  381,177               380,545
Deferred compensation pursuant to stock incentive plans                                          (1)                   (4)
Accumulated other comprehensive income (loss)                                                   (11)                    9
Accumulated deficit                                                                        (283,324)             (304,302)
                                                                                        -----------           -----------

       Total stockholders' equity                                                            97,924                76,330
                                                                                        -----------           -----------

TOTAL                                                                                   $   187,833           $   217,010
                                                                                        ===========           ===========



             See notes to interim consolidated financial statements.




                                       2




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




                                                                            For the Three Month            For the Nine Month
                                                                        Period Ended September 30,       Period Ended September 30,
                                                                        --------------------------      --------------------------
                                                                          2004              2003           2004             2003
                                                                          ----              ----           ----             ----
                                                                                                                 

REVENUES
Sales of real estate                                                  $   16,366       $   29,667       $   72,168       $  115,127
Co-op marketing and advertising fees                                       1,290              249            2,440              832
                                                                      ----------       ----------       ----------       ----------
                                                                          17,656           29,916           74,608          115,959
                                                                      ----------       ----------       ----------       ----------

EXPENSES
Cost of sales                                                              2,886            8,002           13,042           25,134
Interest expense                                                              67              678              847            1,990
General and administrative expenses                                        2,990            3,022            7,970            7,472
Administrative services fees to Leucadia Financial
   Corporation                                                                30               30               90               90
                                                                      ----------       ----------       ----------       ----------
                                                                           5,973           11,732           21,949           34,686
                                                                      ----------       ----------       ----------       ----------

Income from operations                                                    11,683           18,184           52,659           81,273

Other income (expense)                                                       461              665             (439)           1,310
                                                                      ----------       ----------       ----------       ----------

Income before income taxes and minority interest                          12,144           18,849           52,220           82,583
Income tax provision                                                      (4,985)          (8,290)         (21,355)         (33,872)
                                                                      ----------       ----------       ----------       ----------

Income before minority interest                                            7,159           10,559           30,865           48,711
Minority interest                                                         (4,760)          (2,234)          (9,887)          (5,398)
                                                                      ----------       ----------       ----------       ----------

Net income                                                            $    2,399       $    8,325       $   20,978       $   43,313
                                                                      ==========       ==========       ==========       ==========

Basic income per common share                                         $     0.29       $     1.02       $     2.54       $     5.31
                                                                      ==========       ==========       ==========       ==========

Diluted income per common share                                       $     0.29       $     1.01       $     2.54       $     5.26
                                                                      ==========       ==========       ==========       ==========









             See notes to interim consolidated financial statements.

                                       3





HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity
For the nine month periods ended September 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 (Loss)     Deficit       Equity
                                                 --------   ----------  --------------  -------------    ----------   -----------

                                                                                                           

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

   Comprehensive income:
     Net change in unrealized gain
       (loss) on investments                                                                     6                             6
     Net income                                                                                             43,313        43,313
                                                                                                                      ----------
       Comprehensive income                                                                                               43,319
                                                                                                                      ----------
   Amortization of restricted stock grants                                     11                                             11
   Amortization related to stock options                                      582                                            582
   Change in value of performance-based
     stock options                                                180        (180)                                         --
   Exercise of options to purchase
     common shares                                                  1                                                          1
                                                   -----   ----------      ------          -------      ----------    ----------

Balance, September 30, 2003                        $  82   $  380,545      $   (5)         $     6      $ (335,065)   $   45,563
                                                   =====   ==========      ======          =======      ==========    ==========

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

   Comprehensive income:
     Net change in unrealized gain
       (loss) on investments                                                                   (20)                          (20)
     Net income                                                                                             20,978        20,978
                                                                                                                      ----------
       Comprehensive income                                                                                               20,958
                                                                                                                      ----------
   Amortization related to stock options                                        3                                              3
   Exercise of options to purchase
     common shares                                     1          632                                                        633
                                                   -----   ----------      ------          -------      ----------    ----------

Balance, September 30, 2004                        $  83   $  381,177      $   (1)         $   (11)     $ (283,324)   $   97,924
                                                   =====   ==========      ======          =======      ==========    ==========













             See notes to interim consolidated financial statements.




                                       4



HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the nine month periods ended September 30, 2004 and 2003
(In thousands)
(Unaudited)




                                                                                                       2004              2003
                                                                                                       ----              ----
                                                                                                                    

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                                        $   20,978        $   43,313
Adjustments to reconcile net income to net cash provided by operating activities:
   Minority interest                                                                                   9,887             5,398
   Provision for deferred income taxes                                                                12,640            24,405
   Net securities gains                                                                                   (5)             --
   Amortization of deferred compensation pursuant to stock incentive plans                                 3               593
   Loss on prepayment of Leucadia Financial Corporation note                                           1,606              --
   Amortization of debt discount on note payable to Leucadia Financial Corporation                       276               802
   Other amortization related to investments                                                            (567)             --
   Changes in operating assets and liabilities:
       Real estate                                                                                    (2,769)           (1,504)
       Deposits and other assets                                                                        (538)             (610)
       Note receivable                                                                                  --               6,566
       Notes payable to trust deed holders                                                              (683)             (922)
       Deferred revenue                                                                              (11,258)           18,029
       Accounts payable and accrued liabilities                                                       (3,309)            1,039
       Liability for environmental remediation                                                          (672)             (218)
       Income taxes payable                                                                               35             1,588
       Other liabilities                                                                              (3,724)            2,604
                                                                                                  ----------        ----------
           Net cash provided by operating activities                                                  21,900           101,083
                                                                                                  ----------        ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of investments (other than short-term)                                                    (145,749)          (78,762)
Proceeds from maturities of investments                                                              106,085              --
Proceeds from sales of investments                                                                    46,936              --
Decrease in restricted cash                                                                              653              --
                                                                                                  ----------        ----------

           Net cash provided by (used for) investing activities                                        7,925           (78,762)
                                                                                                  ----------        ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payment of Leucadia Financial Corporation note                                             (26,462)             --
Principal payments to trust deed note holders                                                         (1,163)           (3,120)
Exercise of options to purchase common shares                                                            633                 1
Contribution from minority interest                                                                     --                  43
Distribution to minority interest                                                                    (16,192)          (13,324)
                                                                                                  ----------        ----------
           Net cash used for financing activities                                                    (43,184)          (16,400)
                                                                                                  ----------        ----------

Net increase (decrease) in cash and cash equivalents                                                 (13,359)            5,921

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

Cash and cash equivalents, end of period                                                          $   30,144        $   39,522
                                                                                                  ==========        ==========

Supplemental disclosures of cash flow information:
   Cash paid for interest (net of amounts capitalized)                                            $      410        $    1,188

   Cash paid for income taxes                                                                     $    8,712        $    5,288

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.

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 nine months ended  September 30, 2004.  Interest on the
     note of $373,000 and $1,188,000 was expensed and paid during the nine month
     periods  ended  September  30, 2004 and 2003,  respectively.  Additionally,
     $276,000 and $802,000 of debt  discount was  amortized as interest  expense
     during  the  nine  month  periods  ended   September  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 $29,000  during  2004.  At  September  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 number of 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  8,258,047  and  8,155,117  for the  three  month  periods  ended
     September 30, 2004 and 2003, respectively,  and 8,244,682 and 8,155,095 for
     the nine month periods ended September 30, 2004 and 2003, respectively. The
     number of shares used to calculate  diluted  income per share was 8,271,794
     and  8,245,138  for the three month  periods  ended  September 30, 2004 and
     2003, respectively,  and 8,271,813 and 8,234,962 for the nine month periods
     ended September 30, 2004 and 2003, respectively.  The Company does not have
     any antidilutive securities outstanding.



                                       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 $30,000 for the three month periods  ended  September
     30, 2004 and 2003,  and $90,000 for the nine month periods ended  September
     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 homebuilders  include
     provisions  that  entitle the Company to a share of the revenues or profits
     realized by the  homebuilders  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  $1,100,000 and $400,000
     under these agreements for the three month periods ended September 30, 2004
     and 2003,  respectively,  and  $1,900,000 and $5,500,000 for the nine month
     periods ended September 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 issued 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.

9.   In July 2004, the Company's  board of directors  approved the repurchase of
     up  to  500,000  shares  of  the  Company's   common  stock,   representing
     approximately  6% of the Company's  outstanding  stock. No shares have been
     repurchased to date.

10.  On August 24,  2004,  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 $44.50 per
     share,  the then  current  market  price per  share.  In  addition,  at the
     Company's  2004  annual  meeting  the  Company's  shareholders  approved an
     amendment to the Company's 1999 Stock Incentive Plan to increase the number
     of shares of common stock  available for issuance under the plan by 300,000
     shares.

11.  As of November 1, 2004, the Company has  agreements  with  homebuilders  to
     sell an additional  113 single  family lots for aggregate  cash proceeds of
     $55,000,000,  pursuant  to  which  it had  received  non-refundable  option
     payments of  $5,500,000,  which were  received as of September 30, 2004. In
     addition,  the Company has entered into an agreement with a builder to sell
     131 multi-family  units at a sales price of $36,000,000,  pursuant to which
     it received a non-refundable  option payment of $3,600,000 in October 2004.
     These option  payments are  non-refundable  if the Company  completes  site
     improvement work and fulfills its other  obligations  under the agreements,
     and will be  applied  to  reduce  the  amount  due from the  purchasers  at
     closing.  Although these  agreements are binding on the purchasers,  should
     the  Company  fulfill  its  obligations  under the  agreements  within  the
     specified  timeframes and a purchaser  decides not to close,  the Company's
     recourse will be primarily limited to retaining the option payment.

                                       7



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

Liquidity and Capital Resources

For the nine month period  ended  September  30, 2004,  net cash was provided by
operating  activities,  principally resulting from real estate sales proceeds at
the San Elijo Hills project. For the nine month period ended September 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 September 30, 2004, the
Company had aggregate cash, cash  equivalents and investments of $111,900,000 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 September 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 nine months ended September 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  September  30,  2004,  the Company  has  deferred  recognition  of
$19,500,000 of revenue from these sales since it is required to complete certain
improvements under the purchase agreements.

As of September 30, 2004, the aggregate balance of deferred revenue for all real
estate sales was $42,200,000,  including  amounts related to the 2004 sales. The
Company  estimates that it will spend  approximately  $9,700,000 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.

As of September 30, 2004,  the remaining  land at the San Elijo Hills project to
be developed  and sold or leased  consisted  of the  following  (including  real
estate under contract for sale):

           Single family lots to be developed and sold               669
           Multi-family units                                        177
           Very low income apartment units                            70
           Square footage of commercial space                    135,000

In October 2004, the school district relinquished an option it held to acquire a
ten acre school site within the project.  Once the Company  received notice from
the school district,  underlying zoning  regulations  permit the construction of
135  multi-family  units on the site, 67 of which were  previously  allocated to
single family lots. These changes are reflected in the table above.

As of November 1, 2004, the Company has agreements with  homebuilders to sell an
additional  113 single family lots for aggregate  cash proceeds of  $55,000,000,
pursuant to which it had received  non-refundable option payments of $5,500,000,
which were  received as of  September  30, 2004.  In  addition,  the Company has
entered into an  agreement  with a builder to sell 131  multi-family  units at a
sales  price of  $36,000,000,  pursuant  to which it  received a  non-refundable
option payment of $3,600,000 in October 2004. These option payments are




                                       8




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

non-refundable  if the Company  completes site improvement work and fulfills its
other obligations under the agreements, and will be applied to reduce the amount
due from the purchasers at closing. Although these agreements are binding on the
purchasers,  should the Company  fulfill its  obligations  under the  agreements
within the  specified  timeframes  and a  purchaser  decides  not to close,  the
Company's  recourse will be primarily  limited to retaining the option  payment.
The Company is currently  marketing another 207 single family units for sale (of
which 79 units are luxury single family estate lots), and some of these lots are
subject to non-binding letters of intent with builders.

The Company is  currently  developing  lots that are under  contract for sale or
being marketed for sale.  Before it can effectively offer any additional lots or
units for sale, the Company needs to obtain the permits to begin construction of
a remaining  off-site  road,  construction  of which it expects will commence in
2005.  The Company  believes  it will sell all of its  remaining  single  family
residential  sites during 2005 and 2006,  after which the remaining  activity at
the San Elijo Hills project will be primarily  concentrated on multi-family  and
commercial sites.  These estimates of future property available for sale and the
timing of the sales are based upon current development plans for the project and
could change based on actions of regulatory  agencies and other factors that are
not within the control of the Company.

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% 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.  No
shares have been purchased to date.

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 Nine Month
                                                        Period Ended September 30,        Period Ended September 30,
                                                        -------------------------         -------------------------
                                                             2004          2003             2004                 2003
                                                             ----          ----             ----                 ----

                                                                                                  

Single family units                                           --               77                94                430
Multi-family units                                            --            --                   45             --
Very low income apartment units                               --               48             --                    48
School sites                                                  --            --                    1             --
Purchase price, net of closing costs                       $  --     $ 19,000,000      $ 53,200,000       $ 99,500,000
Revenues recognized on closing date                        $  --     $ 12,800,000      $ 28,800,000       $ 55,800,000




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 $15,300,000  and  $13,900,000 for the
three  month  periods  ended  September  30,  2004 and 2003,  respectively,  and
$35,700,000  and $25,700,000 for the nine month periods ended September 30, 2004
and 2003, respectively.  Such amounts were recognized upon completion of certain
required improvements.

                                       9



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

Revenues  from sales of real estate also include  amounts  received  pursuant to
revenue or profit  sharing  agreements  with home  builders  of  $1,100,000  and
$400,000  for the  three  month  periods  ended  September  30,  2004 and  2003,
respectively,  and  $1,900,000  and  $5,500,000 for the nine month periods ended
September 30, 2004 and 2003, respectively.

During the three month periods ended  September 30, 2004 and 2003, cost of sales
of real estate aggregated  $2,900,000 and $6,800,000,  respectively.  During the
nine month periods ended September 30, 2004 and 2003,  cost of sales  aggregated
$12,100,000 and $19,100,000, respectively.

         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  during the first quarter of 2004.  Sales of real estate in the nine
month period ended September 30, 2003 reflects  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 nine  month  period  ended
September  30, 2003 on this  transaction.  There was no other real estate  sales
activity at the Otay Ranch project during 2004 and 2003.

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.

         Paradise Valley Project:
         ------------------------

Sales of real estate for the three and nine months  periods ended  September 30,
2003  consist of the sale of  twenty-four  8,000 square foot  residential  lots,
representing  7 acres of the 12 acre project,  for which the Company  recognized
revenues  of  $2,600,000.   Cost  of  sales  for  this  transaction   aggregated
$1,200,000. The remaining 5 acres at this project were sold in October 2003.

Other Results of Operations Activity

The Company  recorded  co-op  marketing and  advertising  fees of $1,290,000 and
$249,000  for the  three  month  periods  ended  September  30,  2004 and  2003,
respectively,  and  $2,440,000  and  $832,000 for the nine month  periods  ended
September 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 $401,000
for the three month period ended September 30, 2003, and $373,000 and $1,188,000
for the nine month  periods  ended  September  30, 2004 and 2003,  respectively.
Interest  expense also includes  amortization  of debt  discount  related to the
previously  outstanding  indebtedness  to LFC of  $277,000  for the three  month
period ended  September  30, 2003,  and $276,000 and $802,000 for the nine month
periods ended September 30, 2004 and 2003, respectively. 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 three and
nine month  periods  ended  September  30, 2004  includes  $67,000 and $198,000,
respectively,  related to the Rampage  Vineyard project as described in the 2003
10-K.

Interest expense excludes  capitalized interest of $255,000 and $338,000 for the
three  month  periods  ended  September  30,  2004 and 2003,  respectively,  and
$1,024,000 and  $1,020,000  for the nine month periods ended  September 30, 2004
and 2003,  respectively.  Interest is capitalized for the notes payable to trust
deed holders on the San Elijo Hills project.

                                       10



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

For the three month period ended September 30, 2004,  general and administrative
expenses  declined by  approximately  $30,000 as  compared to the  corresponding
period in 2003.  Salaries  expenses  declined by $490,000  due to reduced  bonus
expense and the resignation of two executive officers in March 2004 who have not
been  replaced.  Professional  fees  declined  by $80,000  primarily  due to the
incurrence  in the 2003  period  of  professional  fees in  connection  with the
acquisition  of certain  Otay Ranch land by the City of Chula  Vista,  which was
sold  during  the  first  quarter  of 2004.  During  this  period,  general  and
administrative  expenses reflect an increase,  as compared to the  corresponding
period in 2003, in farming and other  expenses at the Rampage  Vineyard  project
and legal fees.  Legal fees increased  $440,000 due to the costs associated with
pursuing claims against previous owners of the 34 acres of undeveloped land that
is undergoing environmental  remediation at the Otay Ranch project. In addition,
general and  administrative  expenses for the three month period ended September
30, 2003 included $120,000 related to the Company's reverse/forward split.

General and administrative  expenses increased by approximately  $500,000 during
the nine month period ended September 30, 2004 as compared to the same period in
2003,  primarily  due to farming  and other  expenses  at the  Rampage  Vineyard
project  and legal  fees.  Legal fees  increased  by  $560,000  due to the costs
associated  with pursuing claims  relating to  environmental  remediation at the
Otay Ranch  project,  as  described  above.  During  this  period,  general  and
administrative  expenses reflect a decrease of $590,000, as compared to the same
period in 2003, in stock  compensation  expense  related to performance  options
that fully vested in April 2003, and a decrease in salaries  expense of $530,000
related to reduced bonus expense and the  resignation of two executive  officers
in March 2004.  In addition,  general and  administrative  expenses for the 2003
period included expenses related to the Company's reverse/forward split referred
to above.

During the three and nine month  periods ended  September 30, 2004,  farming and
other expenses at the Rampage Vineyard  project,  which was acquired in November
2003,  were $290,000 and  $1,030,000,  respectively.  These  expenses  primarily
represent  the cost of  restoring  approximately  310 acres of vines for  future
production.  Restoration involves the application of farming practices including
grafting to put the vineyard back into production. Farming related activities at
the Rampage Vineyard project are expected to continue while the Company seeks to
have the land entitled as a master-planned community. 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.

Other  income   (expense)   includes  an  increase  in   investment   income  of
approximately  $100,000 and $410,000 for the three and nine month  periods ended
September 30, 2004, respectively,  as compared to the same periods in 2003. This
increase is primarily due to greater  interest  income  resulting  from a larger
amount of invested  assets.  Other income (expense) for the three and nine month
period ended  September  30, 2003  includes  income from the  reimbursement  for
improvement  costs that were previously  expensed at San Elijo Hills project and
proceeds from an easement at the Otay Ranch project.  Other income (expense) for
the nine month period  ended  September  30, 2004  includes  $1,606,000  for the
remaining  unamortized discount and related deferred costs on the LFC note which
was fully  repaid.  Other  income  (expense)  for the nine  month  period  ended
September  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.


                                       11



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

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 this and 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.

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.


                                       12



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

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.

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.


                                       13



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 September 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 September 30, 2004.

(b)  There were no changes in the Company's  internal  controls  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 September 30,
     2004, that has materially  affected,  or is reasonably likely to materially
     affect, the Company's internal control over financial reporting.

     As a result of Section 404 of the  Sarbanes-Oxley Act of 2002 and the rules
     issued  thereunder,  the Company  will be required to include in its Annual
     Report  on Form  10-K for the year  ending  December  31,  2004 a report on
     management's  assessment of the  effectiveness  of the  Company's  internal
     controls over financial  reporting.  The Company's  independent  registered
     public  accountants  will  also be  required  to  attest  to and  report on
     management's assessment.

     As part of the process of preparing for compliance with these requirements,
     in 2003,  the Company  initiated  a review of its  internal  controls  over
     financial reporting. As part of this review, management has been engaged in
     a process to document and evaluate the  Company's  internal  controls  over
     financial  reporting.  In this regard,  management  has dedicated  internal
     resources,  engaged outside  consultants and adopted a detailed plan to (i)
     document the Company's  internal  controls over financial  reporting,  (ii)
     assess the  adequacy of the  Company's  internal  controls  over  financial
     reporting,  (iii) take steps to improve control processes where appropriate
     and  (iv)  validate  through  testing  that  controls  are  functioning  as
     documented.  This  documentation,   evaluation  and  testing  process  will
     continue  throughout the remainder of this year.  There can be no assurance
     that  deficiencies  or  weaknesses  in the design or  operation of internal
     controls over financial reporting will not be found and, if found, that the
     Company will have  sufficient  time to remediate any such  deficiencies  or
     weaknesses and perform testing procedures before the end of the year.

     The Company believes that any system of internal  accounting  controls,  no
     matter how well designed and operated, can provide only reasonable (and not
     absolute)  assurance that all of its objectives will be met,  including the
     detection  of fraud.  Furthermore,  no  evaluation  of internal  accounting
     controls  can  provide  absolute  assurance  that all  control  issues  and
     instances of fraud, if any, have been detected.


                                       14



                           PART II - OTHER INFORMATION


Item 4.   Submission of Matters to a Vote of Security Holders.

          The following  matters were submitted to a vote of shareholders at the
          Company's 2004 Annual Meeting of Shareholders held on August 24, 2004.

          a)   Election of directors.





                                                                          Number of Shares
                                                                          ----------------
                                                                      For                   Withheld
                                                                     ---                   --------
                                                                                         
                Patrick D. Bienvenue                                7,700,281                 35,694
                Paul J. Borden                                      7,700,281                 35,694
                Timothy M. Considine                                7,704,909                 31,066
                Ian M. Cumming                                      7,731,976                  3,999
                Michael A. Lobatz                                   7,731,556                  4,419
                Joseph S. Steinberg                                 7,710,468                 25,507




          b)   Ratification  of   PricewaterhouseCoopers   LLP,  as  independent
               auditors for the year ended December 31, 2004.

                For                                                 7,733,363
                Against                                                 1,468
                Abstentions                                             1,144
                Broker non-votes                                         --


          c)   Amendment to the Company's 1999 Stock Incentive Plan.

                For                                                 5,764,423
                Against                                               116,942
                Abstentions                                            73,659
                Broker non-votes                                    1,780,951

Item 6.   Exhibits.

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

          31.2 Certification   of  Vice  President,   Treasurer  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.




                                       15










                                   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: November 5, 2004              By: /s/ Erin N. Ruhe
                                        ---------------------------
                                       Erin N. Ruhe
                                       Vice President, Treasurer and Controller
                                       (Principal Accounting Officer)




                                       16





                                  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,  Treasurer 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.







                                       17