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, 2006

                                       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 a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check
one):

Large accelerated filer      Accelerated filer   X     Non-accelerated filer
                       ----                    -----                        ----


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 November 1, 2006, there were
8,273,834  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, 2006 and December 31, 2005
(Dollars in thousands, except par value)



                                                                             September 30,   December 31,
                                                                                2006              2005
                                                                           --------------    --------------
                                                                             (Unaudited)
                                                                                             

ASSETS
Real estate                                                                 $  75,433         $  62,319
Cash and cash equivalents                                                      57,472           131,688
Investments-available for sale (aggregate cost of $87,844 and $65,181)         87,899            65,190
Accounts receivable, deposits and other assets                                  1,978             2,988
Deferred income taxes                                                          27,611            32,076
                                                                            ---------         ---------

TOTAL                                                                       $ 250,393         $ 294,261
                                                                            =========         =========

LIABILITIES
Notes payable                                                               $  10,186         $  10,403
Deferred revenue                                                               42,909            73,160
Accounts payable and accrued liabilities                                       11,350            12,601
Non-refundable option payments                                                 12,583            13,583
Liability for environmental remediation                                        10,747            11,002
Income taxes payable                                                            1,564            10,978
Other liabilities                                                               3,692             3,612
                                                                            ---------         ---------

             Total liabilities                                                 93,031           135,339
                                                                            ---------         ---------

COMMITMENTS AND CONTINGENCIES

MINORITY INTEREST                                                               9,478            17,457
                                                                            ---------         ---------

STOCKHOLDERS' EQUITY
Common stock, $.01 par value; 25,000,000 shares authorized;
   8,273,834 and 8,264,334 shares issued and outstanding                           83                83
Additional paid-in capital                                                    381,347           381,224
Accumulated other comprehensive income                                             33                 6
Accumulated deficit                                                          (233,579)         (239,848)
                                                                            ---------         ---------

             Total stockholders' equity                                       147,884           141,465
                                                                            ---------         ---------

TOTAL                                                                       $ 250,393         $ 294,261
                                                                            =========         =========



             See notes to interim consolidated financial statements.

                                       2



HOMEFED CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
For the periods ended September 30, 2006 and 2005
(In thousands, except per share amounts)
(Unaudited)



                                                      For the Three Month Period   For the Nine Month Period
                                                           Ended September 30,         Ended September 30,
                                                      --------------------------   ------------------------
                                                            2006           2005        2006          2005
                                                            ----           ----        ----          ----
                                                                                            

REVENUES
Sales of real estate                                     $ 10,108        $ 9,708     $ 47,347      $ 19,378
Co-op marketing and advertising fees                          156            464          659         1,522
                                                         --------        -------     --------      --------
                                                           10,264         10,172       48,006        20,900
                                                         --------        -------     --------      --------

EXPENSES
Cost of sales                                               2,616          2,312       11,585         3,481
Interest expense                                              --              13          --            138
General and administrative expenses                         3,052          2,690       12,150         7,720
Administrative services fees to Leucadia Financial
  Corporation                                                  45             45          135           135
                                                         --------        -------     --------      --------
                                                            5,713          5,060       23,870        11,474
                                                         --------        -------     --------      --------

Income from operations                                      4,551          5,112       24,136         9,426

Other income, net                                           2,254          1,005        5,418         1,412
                                                         --------        -------     --------      --------

Income before income taxes and minority interest            6,805          6,117       29,554        10,838
Income tax provision                                       (2,530)        (2,523)     (11,812)       (4,518)
                                                         --------        -------     --------      --------

Income before minority interest                             4,275          3,594       17,742         6,320
Minority interest                                          (1,740)          (452)      (7,337)       (1,321)
                                                         --------        -------     --------      --------

Net income                                               $  2,535        $ 3,142     $ 10,405      $  4,999
                                                         ========        =======     ========      ========

Basic income per common share                              $ 0.31         $ 0.38       $ 1.26        $ 0.61
                                                           ======         ======       ======        ======

Diluted income per common share                            $ 0.31         $ 0.38       $ 1.26        $ 0.60
                                                           ======         ======       ======        ======





             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, 2006 and 2005
(In thousands, except par value and per share amounts)
(Unaudited)




                                              Common                  Accumulated
                                               Stock     Additional     Other                        Total
                                             $.01 Par    Paid-In     Comprehensive   Accumulated   Stockholders'
                                               Value     Capital     Income (Loss)    Deficit        Equity
                                             ---------  ---------   --------------  -----------   ------------

                                                                                          

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

    Comprehensive income:
      Net change in unrealized gain  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     $ 381,224        $   2      $ (266,641)    $ 114,668
                                              =====     =========        =====      ==========     =========

Balance, January 1, 2006                      $  83     $ 381,224        $   6      $ (239,848)    $ 141,465
                                                                                                   ---------

    Comprehensive income:
      Net change in unrealized gain on
       investments, net of taxes of $19                                     27                            27
      Net income                                                                        10,405        10,405
                                                                                                   ---------
         Comprehensive income                                                                         10,432
                                                                                                   ---------
      Share-based compensation expense                         51                                         51
    Exercise of options to purchase
     common shares                                             72                                         72
    Dividends ($0.50 per common share)                                                  (4,136)       (4,136)
                                              -----     ---------        -----      ----------     ---------

Balance, September 30, 2006                   $  83     $ 381,347        $  33      $ (233,579)    $ 147,884
                                              =====     =========        =====      ==========     =========






             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, 2006 and 2005
(In thousands)
(Unaudited)




                                                                                   2006           2005
                                                                                   ----           ----
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                                

Net income                                                                        $ 10,405       $  4,999
Adjustments to reconcile net income to net cash used for
   operating activities:
     Minority interest                                                               7,337          1,321
     Provision for deferred income taxes                                             4,446          2,056
     Share-based compensation expense                                                   51            --
     Net securities losses                                                             --              3
     Other amortization related to investments                                      (2,807)        (1,445)
     Changes in operating assets and liabilities:
         Real estate                                                               (12,758)       (25,354)
         Accounts receivable, deposits and other assets                              1,010            812
         Notes payable                                                                (272)            --
         Deferred revenue                                                          (30,251)        (9,512)
         Accounts payable and accrued liabilities                                   (1,251)         1,522
         Non-refundable option payments                                             (1,000)        12,215
         Liability for environmental remediation                                      (255)          (332)
         Income taxes payable                                                       (9,414)           806
         Other liabilities                                                              80            (20)
                                                                                  --------       --------
             Net cash used for operating activities                                (34,679)       (12,929)
                                                                                  --------       --------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of investments                                                     (176,293)      (111,127)
     Proceeds from maturities of investments-available for sale                    149,438        116,080
     Proceeds from sales of investments                                              6,999         15,225
                                                                                  --------       --------
             Net cash provided by (used for) investing activities                  (19,856)        20,178
                                                                                  --------       --------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Principal payments to trust deed note holders                                    (301)        (3,650)
     Exercise of options to purchase common shares                                      72             32
     Dividends paid                                                                 (4,136)        (4,130)
     Contribution from minority interest                                               --             14
     Distribution to minority interest                                             (15,316)           --
                                                                                  --------       --------
             Net cash used for financing activities                                (19,681)        (7,734)
                                                                                  --------       --------

Net decrease in cash and cash equivalents                                          (74,216)          (485)

Cash and cash equivalents, beginning of period                                     131,688         34,634
                                                                                  --------       --------

Cash and cash equivalents, end of period                                          $ 57,472       $ 34,149
                                                                                  ========       ========

Supplemental disclosures of cash flow information:
     Cash paid for interest (net of amounts capitalized)                          $   --         $    403
     Cash paid for income taxes                                                   $ 16,780       $    301





            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,  2005,  which are
     included in the  Company's  Annual Report filed on Form 10-K for such year,
     as amended (the "2005 10-K"). Results of operations for interim periods are
     not   necessarily   indicative  of  annual  results  of   operations.   The
     consolidated  balance  sheet at  December  31,  2005 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.

     In June 2006, the Financial Accounting Standards Board ("FASB") issued FASB
     Interpretation  No. 48,  "Accounting  for Uncertainty in Income Taxes -- an
     Interpretation  of FASB Statement No. 109" ("FIN 48"), which prescribes the
     accounting for and  disclosure of uncertainty in income tax positions.  FIN
     48 defines the criteria  that must be met before any part of the benefit of
     a tax position can be  recognized  in the  financial  statements,  provides
     guidance for the  measurement  of tax benefits  recognized and guidance for
     classification  and  disclosure.  FIN  48 is  effective  for  fiscal  years
     beginning after December 15, 2006, with the cumulative effect of the change
     in  accounting  principle  recorded as an  adjustment  to opening  retained
     earnings. The Company is currently evaluating the impact of adopting FIN 48
     on its consolidated financial statements.

     In  September  2006,  the FASB issued  Statement  of  Financial  Accounting
     Standards No. 157, "Fair Value  Measurements"  ("SFAS 157"),  which defines
     fair value,  establishes a framework  for measuring  fair value and expands
     disclosures about fair value measurements. SFAS 157 is effective for fiscal
     years   beginning  after  November  15,  2007.  The  Company  is  currently
     evaluating  the impact of adopting SFAS 157 on its  consolidated  financial
     statements.

     In  September  2006,  the FASB issued  Statement  of  Financial  Accounting
     Standards No. 158,  "Employers'  Accounting for Defined Benefit Pension and
     Other  Postretirement  Plans--an  amendment of FASB  Statements No. 87, 88,
     106, and 132(R)"  ("SFAS 158"),  which  requires  companies to recognize on
     their balance sheet a net liability or asset for the funded status of their
     defined benefit pension and other postretirement  plans,  recognize changes
     in funded  status  through  comprehensive  income,  and provide  additional
     footnote  disclosures. SFAS 158 is effective for publicly  traded  calendar
     year-end companies as of December 31, 2006. In addition,  SFAS 158 requires
     companies to measure the funded status of their plans as of the date of its
     fiscal year-end, with limited exceptions, effective for fiscal years ending
     after  December  15,  2008.  The Company does not expect that SFAS 158 will
     have a material impact on its consolidated financial statements.

2.   The Company has a $10,000,000 line of credit agreement with a subsidiary of
     Leucadia  National  Corporation  ("Leucadia")  that matures on February 28,
     2007. Loans  outstanding under this line of credit bear interest at 10% per
     annum.  At September  30,  2006,  no amounts  were  outstanding  under this
     facility.

3.   Basic  and  diluted  income  per share of common  stock was  calculated  by
     dividing  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
     8,273,819 and  8,264,058  for the three month  periods ended  September 30,
     2006 and 2005, respectively, and 8,271,737 and 8,261,649 for the nine month
     periods  ended  September  30, 2006 and 2005,  respectively.  The number of
     shares  used to  calculate  diluted  income  per  share was  8,274,155  and
     8,276,285 for the three month  periods  ended  September 30, 2006 and 2005,
     respectively,  and 8,272,998 and 8,274,852 for the nine month periods ended
     September 30, 2006 and 2005, respectively.


                                       6


Notes to Interim Consolidated Financial Statements, continued.

4.   Pursuant  to  the  administrative  services  agreement,  Leucadia  provides
     administrative services,  including providing the services of the Company's
     Secretary,  for an annual  fee of  $180,000.  The  agreement  automatically
     renews for successive  annual periods unless  terminated in accordance with
     its terms.  Administrative  fee  expenses  were $45,000 for the three month
     periods ended  September 30, 2006 and 2005, and $135,000 for the nine month
     periods  ended  September  30, 2006 and 2005. A  subsidiary  of the Company
     subleases  office  space  to  Leucadia  under a  sublease  agreement  until
     February 2010. Amounts reflected in other income pursuant to this agreement
     were $3,000 for the three month periods ended  September 30, 2006 and 2005,
     and $9,000 and $15,000 for the nine month periods ended  September 30, 2006
     and 2005, respectively.

5.   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 $4,900,000  under
     these  agreements for the three and nine month periods ended  September 30,
     2005,  respectively.  There  was no  income  recognized  pursuant  to these
     agreements during the periods ended September 30, 2006.

6.   During the nine months ended  September 30, 2006, the Company closed on the
     sale of one  neighborhood in the San Elijo Hills project,  consisting of 26
     single family lots for an aggregate  purchase price of $15,600,000,  net of
     closing  costs.  There  were no sales  that  closed in the San Elijo  Hills
     project for the three months ended September 30, 2006 and for the three and
     nine months ended September 30, 2005.

     As of November 1, 2006, the Company has entered into  agreements  that have
     not closed with  homebuilders  to sell an additional 151 single family lots
     for aggregate cash proceeds of  $73,200,000,  pursuant to which it received
     non-refundable  option payments of $8,300,000  prior to 2006.  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.  Assuming the Company fulfills its
     obligations  pursuant to these agreements in a timely manner, the contracts
     provide for full or partial closings during 2006, 2007 and 2008.

     In October 2006, a homebuilder  who had  previously  agreed to purchase 106
     single-family lots for cash proceeds of $43,400,000 elected not to close on
     the purchase  transaction  and forfeited its option  payment of $4,300,000.
     The option  payment will be recognized in income during the fourth  quarter
     of 2006.

     During  June 2006,  dividends  of  $50,000,000  were paid by the  Company's
     subsidiary that owns the San Elijo Hills project,  of which $15,300,000 was
     paid to the  minority  interests  in the San Elijo Hills  project,  and the
     balance was transferred to the parent Company.

7.   On March  14,  2006,  the  Company's  Board of  Directors  declared  a cash
     dividend of $.50 per common  share to  stockholders  of record on March 27,
     2006; such dividend aggregated $4,100,000 and was paid in April 2006.


                                       7



Notes to Interim Consolidated Financial Statements, continued.

8.   Effective  January 1, 2006,  the Company  adopted  Statement  of  Financial
     Accounting Standards No. 123R,  "Share-Based  Payment" ("SFAS 123R"), using
     the modified  prospective  method.  SFAS 123R requires that the cost of all
     share-based  payments to  employees,  including  grants of  employee  stock
     options,  be  recognized in the  financial  statements  based on their fair
     values. The cost is recognized as an expense over the vesting period of the
     award.  Prior to adoption of SFAS 123R, no compensation cost was recognized
     in the statements of operations for the Company's share-based  compensation
     plans; the Company disclosed certain pro forma amounts as required.

     The fair value of each option award is estimated at the date of grant using
     the Black-Scholes option pricing model. As a result of the adoption of SFAS
     123R, compensation cost increased by $20,000 and $50,000, respectively, for
     the three and nine months period ended  September 30, 2006; had the Company
     used the fair value  based  accounting  method for the three and nine month
     periods ended September 30, 2005, compensation costs would have been higher
     by $10,000 and  $40,000,  respectively.  As of September  30,  2006,  total
     unrecognized   compensation   cost   related   to   nonvested   share-based
     compensation  plans was  $250,000;  this cost is expected to be  recognized
     over a weighted-average period of 1.7 years.

     As of September  30, 2006,  the Company has a fixed stock option plan which
     provides for grants of options or rights to directors and certain employees
     up to a maximum grant of 30,000 shares to any individual in a given taxable
     year. The maximum number of common shares which may be acquired through the
     exercise of options or rights under this plan cannot  exceed  500,000.  The
     plan  provides  for the  issuance of stock  options and stock  appreciation
     rights at not less than the fair market  value of the  underlying  stock at
     the date of  grant.  Options  granted  to  employees  under  this  plan are
     intended  to qualify as  incentive  stock  options to the extent  permitted
     under the Internal Revenue Code and become exercisable in five equal annual
     instalments  starting  one year  from  date of grant.  Options  granted  to
     directors become exercisable in four equal annual instalments  starting one
     year from date of grant. No stock appreciation rights have been granted. As
     of September 30, 2006,  481,900  shares were  available for grant under the
     plan.

     The following  summary presents the  weighted-average  assumptions used for
     grants made during the 2006 and 2005 periods:

                                                            2006        2005
                                                            ----        ----

     Risk free interest rate                                5.00%        3.91%
     Expected volatility                                   35.23%       33.26%
     Expected dividend yield                                0.00%        0.00%
     Expected life                                      4.3 years    4.3 years
     Weighted average fair value per grant                 $23.83       $21.66

     The expected life  assumptions  were based on  historical  behavior for the
     awards identified.

                                       8


     Notes to Interim Consolidated Financial Statements, continued.

     The following table summarizes  information about outstanding stock options
     at September 30, 2006 and changes during the nine months then ended:





                                                         Weighted-            Weighted-Average          Aggregate
                                                          Average               Remaining               Intrinsic
                                             Shares    Exercise Price        Contractual Term             Value
                                             ------    --------------        ----------------            --------

                                                                                                

        Outstanding at January 1, 2006      22,575         $33.24
        Granted                              6,000         $65.50
        Exercised                           (9,500)        $ 7.59                                        $550,000
                                                                                                         ========
        Forfeited                              --          $ --
                                            ------
        Outstanding at
            September 30, 2006              19,075         $56.16               3.7 years                $200,000
                                            ======         ======               =========                ========
        Exercisable at
            September 30, 2006               5,425         $45.57               2.9 years                $100,000
                                            ======         ======               =========                ========


9.   In 2005,  the  Company  commenced  a lawsuit  to  collect  unpaid  rent and
     terminate a lease for farming  rights with respect to  approximately  1,000
     acres of the Rampage  property that is leased by one of its former  owners.
     During  April 2006,  a jury issued a verdict in favor of the former  owner.
     The court then entered judgment  declaring that the Company is not entitled
     to any additional rent payments  during 2005 and the Company  therefore may
     not use  nonpayment  of rent for 2005 as a ground to  terminate  the former
     owner's  possession  of the  property  under  the terms of the  lease.  The
     Company has appealed this decision.  In a separate matter, the former owner
     is also  seeking to rescind  the sale of the Rampage  property,  as well as
     recover monetary  damages,  alleging fraud,  breach of contract and various
     other claims. The Company has denied all of the former owner's  allegations
     and filed a cross-complaint  against the former owner. The  cross-complaint
     chiefly seeks  indemnification  against or compensation for damages claimed
     by a  neighboring  land  owner  that  purchased  a portion  of the  Rampage
     property from the Company under  pre-existing  option  rights.  The Company
     also has denied all of the neighboring land owner's allegations.

     The Company does not expect that the ultimate  resolution  of these matters
     will be material to its consolidated  financial position;  however,  should
     the Company need to accrue or pay damages,  any such loss could be material
     to its consolidated  results of operations and cash flows during the period
     recorded.

10.  On July 18,  2006,  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 $65.50 per
     share, the then current market price per share.

11.  As previously  disclosed,  in 2003,  Otay Land Company and its  subsidiary,
     Flat Rock Land Company  commenced a lawsuit in the United  States  District
     Court for the Southern  District of California  against  certain parties to
     recover the cost of  remediation of  approximately  30 acres of undeveloped
     land at the  Company's  Otay Ranch project that had been used as a shooting
     range prior to the Company's acquisition of the property. On July 20, 2006,
     the  District  Court  dismissed  the federal  environmental  law claims and
     refused to retain jurisdiction on the related state law claims. The Company
     has appealed the District  Court's  decision and is pursuing  litigation in
     state  court.  The  Company has not reduced  its  estimated  liability  for
     environmental remediation for any potential recoveries from these parties.


                                       9




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

Liquidity and Capital Resources

For the nine month periods ended  September 30, 2006 and 2005, net cash was used
for operating  activities,  principally for real estate  expenditures at the San
Elijo Hills project and general and  administrative  expenses,  and for the nine
month period ended  September  30, 2006,  net cash was also used for federal and
state tax payments.  The Company's  principal sources of funds are proceeds from
the sale of real estate, its unused $10,000,000 line of credit with a subsidiary
of  Leucadia,  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,  2006,  the  Company  had
aggregate  cash,  cash  equivalents  and investments of $145,400,000 to meet its
needs and for future investment opportunities.

In April 2006,  the Company paid a cash dividend of $4,100,000  ($.50 per common
share) to stockholders of record on March 27, 2006, which the Company's Board of
Directors declared on March 14, 2006.

During the second  quarter of 2006,  dividends of  $50,000,000  were paid by the
Company's subsidiary that owns the San Elijo Hills project, of which $15,300,000
was paid to the  minority  interests  in the San Elijo  Hills  project,  and the
balance was  transferred to the parent  Company.  The dividends  retained by the
Company did not increase the amount of consolidated  liquidity  reflected on the
Company's  consolidated balance sheet;  however, they did increase the liquidity
of the parent company.

During the nine months ended  September 30, 2006, the Company closed on the sale
of one  neighborhood  in the San Elijo  Hills  project  consisting  of 26 single
family lots for aggregate sales proceeds of  $15,600,000,  net of closing costs.
At the time of closing,  the  Company  deferred  recognition  of  $4,600,000  of
revenue from this sale under the percentage of completion  method of accounting.
The Company expects to substantially  complete the required improvements by 2007
and the  deferred  revenue,  as  well as the  related  cost  of  sales,  will be
recognized in the statement of operations as the improvements are completed.

As of September 30, 2006, the aggregate balance of deferred revenue for all real
estate sales was $42,900,000,  which the Company estimates will be substantially
recognized as revenue during 2006 and 2007.  The Company  estimates that it will
spend approximately $12,000,000 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, 2006, 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                441
              Multi-family units                                          40
              Square footage of commercial space planned             115,000

Included in the table  above,  as of  November 1, 2006,  the Company has entered
into agreements that have not closed with homebuilders to sell an additional 151
single family lots for aggregate cash proceeds of $73,200,000, pursuant to which
it received  non-refundable  option payments of $8,300,000  prior to 2006. 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.  Assuming the Company  fulfills its  obligations
pursuant to these agreements in a timely manner,  the contracts provide for full
or partial closings during 2006, 2007 and 2008.



                                       10




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

The Company is currently  developing  all of its remaining lots at the San Elijo
Hills project,  but is not actively  soliciting bids for its remaining inventory
of single family lots, some of which the Company considers to be "premium" lots.
The  Company  believes  that  demand for its  remaining  lots may  improve  upon
completion of  construction  of the  towncenter  and of an off-site road that is
expected to increase  traffic flow through the  project.  The local  residential
real estate  market has  experienced  and continues to experience a slow down in
sales activity for both new homes and resales of existing homes, and the Company
believes  homebuilders  are not  willing  to pay  acceptable  prices for new lot
inventory in the current  market.  In addition,  certain  homebuilders  that are
under contract to purchase lots have requested  concessions or  modifications to
their purchase  agreements  which the Company has rejected,  and in October 2006
one homebuilder elected not to close on a purchase  transaction and forfeited an
option payment of $4,300,000.  The Company's plan is to complete the development
and sale of its remaining  single family  residential lots during 2006, 2007 and
2008, and to continue  development of common areas into 2008;  however,  current
market  conditions  could delay sales or result in sales for less than  expected
amounts.

In 2006,  the Company hired a contractor  to construct the mixed-use  retail and
residential space in the towncenter.  The Company intends to construct and lease
57,000 square feet of commercial  space and sell the remainder of the commercial
space to third party  builders or owners,  including  the  supermarket  site and
daycare  center site.  The Company  also  intends to  construct  and sell the 40
multi-family  residential  units which will be located above the retail  stores.
Estimates  of future  property  available  for sale and the  timing of the sales
described  above are based upon  current  development  plans for the project and
could  change  based on actions of  regulatory  agencies,  the  strength  of the
housing market and other factors that are not within the control of the Company.

Results of Operations

Real Estate Sales Activity

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

There were no sales that closed during the three months ended September 30, 2006
and the three and nine months ended  September 30, 2005.  During the nine months
ended  September  30,  2006,  the  Company  closed on sales of real  estate  and
recognized revenues as follows:

                                                       For the Nine Month
                                                 Period Ended September 30, 2006
                                                 -------------------------------

Single family units                                            26
Multi-family units                                             --
School sites                                                   --
Purchase price, net of closing costs                  $15,600,000
Revenues recognized on closing date                   $11,000,000

As  discussed  above,  a portion of the  revenue  from  sales of real  estate is
deferred,  and is  recognized  as revenues  upon the  completion of the required
improvements to the property, including costs related to common areas, under the
percentage  of  completion  method  of  accounting.   In  addition  to  revenues
recognized on the closing date  reflected in the table above,  revenues  include
amounts that were  previously  deferred of  $10,100,000  and  $2,800,000 for the
three  month  periods  ended  September  30,  2006 and 2005,  respectively,  and
$34,800,000  and $9,500,000 for the nine month periods ended  September 30, 2006
and 2005,  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 $4,900,000 for the
three and nine month periods ended September 30, 2005,  respectively.  There was
no income recognized pursuant to these agreements during 2006.

                                       11



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

During the three month periods ended  September 30, 2006 and 2005, cost of sales
of real estate aggregated $2,600,000 and $500,000, respectively. During the nine
month  periods ended  September 30, 2006 and 2005,  cost of sales of real estate
aggregated $11,500,000 and $1,700,000, respectively. Cost of sales is recognized
in the same proportion to the amount of revenue  recognized under the percentage
of completion method of accounting.

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

During  the nine month  period  ended  September  30,  2006,  the  Company  sold
approximately 115 acres of non-developable  land for $1,500,000 and recognized a
gain of $1,400,000 on the sale.  There was no real estate sales  activity at the
Otay Ranch project for the three month periods ended September 30, 2006 and 2005
and for the nine month period ended September 30, 2005.

As discussed in the 2005 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 2006. 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.

In 2005,  the Chula  Vista City  Council  adopted an  amendment  to the  General
Development  Plan ("GDP") which modified land use designations in the Otay Ranch
area, but deferred action with regard to land uses for developable land owned by
Otay Land  Company.  As more fully  discussed in the 2005 10-K,  the Company had
supported  an  amendment  which  would have  increased  the  number of  approved
residential  dwelling  units  from  2,880 to  6,000,  and would  have  increased
approved commercial development space from approximately 1.5 million square feet
to  approximately  1.8  million  square  feet.  The  City  Council  has  delayed
consideration of any additional amendments to the GDP on several occasions.  The
Company does not expect that the City Council will take any action regarding the
GDP amendments until after the November 2006 election, when two of the five City
Council positions,  including the mayor, will be decided.  The Company is unable
to predict the impact the ultimate  resolution of these  matters will have,  nor
can any  assurance be given that the City  Council  will  approve the  currently
pending amendment to the GDP.

The San Diego Chargers NFL football team is considering relocating their stadium
facility,  which is currently  located in the City of San Diego. The Company has
been  advised that members of the Chula Vista City Council have met with the San
Diego  Chargers  and have  discussed  several  possible  sites for a new stadium
facility  in the City of  Chula  Vista,  including  land  owned by the  Company.
Although  the  Company  has  provided  information  to the  San  Diego  Chargers
regarding  sites  it owns in Chula  Vista,  the San  Diego  Chargers  have  many
possible  locations  to consider.  There can be no assurance  that the San Diego
Chargers,  if they do  relocate,  would  chose a  relocation  site  owned by the
Company,  or that an agreement  would be reached with the San Diego  Chargers on
terms acceptable to the Company.

         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 and
recognized a pre-tax gain of $3,200,000.

Other Results of Operations Activity

The Company  recorded  co-op  marketing  and  advertising  fees of $150,000  and
$450,000  for the  three  month  periods  ended  September  30,  2006 and  2005,
respectively  and  $650,000  and  $1,500,000  for the nine month  periods  ended
September 30, 2006 and 2005,  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.

                                       12



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

Interest expense  includes  interest related to the Rampage note payable for the
three and nine month periods  ended  September 30, 2005 of $10,000 and $150,000,
respectively, which was fully repaid in July 2005.

Interest expense excludes  capitalized interest of $100,000 and $200,000 for the
three  month  periods  ended  September  30,  2006 and 2005,  respectively,  and
$350,000 and $600,000 for the nine month  periods  ended  September 30, 2006 and
2005, 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 September 30, 2006 as compared to the same period in 2005 primarily due to
greater expenses related to marketing.  Marketing expenses increased by $550,000
relating to  increased  efforts to promote the release of new  neighborhoods  by
homebuilders for sale at the San Elijo Hills project. In addition,  compensation
expense  decreased by $150,000  primarily due to a decrease in the general bonus
expense  accrual for the three month 2006 period  compared to the same period in
2005.

General and administrative expenses increased during the nine month period ended
September  30, 2006 as compared  to the same  period in 2005,  primarily  due to
greater  expenses  related  to legal,  compensation  and  marketing.  Legal fees
increased by $2,800,000 in connection with the litigation  relating to a portion
of the Rampage  vineyard  property and due to the costs associated with pursuing
the  claims  against  the  former  owners  of  the  approximately  30  acres  of
undeveloped  land at the Otay Ranch project that,  as previously  disclosed,  is
undergoing  remediation.  Compensation expense increased by $450,000 in 2006 due
to an increase in estimated  general bonus expense and the hiring of real estate
brokerage  employees.  Compensation  expense in 2005  included a $200,000  bonus
awarded to the President to pay taxes due on reimbursed expenses relating to his
temporary  residence  in  California  and the  reimbursement  of  certain  costs
incurred by a newly hired executive  officer.  Marketing  expenses  increased by
$1,000,000  relating  to  increased  efforts  to  promote  the  release  of  new
neighborhoods by homebuilders for sale at the San Elijo Hills project.

The increase in other income, net for the three month period ended September 30,
2006 as  compared  to the same period in 2005  primarily  relates to  investment
income.  Investment  income for the three month period ended  September 30, 2006
increased by $900,000,  primarily due to greater  interest income resulting from
higher  interest  rates and greater  assets  invested.  Other  income,  net also
reflects sales of grapes from the harvest at the Rampage  property of $1,000,000
and farming  expenses of $400,000 for the three month period ended September 30,
2006; for the comparable  2005 period the Company  recognized  $600,000 from the
sales of grapes from the  harvest and  incurred  farming  expenses of  $200,000.
Other income,  net for the three months ended  September 30, 2005, also reflects
$200,000  of  pre-payment  penalties  incurred  upon  extinguishing  the Rampage
mortgage note.

The increase in other income,  net for the nine month period ended September 30,
2006 as  compared  to the same period in 2005  primarily  relates to  investment
income.  Investment  income for the nine month period ended  September  30, 2006
increased by $3,300,000, primarily due to greater interest income resulting from
higher  interest  rates and greater  assets  invested.  Other  income,  net also
reflects sales of grapes from the harvest at the Rampage  property of $1,000,000
and farming expenses of $1,000,000 for the nine month period ended September 30,
2006; for the comparable  2005 period the Company  recognized  $600,000 from the
sales of grapes from the harvest and incurred farming expenses of $1,000,000. In
addition, real estate brokerage operations, which were established in July 2005,
closed on sales  transactions  resulting  in  commission  income of $200,000 and
$50,000  for the  nine  months  periods  ended  September  30,  2006  and  2005,
respectively.  Other income,  net for the nine months ended  September 30, 2005,
also reflects $200,000 of pre-payment  penalties incurred upon extinguishing the
Rampage mortgage note.

The  Company's  effective  income tax rate is higher than the federal  statutory
rate due to California state income 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.

                                       13



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

Forward-looking  statements are inherently  subject to risks and  uncertainties,
many of which cannot be predicted or quantified.  When used in this 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.

Factors that 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  include  but  are  not  limited  to the
following:  the performance of the real estate  industry in general;  changes in
mortgage  interest  rate levels or changes in consumer  lending  practices  that
reduce  demand for  housing;  the economic  strength of the Southern  California
region where our business is currently  concentrated;  changes in domestic  laws
and  government  regulations  or in the  implementation  and/or  enforcement  of
government  rules and  regulations;  demographic  changes in the  United  States
generally  and  California  in  particular  that reduce the demand for  housing;
increases  in real estate  taxes and other local  government  fees;  significant
competition  from other  real  estate  developers  and  homebuilders;  delays in
construction  schedules and cost overruns;  increased costs for land,  materials
and labor;  imposition of  limitations  on our ability to develop our properties
resulting  from   condemnations,   environmental   laws  and   regulations   and
developments  in or new  applications  thereof;  earthquakes,  fires  and  other
natural  disasters  where  our  properties  are  located;   construction  defect
liability on structures we build or that are built on land that we develop;  our
ability to insure  certain  risks  economically;  shortages  of  adequate  water
resources  and  reliable  energy  sources in the areas  where we own real estate
projects;  changes in the  composition  of our assets  and  liabilities  through
acquisitions  or  divestitures;  the actual  cost of  environmental  liabilities
concerning  our land  could  exceed  liabilities  recorded;  and our  ability to
generate  sufficient taxable income to fully realize our deferred tax asset. For
additional information see Part I, Item 1A. Risk Factors in the 2005 10-K.

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.

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,  2005,  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, 2006.  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, 2006.

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,
     2006, that has materially  affected,  or is reasonably likely to materially
     affect, the Company's internal control over financial reporting.


                                       14





                           PART II - OTHER INFORMATION


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

           The following matters were submitted to a vote of shareholders at the
           Company's 2005 Annual Meeting of Shareholders held on July 18, 2006.

           a) Election of directors.



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

                Patrick D. Bienvenue                                     7,876,635                 75,900
                Paul J. Borden                                           7,871,553                 80,982
                Timothy M. Considine                                     7,950,027                  2,508
                Ian M. Cumming                                           7,876,059                 76,476
                Michael A. Lobatz                                        7,950,508                  2,027
                Joseph S. Steinberg                                      7,875,996                 76,539


          b)   Ratification  of   PricewaterhouseCoopers   LLP,  as  independent
               auditors for the year ended December 31, 2006.

                For                                                      7,561,108
                Against                                                      1,172
                Abstentions                                                    913
                Broker non-votes                                           389,342




Item 6.      Exhibits.

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

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

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

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


                                       15





                                   SIGNATURES



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




                                                    HOMEFED CORPORATION
                                                       (Registrant)




Date: November 2, 2006

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




                                       16





                                  EXHIBIT INDEX


            Exhibit Number                Description

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

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

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

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



                                       17