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, 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 Exchange Act).

                YES    X              NO
                    -------               ------

         Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act).

                YES                    NO     X
                    ------                ------

                      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 October 31, 2005,
there were 8,264,334 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, 2005 and December 31, 2004
(Dollars in thousands, except par value)



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

ASSETS
Real estate                                                                            $  73,106            $  47,126
Cash and cash equivalents                                                                 34,149               34,634
Investments-available for sale (aggregate cost of  $63,536 and $82,272)                   63,539               82,249
Accounts receivable, deposits and other assets                                             2,509                3,321
Deferred income taxes                                                                     42,091               44,157
                                                                                       ---------            ---------

TOTAL                                                                                  $ 215,394            $ 211,487
                                                                                       =========            =========

LIABILITIES
Notes payable                                                                          $  13,596            $  16,620
Deferred revenue                                                                          29,567               39,079
Accounts payable and accrued liabilities                                                   9,274                7,752
Non-refundable option payments                                                            23,884               11,669
Liability for environmental remediation                                                   11,060               11,392
Income taxes payable                                                                         806                  --
Other liabilities                                                                          3,444                3,464
                                                                                       ---------            ---------

                Total liabilities                                                         91,631               89,976
                                                                                       ---------            ---------

COMMITMENTS AND CONTINGENCIES

MINORITY INTEREST                                                                          9,095                7,760
                                                                                       ---------            ---------

STOCKHOLDERS' EQUITY
Common stock, $.01 par value; 25,000,000 shares authorized;
   8,264,334 and 8,260,059 shares outstanding                                                 83                   83
Additional paid-in capital                                                               377,094              381,192
Accumulated other comprehensive loss                                                           2                  (14)
Accumulated deficit                                                                     (262,511)            (267,510)
                                                                                       ---------            ---------

                Total stockholders' equity                                               114,668              113,751
                                                                                       ---------            ---------

TOTAL                                                                                  $ 215,394            $ 211,487
                                                                                       =========            =========


           See notes to interim consolidated financial statements.



                                       2




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





                                                       For the Three Month          For the Nine Month
                                                   Period Ended September 30,  Period Ended September 30,
                                                  ---------------------------  --------------------------
                                                       2005           2004          2005          2004
                                                       ----           ----          ----          ----
                                                                                        

REVENUES
Sales of real estate                                  $ 9,708      $ 16,366      $ 19,378       $ 72,168
Co-op marketing and advertising fees                      464         1,290         1,522          2,440
                                                      -------      --------      --------       --------
                                                       10,172        17,656        20,900         74,608
                                                      -------      --------      --------       --------

EXPENSES
Cost of sales                                           2,312         2,886         3,481         13,042
Interest expense                                           13            67           138            847
General and administrative expenses                     2,690         2,744         7,720          7,124
Administrative services fees to Leucadia Financial
  Corporation                                              45            30           135             90
                                                      -------      --------      --------       --------
                                                        5,060         5,727        11,474         21,103
                                                      -------      --------      --------       --------

Income from operations                                  5,112        11,929         9,426         53,505

Other income (expense), net                             1,005           215         1,412         (1,285)
                                                      -------      --------      --------       --------

Income before income taxes and minority interest        6,117        12,144        10,838         52,220
Income tax provision                                   (2,523)       (4,985)       (4,518)       (21,355)
                                                      -------      --------      --------       --------

Income before minority interest                         3,594         7,159         6,320         30,865
Minority interest                                        (452)       (4,760)       (1,321)        (9,887)
                                                      -------      --------      --------       --------

Net income                                            $ 3,142       $ 2,399       $ 4,999       $ 20,978
                                                      =======      ========      ========       ========

Basic income per common share                          $ 0.38        $ 0.29        $ 0.61         $ 2.54
                                                      =======      ========      ========       ========

Diluted income per common share                        $ 0.38        $ 0.29        $ 0.60         $ 2.54
                                                      =======      ========      ========       ========



          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, 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                                                         (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
                                                      ====      =========       =====         =====        ==========    ========

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 $10                                                          16                            16
      Net income                                                                                                4,999       4,999
                                                                                                                         --------
         Comprehensive income                                                                                               5,015
                                                                                                                         --------
    Exercise of options to purchase
     common shares                                                     32                                                      32
    Dividends ($0.50 per common share)                             (4,130)                                                 (4,130)
                                                      ----      ---------       -----         -----        ----------    --------

Balance, September 30, 2005                           $ 83      $ 377,094       $ --          $   2        $ (262,511)   $114,668
                                                      ====      =========       =====         =====        ==========    ========





          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, 2005 and 2004
(In thousands)
(Unaudited)



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

Net income                                                                                        $  4,999      $ 20,978
Adjustments to reconcile net income to net cash provided by (used for)
   operating activities:
     Minority interest                                                                               1,321         9,887
     Provision for deferred income taxes                                                             2,056        12,640
     Net securities (gains) losses                                                                       3            (5)
     Amortization of deferred compensation pursuant to stock incentive plans                          --               3
     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                                                      (1,445)         (567)
     Changes in operating assets and liabilities:
         Real estate                                                                               (25,354)       (2,769)
         Accounts receivable, deposits and other assets                                                812          (538)
         Notes payable                                                                                --            (683)
         Deferred revenue                                                                           (9,512)      (11,258)
         Accounts payable and accrued liabilities                                                    1,522        (3,309)
         Non-refundable option payments                                                             12,215         2,375
         Liability for environmental remediation                                                      (332)         (672)
         Income taxes payable                                                                          806            35
         Other liabilities                                                                             (20)       (6,099)
                                                                                                   -------      --------
            Net cash provided by (used for) operating activities                                   (12,929)       21,900
                                                                                                   -------      --------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of investments (other than short-term)                                             (111,127)     (145,749)
     Proceeds from maturities of investments-available for sale                                    116,080       106,085
     Proceeds from sales of investments                                                             15,225        46,936
     Decrease in restricted cash                                                                      --             653
                                                                                                  --------      --------
            Net cash provided by investing activities                                               20,178         7,925
                                                                                                  --------      --------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Principal payment of Leucadia Financial Corporation note                                         --         (26,462)
     Principal payments to notes payable holders                                                    (3,650)       (1,163)
     Exercise of options to purchase common shares                                                      32           633
     Dividends paid                                                                                 (4,130)          --
     Contribution from minority interest                                                                14           --
     Distribution to minority interest                                                                --         (16,192)
                                                                                                  --------      --------
             Net cash used for financing activities                                                 (7,734)      (43,184)
                                                                                                  --------      --------

Net decrease in cash and cash equivalents                                                             (485)      (13,359)

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

Cash and cash equivalents, end of period                                                          $ 34,149      $ 30,144
                                                                                                  ========      ========

Supplemental disclosures of cash flow information:
     Cash paid for interest (net of amounts capitalized)                                             $ 403       $   410
     Cash paid for income taxes                                                                      $ 301       $ 8,712



                    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 has not determined whether SFAS 123R will have a material impact 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 does not
     expect  that  SFAS 154 will  have a  material  impact  on its  consolidated
     financial statements.

     Certain  amounts for prior periods have been  reclassified to be consistent
     with the 2005 presentation.


                                       6



Notes to Interim Consolidated Financial Statements, continued

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 nine
     month  period ended  September  30,  2004.  Additionally,  $280,000 of debt
     discount  on the note was  amortized  as interest  expense  during the nine
     month period ended September 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 September  30, 2005, no amounts
     were outstanding under this facility.

4.   Basic  and  diluted  income  per share of common  stock was  calculated  by
     dividing  the net income by the  weighted  average  shares of common  stock
     outstanding,  and for diluted income per share,  the  incremental  weighted
     average  number of shares (using the treasury  stock method)  issuable upon
     exercise of outstanding options for the periods they were outstanding.  The
     number of shares  used to  calculate  basic  income  per  common  share was
     8,264,058 and  8,258,047  for the three month  periods ended  September 30,
     2005 and 2004,  respectively,  and  8,261,649,  and  8,244,682 for the nine
     month periods ended September 30, 2005 and 2004,  respectively.  The number
     of shares used to  calculate  diluted  income per share was  8,276,285  and
     8,271,794 for the three month  periods  ended  September 30, 2005 and 2004,
     respectively,  and 8,274,852 and 8,271,813 for the nine month periods ended
     September 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   September  30,  2005  and  2004,
     respectively,  and  $135,000 and $90,000 for the nine month  periods  ended
     September  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  $1,900,000 and $1,100,000  under
     these  agreements for the three month periods ended  September 30, 2005 and
     2004,  respectively,  and  $4,900,000  and  $1,900,000  for the nine  month
     periods ended September 30, 2005 and 2004, respectively.

7.   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).

8.   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

9.   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  resulted  in  the  recognition  of a  pre-tax  gain  of
     $3,200,000.  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  mortgage  note, as required  under the mortgage note in connection
     with the sale.

10.  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.

11.  From October 1, 2005 through  October 31, 2005,  the Company  closed on the
     sales of two neighborhoods in the San Elijo Hills project consisting of 131
     multi-family  lots for  aggregate  sales  proceeds of  $36,000,000,  net of
     closing  costs,  and 64 single family lots for aggregate  sales proceeds of
     $23,700,000, net of closing costs. The sales proceeds include $3,700,000 of
     non-refundable options payments that had been received by the Company as of
     September 30, 2005.  The Company  estimates  that it will recognize a total
     pre-tax  gain on these sales of  approximately  $43,900,000,  which will be
     recognized  over  time  under  the  percentage  of  completion   method  of
     accounting.

     As of October 31, 2005,  the Company has  agreements  with home builders to
     sell an additional  422 single  family lots for aggregate  cash proceeds of
     $202,800,000,  pursuant to which it received non-refundable option payments
     totaling  $20,200,000.  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.

                                       8




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,  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 nine month period
ended  September  30,  2004,  net cash was  provided  by  operating  activities,
primarily from real estate sales  proceeds at the San Elijo Hills  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, 2005, the
Company had aggregate cash,  cash  equivalents and investments of $97,700,000 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 September 30, 2005, no amounts were
outstanding under this facility.

As of September 30, 2005, the aggregate balance of deferred revenue for all real
estate sales was $29,600,000,  which the Company estimates will be substantially
recognized  as revenue by the end of 2006.  The Company  estimates  that it will
spend approximately $6,500,000 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, 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

From October 1, 2005 through  October 31, 2005,  the Company closed on the sales
of  two  neighborhoods  in  the  San  Elijo  Hills  project  consisting  of  131
multi-family  units for aggregate sales proceeds of $36,000,000,  net of closing
costs,  and 64 single family lots for aggregate  sales proceeds of  $23,700,000,
net of closing costs.  The sales proceeds include  $3,700,000 of  non-refundable
options payments that had been received by the Company as of September 30, 2005.

The Company  plans to  construct  and sell or lease the  remaining  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  October  31,  2005,  the  Company  has  entered  into   agreements  with
homebuilders  to sell an additional  422 single  family lots for aggregate  cash
proceeds  of  $202,800,000,  pursuant  to which it has  received  non-refundable
option payments of $20,200,000  ($8,000,000 was received in 2004 and $12,200,000
in 2005). 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 mortgage
note, as required under the mortgage note in connection with the sale.

                                       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 by the end of 2007,  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).

Results of Operations

Real Estate Sales Activity

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

There  were no sales  of real  estate  that  closed  during  the  periods  ended
September  30, 2005 and during the three month period ended  September 30, 2004.
Lot sale agreements for aggregate cash proceeds of  $130,300,000  have closed or
are expected to close during the fourth  quarter of 2005; the remaining lot sale
agreements  are  expected to close  during 2006 and 2007.  During the nine month
period ended  September 30, 2004, the Company closed on sales of real estate and
recognized revenues as follows:

             Single family units                                            94
             Multi-family units                                             45
             School sites                                                    1
             Purchase price, net of closing costs                $  53,200,000
             Revenues recognized on closing date                 $  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 $2,800,000  and  $15,300,000  for the
three  month  periods  ended  September  30,  2005 and 2004,  respectively,  and
$9,500,000 and  $35,700,000  for the nine month periods ended September 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 $1,900,000 and $1,100,000 for the
three  month  periods  ended  September  30,  2005 and 2004,  respectively,  and
$4,900,000 and  $1,900,000  for the nine month periods ended  September 30, 2005
and 2004, respectively.

During the three month periods ended  September 30, 2005 and 2004, cost of sales
of real estate aggregated $500,000 and $2,900,000, respectively. During the nine
month  periods ended  September 30, 2005 and 2004,  cost of sales of real estate
aggregated $1,700,000 and $12,100,000, 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:
         -------------------

During 2005,  there were no real estate sales at the Otay Ranch  project  except
for the sale of a small  parcel for  proceeds of  $40,000.  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.

         Rampage Property:
         ----------------

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 resulted in the recognition of a pre-tax gain of $3,200,000. 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.

Other Results of Operations Activity

The Company  recorded  co-op  marketing  and  advertising  fees of $500,000  and
$1,300,000  for the three  month  periods  ended  September  30,  2005 and 2004,
respectively,  and  $1,500,000  and  $2,400,000 for the nine month periods ended
September 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 for the San Elijo Hills project.

Interest expense includes  interest related to the Rampage mortgage note for the
three month  periods  ended  September 30, 2005 and 2004 of $10,000 and $70,000,
respectively,  and for the nine month periods ended  September 30, 2005 and 2004
of $140,000 and $200,000, respectively. As discussed above, the Rampage mortgage
note was repaid in July 2005. In addition,  interest  expense for the nine month
period ended  September  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 $300,000 for the
three  month  periods  ended  September  30,  2005 and 2004,  respectively,  and
$600,000 and $1,000,000 for the nine month periods ended  September 30, 2005 and
2004, respectively.  Interest is capitalized for the notes payable to trust deed
holders on the San Elijo Hills project.


                                       11



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

General and administrative expenses increased during the nine month period ended
September  30,  2005 as compared  to the same  period in 2004  primarily  due to
greater  expenses related to compensation  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.
Marketing  expenses  increased  by  $400,000  at the San  Elijo  Hills  project,
principally  due to the  addition  of special  marketing  events  and  increased
advertising  efforts to promote the project  within the  surrounding  community.
Such increases were partially offset by lower legal and other  professional fees
in the 2005 period.  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
September 30, 2005 as compared to the same period in 2004  primarily  relates to
farming  operations.  Other income (expense),  net reflects sales of grapes from
the 2005  harvest of $600,000  and  farming  expenses  of  $200,000;  during the
comparable  period in 2004 the Company incurred farming expenses of $200,000 but
did not  generate  any farming  income.  In  addition,  interest  income in 2005
increased  by $300,000 as compared to the same period in 2004  primarily  due to
greater  interest  income  resulting from higher  interest  rates.  Other income
(expense),  net also reflects  $200,000 of pre-payment  penalties  incurred upon
extinguishing the Rampage mortgage note during the third quarter of 2005.

The  increase in other  income  (expense),  net for the nine month  period ended
September 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 $900,000 as compared to the same period in 2004  primarily
due to greater  interest  income  resulting from higher  interest  rates.  Other
income (expense), net reflects sales of grapes from the 2005 harvest of $600,000
and farming  expenses of $1,000,000;  during the  comparable  period in 2004 the
Company  incurred  farming expenses of $850,000 but did not generate any farming
income.  Other  income  (expense),  net also  reflects  $200,000 of  pre-payment
penalties incurred upon extinguishing the Rampage mortgage note during the third
quarter of 2005.

The decrease in minority  interest  expense for the three and nine month periods
ended September 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 Report may contain forward-looking  statements. Such
statements may relate, but are not limited,  to projections of revenues,  income
or loss,  development  expenditures,  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 Report,  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 or may  materially  and adversely  affect the
Company's actual results:

                                       12

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


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.

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  Report  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 September 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 September 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 September 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 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 July 12, 2005.

           a) Election of directors.


                                                                                              

                                                                                  Number of Shares
                                                                                  ----------------
                                                                            For                 Withheld
                                                                            ---                 --------

                Patrick D. Bienvenue                                   7,856,741                 23,100
                Paul J. Borden                                         7,856,807                 23,034
                Timothy M. Considine                                   7,869,648                 10,193
                Ian M. Cumming                                         7,863,220                 16,621
                Michael A. Lobatz                                      7,877,029                  2,812
                Joseph S. Steinberg                                    7,863,256                 16,585


           b) Ratification of PricewaterhouseCoopers LLP, as independent
auditors for the year ended December 31, 2005.

                For                                                    7,872,535
                Against                                                    4,506
                Abstentions                                                2,800
                Broker non-votes                                           --

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: November 4, 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