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, 2005

                                       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 29, 2005,
there were 8,264,259 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, 2005 and December 31, 2004
(Dollars in thousands, except par value)



                                                                    June 30,        December 31,
                                                                      2005              2004
                                                                  --------------    --------------
                                                                   (Unaudited)
                                                                                       

ASSETS
Real estate                                                            $ 63,641          $ 47,126
Cash and cash equivalents                                                30,128            34,634
Investments-available for sale (aggregate cost of
   $65,550 and $82,272)                                                  65,542            82,249
Accounts receivable, deposits and other assets                            3,356             3,321
Deferred income taxes                                                    43,166            44,157
                                                                  --------------    --------------
TOTAL                                                                 $ 205,833         $ 211,487
                                                                  ==============    ==============

LIABILITIES
Notes payable                                                          $ 16,875          $ 16,620
Deferred revenue                                                         32,434            39,079
Accounts payable and accrued liabilities                                 10,096             7,752
Non-refundable option payments                                           11,669            11,669
Liability for environmental remediation                                  11,203            11,392
Other liabilities                                                         3,416             3,464
                                                                  --------------    --------------
             Total liabilities                                           85,693            89,976
                                                                  --------------    --------------

COMMITMENTS AND CONTINGENCIES

MINORITY INTEREST                                                         8,643             7,760
                                                                  --------------    --------------

STOCKHOLDERS' EQUITY
Common stock, $.01 par value; 25,000,000 shares authorized;
   8,261,459 and 8,260,059 shares outstanding                                83                83
Additional paid-in capital                                              377,072           381,192
Accumulated other comprehensive loss                                         (5)              (14)
Accumulated deficit                                                    (265,653)         (267,510)
                                                                  --------------    --------------

             Total stockholders' equity                                 111,497           113,751
                                                                  --------------    --------------

TOTAL                                                                 $ 205,833         $ 211,487
                                                                  ==============    ==============



     See notes to interim consolidated financial statements.



                                       2




HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
For the periods ended June 30, 2005 and 2004
(In thousands, except per share amounts)
(Unaudited)



                                                                  For the Three Month               For the Six Month
                                                                 Period Ended June 30,            Period Ended June 30,
                                                              -----------------------------    -----------------------------
                                                                   2005            2004             2005            2004
                                                                   ----            ----             ----            ----
                                                                                                          

REVENUES
Sales of real estate                                               $ 5,583         $12,396          $ 9,670         $55,802
Co-op marketing and advertising fees                                   630             964            1,058           1,150
                                                              -------------   -------------    -------------   -------------
                                                                     6,213          13,360           10,728          56,952
                                                              -------------   -------------    -------------   -------------

EXPENSES
Cost of sales                                                          269             502            1,169          10,156
Interest expense                                                        63              65              125             780
General and administrative expenses                                  2,856           2,512            5,827           4,980
Administrative services fees to Leucadia Financial
  Corporation                                                           45              30               90              60
                                                              -------------   -------------    -------------   -------------
                                                                     3,233           3,109            7,211          15,976
                                                              -------------   -------------    -------------   -------------

Income from operations                                               2,980          10,251            3,517          40,976

Other income (expense), net                                            622             208            1,204            (900)
                                                              -------------   -------------    -------------   -------------

Income before income taxes and minority interest                     3,602          10,459            4,721          40,076
Income tax provision                                                (1,500)         (4,125)          (1,995)        (16,370)
                                                              -------------   -------------    -------------   -------------

Income before minority interest                                      2,102           6,334            2,726          23,706
Minority interest                                                     (887)         (1,556)            (869)         (5,127)
                                                              -------------   -------------    -------------   -------------

Net income                                                          $1,215         $ 4,778          $ 1,857         $18,579
                                                              =============   =============    =============   =============

Basic income per common share                                       $ 0.15          $ 0.58           $ 0.22          $ 2.26
                                                              =============   =============    =============   =============
Diluted income per common share                                     $ 0.15          $ 0.58           $ 0.22          $ 2.25
                                                              =============   =============    =============   =============






         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, 2005 and 2004
(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, 2004                         $ 82      $ 380,545    $     (4)           $   9         $ (304,302)   $ 76,330
                                                                                                                        --------

    Comprehensive income:
      Net change in unrealized gain (loss) on
       investments, net of taxes of $12                                                       (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
                                           ==========      =========  ==========        ===========       ==========    ========

Balance, January 1, 2005                         $ 83      $ 381,192    $    --             $ (14)        $ (267,510)   $113,751
                                                                                                                        --------

    Comprehensive income:
      Net change in unrealized gain (loss) on
       investments, net of taxes of $6                                                          9                              9
      Net income                                                                                               1,857       1,857
                                                                                                                        --------
         Comprehensive income                                                                                              1,866
                                                                                                                        --------
    Exercise of options to purchase
     common shares                                                10                                                          10
    Dividends ($0.50 per common share)                        (4,130)                                                     (4,130)
                                           ----------      ---------  -----------       -----------       ----------    --------

Balance, June 30, 2005                           $ 83      $ 377,072    $   --              $  (5)        $ (265,653)   $111,497
                                           ==========      =========  ===========       ===========       ==========    ========








             See notes to interim consolidated financial statements.


                                       4



HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the six month periods ended June 30, 2005 and 2004
(In thousands)
(Unaudited)



                                                                                                      2005          2004
                                                                                                      ----          ----
CASH FLOWS FROM OPERATING ACTIVITIES:

                                                                                                             

Net income                                                                                         $ 1,857      $ 18,579
Adjustments to reconcile net income to net cash provided by (used for)
   operating activities:
     Minority interest                                                                                 869         5,127
     Provision for deferred income taxes                                                               985         9,531
     Net securities (gains) losses                                                                       2            (5)
     Amortization of deferred compensation pursuant to stock incentive plans                             -             2
     Loss on prepayment of Leucadia Financial Corporation note                                           -         1,606
     Amortization of debt discount on note payable to Leucadia Financial Corporation                     -           276
     Other amortization related to investments                                                        (952)         (309)
     Changes in operating assets and liabilities:
         Real estate                                                                               (16,100)        2,870
         Accounts receivable, deposits and other assets                                                (35)       (1,728)
         Notes payable                                                                                (160)         (683)
         Deferred revenue                                                                           (6,645)        4,011
         Accounts payable and accrued liabilities                                                    2,344        (6,495)
         Non-refundable option payments                                                                  -        (3,126)
         Liability for environmental remediation                                                      (189)         (527)
         Income taxes payable                                                                            -          (503)
         Other liabilities                                                                             (48)       (6,031)
                                                                                                 ----------    ----------
            Net cash provided by (used for) operating activities                                   (18,072)       22,595
                                                                                                 ----------    ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of investments (other than short-term)                                              (68,952)      (71,092)
     Proceeds from maturities of investments-available for sale                                     75,490        54,685
     Proceeds from sales of investments                                                             11,134        46,936
     Decrease in restricted cash                                                                         -           646
                                                                                                 ----------    ----------
            Net cash provided by investing activities                                               17,672        31,175
                                                                                                 ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Principal payment of Leucadia Financial Corporation note                                            -       (26,462)
     Principal payments to trust deed note holders                                                       -        (1,163)
     Exercise of options to purchase common shares                                                      10           632
     Dividends paid                                                                                 (4,130)            -
     Contribution from minority interest                                                                14             -
     Distribution to minority interest                                                                   -       (16,192)
                                                                                                 ----------    ----------
            Net cash used for financing activities                                                  (4,106)      (43,185)
                                                                                                 ----------    ----------

Net increase (decrease) in cash and cash equivalents                                                (4,506)       10,585

Cash and cash equivalents, beginning of period                                                      34,634        43,503
                                                                                                 ----------    ----------

Cash and cash equivalents, end of period                                                           $30,128      $ 54,088
                                                                                                 ==========    ==========

Supplemental disclosures of cash flow information:
     Cash paid for interest (net of amounts capitalized)                                             $ 265         $ 410
     Cash paid for income taxes                                                                      $ 281       $ 8,675




                    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  of  normal  recurring  items or  items  discussed
     herein)  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,  2004,  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 "2004 10-K").  Results of  operations  for
     interim  periods  are not  necessarily  indicative  of  annual  results  of
     operations. The consolidated balance sheet at December 31, 2004 was derived
     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.  In April 2005, the
     Securities and Exchange  Commission amended the effective date of Statement
     of Financial  Accounting Standards No. 123R,  "Share-Based  Payment" ("SFAS
     123R"),  from the first interim or annual period after June 15, 2005 to the
     beginning  of the next  fiscal year that begins  after June 15,  2005.  The
     Company is currently evaluating the impact of SFAS 123R on its consolidated
     financial statements.

     In May 2005,  the Financial  Accounting  Standards  Board  ("FASB")  issued
     Statement of Financial  Accounting  Standards No. 154,  "Accounting Changes
     and  Error  Corrections-a  replacement  of APB  Opinion  No.  20  and  FASB
     Statement No. 3" ("SFAS 154"),  which is effective for  accounting  changes
     and corrections of errors made in fiscal years beginning after December 15,
     2005. SFAS 154 applies to all voluntary  changes in accounting  principles,
     and changes  the  accounting  and  reporting  requirements  for a change in
     accounting principle.  SFAS 154 requires retrospective application to prior
     periods' financial statements of a voluntary change in accounting principle
     unless it is impracticable.  APB 20 previously required that most voluntary
     changes in accounting principle be recognized by including in net income of
     the period of the  change  the  cumulative  effect of  changing  to the new
     accounting principle. SFAS 154 also requires that a change in depreciation,
     amortization,  or depletion method for long-lived,  nonfinancial  assets be
     accounted  for as a change in accounting  estimate  effected by a change in
     accounting principle.  SFAS 154 carries forward without change the guidance
     in APB 20 for  reporting the  correction  of an error in previously  issued
     financial  statements,  a change  in  accounting  estimate  and a change in
     reporting entity, as well as the provisions of SFAS 3 that govern reporting
     accounting  changes  in  interim  financial  statements.   The  Company  is
     currently  evaluating the impact of SFAS 154 on its consolidated  financial
     statements, but does not expect that the impact will be material.

     Certain  amounts for prior periods have been  reclassified to be consistent
     with the 2005 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  expensed the remaining  unamortized  discount and related deferred
     costs in the amount of $1,600,000,  which is included in the caption "Other
     income  (expense),  net"  in the  consolidated  statements  of  operations.
     Interest on the note of $370,000 was expensed and paid during the six month
     period ended June 30, 2004. Additionally,  $280,000 of debt discount on the
     note was  amortized as interest  expense  during the six month period ended
     June 30, 2004.

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.  At June 30, 2005,  no amounts were
     outstanding under this facility.


                                       6


Notes to Interim Consolidated Financial Statements, continued

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
     8,260,766 and 8,257,959 for the three month periods ended June 30, 2005 and
     2004,  respectively,  and 8,260,424 and 8,237,926 for the six month periods
     ended June 30,  2005 and 2004,  respectively.  The number of shares used to
     calculate  diluted  income per share was  8,274,608  and  8,271,088 for the
     three  month  periods  ended  June 30,  2005 and  2004,  respectively,  and
     8,274,115  and  8,271,749 for the six month periods ended June 30, 2005 and
     2004, respectively.

5.   Pursuant  to  the   administrative   services   agreement,   LFC   provides
     administrative services,  including providing the services of the Company's
     Secretary,  for an  annual  fee of  $180,000  to  December  31,  2005,  and
     thereafter  for successive  annual periods unless  terminated in accordance
     with its terms.  LFC  administrative  fee expenses were $45,000 and $30,000
     for the three month periods ended June 30, 2005 and 2004,  respectively and
     $90,000 and $60,000 for the six month periods ended June 30, 2005 and 2004,
     respectively.  A subsidiary of the Company  sublets a portion of its office
     space to Leucadia,  for which it receives monthly rental fees in the amount
     equal to  Leucadia's  pro rata share of the  Company's  cost.  The  current
     rental fee is  approximately  $1,000 per month. The term of the sublease is
     until February 2010.

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 accrued $2,400,000 and $800,000 under these
     agreements  for the  three  month  periods  ended  June 30,  2005 and 2004,
     respectively,  and  $3,000,000 and $800,000 for the six month periods ended
     June 30, 2005 and 2004, respectively.

7.   As of August 1, 2005, the Company has agreements with  homebuilders to sell
     an  additional  320 single  family  lots for  aggregate  cash  proceeds  of
     $151,300,000,  pursuant to which it received non-refundable option payments
     of $12,700,000.  In addition,  the Company 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 $3,700,000
     in 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.  The Company does not expect these sales  agreements will begin to
     close until the fourth quarter of 2005.

8.   On April  19,  2005,  the  Company's  Board of  Directors  declared  a cash
     dividend equal to $0.50 per share of the Company's common stock, payable on
     May 9, 2005 to  stockholders  of record on April 29, 2005.  On May 9, 2005,
     the  Company  paid  such cash  dividends,  which  aggregated  approximately
     $4,100,000.

9.   In March 2005,  the Company  received a letter from an individual  claiming
     that he had purchased  leases covering part of the stake and trellis system
     at the  Rampage  vineyard  property  and  requesting  return of the  leased
     property.  The Company has  requested  information  from the  individual in
     order to  investigate  his  claim.  At this time the  Company  is unable to
     determine  whether  the claim is valid and,  if valid,  what the  financial
     impact might be.


                                       7





  Notes to Interim Consolidated Financial Statements, continued


10.  In July  2005,  the  Company  sold  approximately  600 acres of land at the
     Rampage  vineyard  property to a neighboring  land owner for  approximately
     $5,000,000,  which is  expected to result in the  recognition  of a pre-tax
     gain in the third  quarter.  As more fully  described in the 2004 10-K, the
     buyer  claimed to own options to purchase  this land,  and had also filed a
     complaint against the Company and the former owners of the Rampage vineyard
     property  alleging  that the  property has been  devalued by  approximately
     $3,000,000 due to poor farming  practices since  approximately  2001. While
     the sale  resolved  any  remaining  dispute  with  respect to the  purchase
     options,  the Company continues to have settlement  discussions  concerning
     the  farming  practices  complaint.  The  Company  is  currently  unable to
     determine if the ultimate resolution of this matter will be material.

     The Company used  $3,800,000 of the net proceeds  received from the sale to
     fully pay the principal,  interest and pre-payment  penalties due under the
     Rampage Vineyard mortgage, as required under the mortgage note.

11.  On July 12,  2005,  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 $65.19 per
     share, the then current market price per share.



                                       8




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,  2005,  net cash was used for  operating
activities,  principally  for real  estate  expenditures  at the San Elijo Hills
project and general and administrative  expenses. For the six month period ended
June 30, 2004,  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,
2005,  the Company had aggregate  cash,  cash  equivalents  and  investments  of
$95,700,000 to meet its needs and for future investment opportunities.

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,  2005,  no amounts  were
outstanding under this facility.

As of June 30,  2005,  the  aggregate  balance of deferred  revenue for all real
estate sales was $32,400,000,  which the Company estimates will be substantially
recognized  as revenue by the end of 2006.  The Company  estimates  that it will
spend approximately $7,300,000 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.

As of June 30, 2005,  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                          670
     Multi-family units                                                   171
     Square footage of commercial space                               135,000

The Company plans to construct  and sell or lease the 40 mixed-use  multi-family
residential  units in the  towncenter  rather than sell the  property to another
developer. With respect to the towncenter commercial space, the Company plans to
construct and lease  approximately  57,000 square feet of the  commercial  space
rather  than  sell it to a  builder.  The  Company  has begun  discussions  with
prospective  users of the towncenter  commercial space and expects it will begin
construction  of the mixed-use  towncenter  during 2005. The Company  intends to
sell the  remainder  of the  towncenter  commercial  space,  which  includes the
supermarket  site,  gas station  site and daycare  center  site,  to third party
builders or owners.

As of August 1, 2005, the Company has entered into agreements with  homebuilders
to sell an  additional  320 single  family lots for  aggregate  cash proceeds of
$151,300,000,  pursuant to which it had received  non-refundable option payments
of $12,700,000 ($8,000,000 was received in 2004 and $4,700,000 in July 2005). 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 $3,700,000 in 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.

In July 2005,  the Company sold  approximately  600 acres of land at the Rampage
vineyard property to a neighboring land owner for approximately $5,000,000.  The
Company used $3,800,000 of the net proceeds  received from the sale to fully pay
the principal, interest and pre-payment penalties due under the Rampage Vineyard
mortgage, as required under the mortgage note.


                                       9




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

The Company is  currently  developing  lots that are under  contract for sale or
being marketed for sale. 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.

On April 19, 2005,  the  Company's  Board of Directors  declared a cash dividend
equal to $0.50 per share of the Company's common stock payable on May 9, 2005 to
stockholders  of record  on April  29,  2005  (approximately  $4,100,000  in the
aggregate). On May 9, 2005, the Company paid such cash dividends.

Results of Operations

Real Estate Sales Activity

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

There were no sales that closed  during the  periods  ended June 30,  2005.  The
Company does not expect lot sale  agreements  currently  under contract to close
until the fourth  quarter of 2005.  During the three and six month periods ended
June 30,  2004,  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, 2004      Period Ended June 30, 2004
                                                    --------------------------      --------------------------
                                                                                     

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



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 $3,200,000 and $5,100,000 for the three
month periods ended June 30, 2005 and 2004,  respectively,  and  $6,700,000  and
$20,400,000   for  the  six  month   periods  ended  June  30,  2005  and  2004,
respectively.  Such  amounts  were  recognized  upon the  completion  of certain
required improvements.

Revenues from sales of real estate also include amounts  recognized  pursuant to
revenue  or  profit  sharing  with  homebuilders  of  $2,400,000  and  $800,000,
respectively  for the  three  month  periods  ended  June  30,  2005  and  2004,
respectively,  and  $3,000,000 and $800,000 for the six month periods ended June
30, 2005 and 2004, respectively.

During the three month  periods  ended June 30, 2005 and 2004,  cost of sales of
real estate aggregated  $300,000 and $500,000,  respectively.  During the second
quarter of 2004, the Company  determined that the total costs for a phase of the
San Elijo Hills project that was near  completion  would be less than previously
estimated. As a result, cost of sales was reduced by approximately $1,400,000 to
reverse  estimated  charges  previously  recorded.  During the six month periods
ended June 30, 2005 and 2004, cost of sales of real estate aggregated $1,200,000
and $9,200,000, respectively. Cost of sales is recognized in the same proportion
to the amount of revenue recognized under the percentage of completion method of
accounting.


                                       10



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


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

There were no real estate sales at the Otay Ranch project  during 2005. The only
real estate revenues recognized during 2004 resulted from the acquisition by the
City of Chula  Vista of 439 acres of  mitigation  land  through  eminent  domain
proceedings  for aggregate  proceeds of  approximately  $5,800,000.  The Company
recognized a pre-tax gain of approximately $4,800,000 on this transaction during
the first quarter of 2004.

As discussed in the 2004 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 2005. 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.

Recently,  the City of Chula Vista  decided to postpone  action on an  amendment
supported  by the Company to the General  Development  Plan for the overall Otay
Ranch area until later this year. The delay will permit the City to re-circulate
the Environmental  Impact Report in response to adverse comments received by the
City during the public comment  period.  It is unclear  whether this will affect
the  number  of  development  units or timing of  development  of the  Company's
property within the Otay Ranch area.

Other Results of Operations Activity

The Company  recorded  co-op  marketing  and  advertising  fees of $600,000  and
$1,000,000   for  the  three  month  periods  ended  June  30,  2005  and  2004,
respectively  and $1,100,000 and $1,200,000 for the six month periods ended June
30, 2005 and 2004,  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.  These fees  provide the Company with
funds to conduct its marketing activities.

Interest expense  includes  interest related to the Rampage note payable for the
three  month  periods  ended June 30,  2005 and 2004 of $60,000  and for the six
month  periods ended June 30, 2005 and 2004 of $130,000.  In addition,  interest
expense for the six month period  ended June 30, 2004  reflects the interest due
on the previously  outstanding  indebtedness to LFC of $370,000 and amortization
of debt  discount  related  to the  indebtedness  to LFC of  $280,000.  The note
payable to LFC was fully repaid in March 2004,  and as such these interest costs
ceased at the date of repayment.

Interest expense excludes  capitalized interest of $200,000 and $400,000 for the
three month periods ended June 30, 2005 and 2004, respectively, and $400,000 and
$800,000 for the six month periods  ended June 30, 2005 and 2004,  respectively.
Interest is  capitalized  for the notes payable to trust deed holders on the San
Elijo Hills project.

General and  administrative  expenses  increased  during the three month  period
ended June 30,  2005 as compared  to the same  period in 2004  primarily  due to
greater expenses related to compensation  and legal fees.  Compensation  expense
increased by $400,000  principally  due to an increase in general bonus expense,
reimbursement  of certain  relocation  costs incurred by a newly hired executive
officer  and  higher  salaries  for a larger  number of  employees.  Legal  fees
increased by $100,000 in connection  with the complaint  filed with respect to a
portion of the Rampage  vineyard  property and due to the costs  associated with
pursuing  the claims  against the former  owners of the 34 acres of  undeveloped
land that, as previously disclosed,  is undergoing remediation at the Otay Ranch
project.  General and administrative  expenses in 2004 also included $150,000 of
penalty fees and interest  charges related to an underpayment of state taxes for
the 2002 year.

                                       11



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

General and administrative  expenses increased during the six month period ended
June 30, 2005 as compared  to the same period in 2004  primarily  due to greater
expenses related to compensation,  farming and marketing.  Compensation  expense
increased by $700,000 principally due to an increase in general bonus expense, a
$200,000 bonus awarded to the Company's President to pay taxes due on reimbursed
expenses relating to his temporary residence in California and the reimbursement
of certain relocation costs incurred by a newly hired executive officer. Farming
expenses  increased by $200,000 at the Rampage  property in order to prepare the
vineyards for the 2005 harvest.  Marketing expenses increased by $150,000 at the
San Elijo Hills project, principally due to a special marketing event to promote
the  project  within  the  surrounding  community.  General  and  administrative
expenses in 2004 also  included  $150,000 of penalty fees and  interest  charges
related to an underpayment of state taxes for the 2002 year.

The  increase in other  income  (expense),  net for the three month period ended
June 30,  2005 as  compared  to the same  period in 2004  primarily  relates  to
greater  interest income of $300,000  resulting from higher interest rates.  The
increase in other income (expense),  net for the six month period ended June 30,
2005 as compared to the same period in 2004  primarily  relates to the 2004 loss
on prepayment of the LFC note and related  deferred costs of  $1,600,000,  which
was fully repaid in March 2004. In addition,  interest  income in 2005 increased
by $500,000 as compared  to the 2004 period  primarily  due to greater  interest
income resulting from higher interest rates.

The decrease in minority  interest  expense for the three and six month  periods
ended June 30,  2005 as  compared  to the same  periods in 2004  relates to less
sales activity at the San Elijo Hills Project.

The  Company's  effective  income tax rate during the 2005 and 2004  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 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, or
     changes in consumer  lending  practices.  Any  significant  increase in the
     prevailing low mortgage  interest rate environment or decrease in available
     credit that could reduce consumer demand for housing.


                                       12





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


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 or as a result of additional time required to
     obtain government 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.

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 interests 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.


                                       13



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


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    Property in California is at risk from  earthquakes.  Although  research on
     earthquake prediction has increased in recent years, it cannot be predicted
     when and where an  earthquake  will occur.  The Company  does not intend to
     obtain  earthquake  insurance for its projects.  An earthquake  could cause
     structural  damage or destroy the Company's  projects,  which could have an
     adverse financial impact.

o    Under  California  law the  Company  could be liable for some  construction
     defects  in homes it builds  or that are  built on land  that it  develops.
     California  law imposes some  liabilities  on  developers  of land on which
     homes  are  built  as  well  as on  builders.  Future  construction  defect
     litigation  could  be  based  on a  strict  liability  theory  based on the
     Company's   involvement   in  the   project  or  it  could  be  related  to
     infrastructure improvements or grading, even if the Company is not building
     homes ourselves.

o    The inability to insure certain risks  economically.  The Company cannot be
     certain that it will be able to insure all risks that it desires to insure,
     that it can insure risks  economically  or that all of its insurers will be
     financially viable if a claim is made by the Company.

o    The availability of adequate water resources and reliable energy sources in
     the areas where the  Company  owns real estate  projects.  Any  shortage of
     reliable water and energy resources or a 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 net operating loss  carryforwards and
     other tax attributes,  but may not be able to generate  sufficient  taxable
     income to fully realize the deferred tax asset.

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.

                                       14


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,  2004,  and is
incorporated by reference herein.

Item  4. Controls and Procedures.

Evaluation of disclosure 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,  2005.  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, 2005.

Changes in internal control over financial reporting

(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 June 30, 2005,
     that has materially affected, or is reasonably likely to materially affect,
     the Company's internal control over financial reporting.


                                       15





                           PART II - OTHER INFORMATION


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.


                                       16





                                   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: August 3, 2005                           By: /s/ Erin N. Ruhe
                                                  ---------------------------
                                                  Erin N. Ruhe
                                                  Vice President, Treasurer
                                                  and Controller
                                                  (Principal Accounting Officer)




                                       17





                                  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.






                                       18