UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT OF
1934

   For the Fiscal Year Ended December 31, 2000 - Commission File Number 1-7949

                            Regency Affiliates, Inc.
             (Exact name of registrant as specified in its charter)

      Delaware                                              72-888772
(State of incorporation)                    (IRS Employer Identification Number)

       729 SOUTH FEDERAL HWY.
      SUITE 307, STUART, FL.                                    34994
 (Address of principal executive offices)                     (Zip Code)

                                 (561) 220-7662
              (Registrant's Telephone Number, including Area Code)

          SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

  Title of  each class                Name of each exchange on which registered
Common Stock, $0.40 Par Value                       None

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:  NONE

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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

The  Aggregate  market  value of  voting  stock  held by  non-affiliates  of the
registrant was  approximately  $6,272,550.24 on March 26, 2001,  computed on the
basis of $.48 per share of Common Stock,  the mean of the bid and asked price as
reported on the over-the-counter market of the bulletin board on that date.

The number of shares outstanding of the registrant's $.40 Par Value Common Stock
issued as of March 30,  2001,  was  17,251,619,  including  4,040,375  held by a
subsidiary.

Documents incorporated by reference (See Exhibit Listing)




                               Table of Contents


Part I                                                                      Page

   Item 1.   Business........................................................ 3
             General Development of Business................................. 3
             Financial information about industry segments
                  and foreign and domestic operations........................ 4
             Narrative description of business............................... 4
             National Business Resource Development Corporation.............. 4
             Security Land and Development Company
               Limited Partnership........................................... 5
             Rustic Crafts International, Inc................................ 6
               Glas-Aire Industries, Group Ltd............................... 6
   Item 2.   Properties...................................................... 7
   Item 3.   Legal Proceedings............................................... 8
   Item 4.   Submission of Matters to a Vote of Security Holders............. 8

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

Part II

   Item 5.   Market for Registrant's Common Stock and
                Related Security Holders Matters............................. 8
   Item 6.   Selected Financial Data.........................................13
   Item 7.   Management's Discussion and Analysis of
                Results of Operations and Financial Condition................13
   Item 7A.  Quantitative and Qualitative Disclosures about Market Risk......18
   Item 8.   Consolidated Financial Statements and Supplementary Date........18
   Item 9.   Changes in and Disagreements with
                Accountants on Accounting and Financial Disclosure...........45

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

Part III

   Item 10.  Directors and Executive Officers of the Registrant..............46
   Item 11.  Executive Compensation..........................................48
   Item 12.  Security Ownership of Certain Beneficial
                Owners and Management........................................52
   Item 13.  Certain Relationships and Related Transactions..................54

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

Part IV
   Item 14.  Exhibits, Financial Statement Schedules
                and Reports on Form 8-K......................................54



PART I

ITEM 1.   BUSINESS

Except for historical  information  contained herein,  the following  discussion
contains forward-looking  statements that involve risks and uncertainties.  Such
forward-looking statements include, but are not limited to, statements regarding
future events and the Company's  plans and  expectations.  The Company's  actual
results could differ materially from those discussed herein.  Factors that could
cause or contribute to such differences  include,  but are not limited to, those
discussed  below under  "Factors That May Affect  Future  Results," and "Forward
looking Statements", as well as those discussed elsewhere in this Form 10-K.

General development of business.

Regency  Affiliates,  Inc.  (the  "Company" or  "Regency"  or the  "Registrant")
formerly  TransContinental  Energy  Corporation,  was  organized  as a  Delaware
corporation  in 1980 to be the  successor to  Transcontinental  Oil  Corporation
which existed since 1947.

Subsequent to a restructuring in 1992, the Company, on July 7, 1993, acquired an
80% interest in National Resource  Development  Corporation  ("NRDC") (the "NRDC
Transaction")  by the issuance of 2,975,000  shares of the Company's  $0.40 P.V.
Common Stock, 208,850 shares of the Company's cumulative $100 Series C Preferred
Stock and 20% of the outstanding  shares of  Transcontinental  Drilling  Company
("Drilling"),  a  subsidiary  of  the  Company  to  the  Statesman  Group,  Inc.
("Statesman"), an international business corporation organized under the laws of
the  Bahamas  (see Item 12).  NRDC's  principal  asset  consists  of  previously
quarried and stockpiled  Aggregate inventory located at a mine site in Michigan.
The Aggregate  inventory was pledged to secure  repayment of certain Zero Coupon
Bonds which have been issued by NRDC having a face value at maturity of $542,000
on January 1, 2002.  These Bonds were  retired in 1999  through the  issuance of
common stock of the Company.

On July 7,  1993,  Statesman  designated  eight  (8)  persons  to fill  existing
vacancies on the Board of Directors of the Company.  The appointments  were made
by the sole acting  director to fill the vacancies  until their  successors were
duly elected and qualified.

On November 18, 1994,  the Company  acquired a limited  partnership  interest in
Security  Land  and  Development  Company  Limited  Partnership  for  an  equity
investment  of $350,000.  The  Partnership  owns an office  building  complex in
Woodlawn,  Maryland,  which is  leased  to the  United  States  Social  Security
Administration.

On March 17, 1997,  the Company,  through Rustic Crafts  International,  Inc., a
wholly owned subsidiary,  acquired the assets and assumed certain liabilities of
Rustic  Crafts,  Co., Inc., a  manufacturer  of wood and cast marble  decorative
electric fireplaces and related  accessories.  Consideration for the acquisition
consisted of cash of $1,100,000,  assumption of certain liabilities, and 100,000
restricted shares of the Company's Common Stock.


On April 22, 1999,  the Company  acquired  513,915 shares of the common stock of
Glas-Aire Industries Group, Ltd.  ("Glas-Aire") for the issuance of a promissory
note of  $650,000  due January 1, 2000,  at an interest  rate of 7.5% per annum,
which note was guaranteed by Mr. William Ponsoldt, Sr., President of the Company
and  $1,213,000 in cash.  Glas-Aire is a reporting  company,  and its shares are
listed on the Nasdaq small cap market under the symbol "GLAR" and on the Pacific
Exchange "GLA". The cash was obtained from an affiliate of Statesman through the
issuance of an unsecured demand note at the interest rate of 7.5% per annum. The
Company also purchased 3,000 shares of the common stock of Glas-Aire on the open
market.

On August 2, 1999,  the Company  acquired  41,600  shares of the common stock of
Glas-Aire  on the open  market  for  $119,619.  The funds  were  provided  by an
affiliate of Statesman on an unsecured basis.

On August 14, 1999,  the Company sold 2,852,375  shares of the Company's  common
stock to Glas-Aire for cash of $1,967,960 and 86,000 shares of Glas-Aire  common
stock for an total consideration of $2,281,900.

On September 23, 1999 the Company closed a common stock exchange  agreement with
certain  shareholders of Glas-Aire.  Under the agreement,  Regency, in a private
transaction,  issued  1,188,000  shares of its  restricted  common stock to such
shareholders  in  exchange  for  288,000  Glas-Aire  common  shares  held by the
shareholders. With the closing of the agreement, the Company owned approximately
51.3% of the currently then outstanding common shares of Glas-Aire.  At December
31, 2000 the Company owned 50.1% of the outstanding common shares of Glas-Aire.

At the  Glas-Aire  annual  shareholders'  meeting on November  4, 1999,  William
Ponsoldt, Sr. and Marc Baldinger,  directors of the Company, were elected to the
Glas-Aire  board of directors.  The Company also proposed two other nominees who
were elected to the six-member board of Glas-Aire.

At the December 3, 2000 board of directors  meeting,  Mr. Horbach and Mr. Graham
resigned their positions as directors of Regency. At the same meeting, the board
of  directors  elected to close the Omaha,  Nebraska  office and  terminate  the
employment  of Mr.  Horbach  and  Mrs.  Antosh  as  interim  CFO and  Secretary,
respectively.

Financial   information   about  industry  segments  and  foreign  and  domestic
operations.




Reference is made to the Company's financial statements at page 18
 for this information.


Narrative description of business.


NATIONAL RESOURCE DEVELOPMENT CORPORATION

NRDC  has as its  principal  asset  approximately  70 +  million  short  tons of
previously quarried and stockpiled rock ("Aggregate") located at the site of the
Groveland Mine in Dickinson  County,  Michigan.  Aggregate is primarily sold for
railroad  ballast,  road  construction,   construction  along  shore  lines  and
decorative  uses. The market for Aggregate stone is highly  competitive  and, as
shipping  costs are high, the majority of sales,  if any, are  anticipated to be
made  locally.  Other  companies  that produce rock and  Aggregate  products are
located in the same region as the Groveland Mine.  Many of the competitors  have
greater  financial and personnel  resources than the Company.  As a consequence,
there can be no  assurance  that  acting  alone NRDC will be able to  consummate
sales of material amounts of its Aggregate.

On March 1, 1999, the Company and Cotton Valley Resources  Corporation  ("Cotton
Valley")  entered into an Agreement and Plan of Merger (the "Merger  Agreement")
which provided that Cotton Valley would exchange 15 million of its common shares
for the  Company's  interest  in NRDC and 10 million  of its  common  shares for
Statesman's interest in NRDC and Statesman's interest in International Aggregate
Company.  The Merger  Agreement was contingent upon several matters dealing with
Cotton Valley which Cotton  Valley was not able to meet.  The Plan of Merger was
not  consummated.  The  Company  continues  to  have  discussions  with  several
companies regarding the possible sale of its interest in NRDC. To facilitate the
discussions  concerning a possible  sale,  the zero coupon bonds (secured by the
Aggregate  inventory) which had been issued by NRDC were retired by the issuance
in 1999 of 121,000 shares of the Company's common stock.

Following the termination of the Plan of Merger,  the Company  installed limited
Aggregate crushing and marketing operations during 1999 at the Groveland Mine in
an informal joint venture with another company. The Company continues to explore
the possibility of establishing a permanent  infrastructure to commercialize the
inventory of previously quarried and stockpiled  Aggregate at the Groveland Mine
or alternative means of monetizing the asset.


SECURITY LAND AND DEVELOPMENT COMPANY LIMITED PARTNERSHIP

On November 18, 1994, Regency  Affiliates,  Inc. acquired a limited  partnership
interest in Security  Land And  Development  Company  Limited  Partnership  (the
"Partnership")  for an equity investment of $350,000.  Regency has no obligation
to make any further  capital  contribution to the  Partnership.  The Partnership
owns the 34.3 acre Security West complex at 1500 Woodlawn  Drive,  Woodlawn,  MD
consisting of a two-story office building and a connected six-story office tower
occupied  by  the  United  States  Social  Security   Administration  Office  of
Disability and International Operations under a nine year lease expiring October
31, 2003 (the "Lease").  The buildings have a net rentable area of approximately
717,000  square feet.  The  construction  of the  Security  West  Buildings  was
completed  in 1972 and the  building  has been  occupied by the Social  Security
Administration since 1972 under prior leases between the U.S. Government and the
Partnership.



During  1994,  the   Partnership   completed  the  placement  of  a  $56,450,000
non-recourse  project note,  due November 15, 2003. The placement of the project
note was undertaken by the issuance of 7.90%  certificates of participation  and
was  underwritten by Dillon Read & Co., Inc. The net proceeds  received from the
sale of the certificates were used to refinance existing debt of the Partnership
related to the project,  to finance  certain  alterations  to the project by the
Partnership,  to fund  certain  reserves  and to pay costs of the  project  note
issue.  The project note is a non-recourse  obligation of the Partnership and is
payable  solely from the Lease  payments from the U.S.  Government.  Such rental
payments under the Lease are not subject to annual  appropriation  by the United
States  Congress and  accordingly,  the  obligations  to make such  payments are
unconditional general obligations of the Government backed by the full faith and
credit of the United States.  The payments under the Lease consist of base rent,
maintenance  rent,  additional base rent,  additional  maintenance  rent and the
government  tax  reimbursement  amount.  The  base  rent,  maintenance  rent and
additional  base rent are fixed amounts and are not subject to  adjustment.  The
base rent and the  additional  base rent together  constitute  the finance rent,
which will be  utilized to pay  principal  and  interest  on the  project  note,
certain real estate taxes and costs of insurance and other reserves.

The terms of the  Security  Land And  Development  Company  Limited  Partnership
Agreement (as amended) and the project note (which note will be fully  amortized
over the term of the lease) call for Regency  Affiliates,  Inc. to be  allocated
95% of the profits and losses of the Partnership until October 31, 2003, and 50%
thereafter.  The investment in Security is estimated to provide the Company with
management  fees of  approximately  $100,000  per annum until 2003.  In the year
ending December 31, 2000, the Company's income from its equity investment in the
Partnership was $4,712,615.  These funds,  however,  are presently committed for
the amortization of the outstanding  principal balance on Security's real estate
mortgage and, while the Company's equity investment has increased to $24,565,884
the  partnership  does not  provide  cash flow to the  Company  in excess of the
$100,000  annual  management  fee. The  partnership  agreement  provides for the
distribution of "Sale or Refinancing  Proceeds" in accordance with the partner's
positive tax capital  account  balances.  At December 31, 1998,  Regency was the
only partner with a positive tax capital account balance.

On November 30, 2000, The Company invested $10,000 for a 5% Limited  Partnership
Interest in 1500 Woodlawn Limited Partnership,  the General Partner of Security.
Additional information regarding this transaction may be found in Exhibit 31.


RUSTIC CRAFTS INTERNATIONAL, INC.

Rustic Crafts International,  Inc., a wholly owned subsidiary of the Company, is
a manufacturer of decorative wood and cast marble fireplaces,  mantels, shelves,
fireplace  accessories  and  other  home  furnishings.   Rustic  Crafts  employs
approximately 40 persons.




In 2000 and 1999 Rustic Crafts generated net sales of  approximately  $3,389,977
and  $3,875,263  respectively.  Its largest  customer,  J.C.  Penney  Co.,  Inc.
represents  approximately  38% and 60% of the sales of Rustic Crafts in 2000 and
1999, respectively. Approximately 68% of the sales of Rustic Crafts occur in the
fourth quarter of the calendar year. As of December 31, 2000,  Rustic Crafts had
approximately $225,000 of open orders.  Although orders are generally subject to
termination,  the Company has historically  experienced minimal  cancellation of
orders.

Rustic Crafts purchases the raw materials used in its manufacturing process from
several  suppliers.  The Company  believes  that there is minimal  risk from any
termination of suppliers and that there are several suppliers who are capable of
supplying similar quality products at competitive prices.

Rustic  Crafts has a number of  competitors  for its  products,  and  management
considers the business to be competitive.


GLAS-AIRE INDUSTRIES GROUP, LTD.


Glas-Aire  Industries Group,  LTD.(Glas-Aire),  a publicly traded company,  is a
subsidiary of the Company. Glas-Aire designs,  develops,  manufactures and sells
sunroof  deflectors,  hood  protectors and rear air  deflectors for cars,  light
trucks and vans. It uses plastics and thermoforming  technology to produce these
products.  Glas-Aire's  products are used in the diverse and growing  automotive
components  market,  comprised of  after-market  accessories,  dealer  installed
accessories, car care products and other products purchased by consumers for the
purpose  of  improving  their  vehicles  (versus  those  purchased  for  routine
maintenance).  Glas-Aire  participates  in the  OEM  segment  of the  appearance
accessory market,  providing products to the automotive manufacturers which then
distribute the products to consumers  through their dealer networks.  During the
year ending December 31, 2000, approximately 98% of its sales were to automobile
manufacturers. Glas-Aire employs approximately 208 persons.

Glas-Aire generated net sales of $10,929,775 for the eleven months period ending
December 31, 2000.  Net income before  income taxes and equity  earnings for the
eleven months ending December 31, 2000 was $849,619. Glas-Aire has been included
in the Company's consolidated financial statements effective September 23, 1999,
the date that the Company acquired 51.3% control of Glas-Aire.

Glas-Aire sells  principally to automobile  manufacturers  in the United States,
Canada,  Japan and the United Kingdom.  For the eleven months ended December 31,
2000, sales in the US accounted for 84% of Glas-Aire's sales, and 12% in Canada.
Three major customers  accounted for  approximately 79% of Glas-Aire's sales for
the eleven months ending December 31, 2000.

Glas-Aire has several  competitors which have  substantially  greater technical,
financial and marketing  resources,  and management considers the business to be
competitive.

Acrylic is the single most  expensive  raw  material  used in the  manufacturing
process.  Glas-Aire normally purchases its acrylic from one or two suppliers. If
Glas-Aire  were to lose either of these  suppliers  management is confident that
other  suppliers  can be found,  although  the  number of acrylic  suppliers  is
limited.



As of December 31, 2000, Regency and its subsidiaries employed approximately 249
people.


ITEM 2.   PROPERTIES


Reference is made to Item 1, Business,  page 5 of this report, for a description
of the  Security  West  Building at 1500  Woodlawn  Drive,  Woodlawn,  MD, which
property is owned by Security Land And Development Company Limited Partnership.

Rustic Crafts  International,  Inc. conducted its manufacturing  operations in a
multistory leased facility located at 315 Cherry Street, Scranton,  Pennsylvania
and in a  second  leased  facility  located  at  305  Cherry  Street,  Scranton,
Pennsylvania  until  early  1999.  Both  premises  were  occupied  pursuant to a
sublease which was  terminated.  In March 1998, the Company  purchased a 126,000
square foot building located at 40 Poplar Street in Scranton,  Pennsylvania. The
Company  renovated the building and began to occupy the space during early 1999.
Approximately 51,000 square feet in this building are leased to other tenants.

As of December 31, 2000, NRDC owned 70 + million short tons of Aggregate located
at the site of the Groveland Mine in Dickinson County,  Michigan.  The Groveland
Mine is an iron ore  mine  that was  shut  down in 1981 by a  former  owner  and
operator,  M.A. Hanna Company. The mine was acquired by International  Aggregate
Corporation in December,  1989. International Aggregate Corporation subsequently
transferred title to the Aggregate to National Resource Development  Corporation
(Delaware),  NRDC's  predecessor.  The 70 + million  short tons of  Aggregate is
commingled with other Aggregate not owned by NRDC and is rock that was separated
from iron ore during previous mining operations.  The ownership of the Aggregate
is subject to a Royalty  Agreement  between North  American  Demolition  Company
(International  Aggregate  Corporation's  predecessor  in title) and M.A.  Hanna
Company  dated  December 22,  1989,  as amended,  which  requires the payment of
certain royalties to M.A. Hanna Company upon sales of Aggregate.

Glas-Aire conducts its operations in approximately  25,000 square feet of leased
space located at 3137 Grandview  Highway,  Vancouver,  British Columbia,  Canada
under a lease due to expire  2003 with an option for an  additional  five years.
Glas-Aire also rents on a month-to-month  basis,  5,000 square feet of warehouse
space in Bellingham, Washington. These facilities are adequate for the Company's
present  level of business and  anticipated  growth over the next two years.  If
sales grow  significantly  greater than is anticipated,  management  believes it
will require additional manufacturing space.

The Company owned a one-story  commercial  building located on a one-eighth acre
parcel of land located in Stuart,  Florida which was leased to a single  tenant.
The Company also owned a condominium in Jensen Beach, Florida.  These properties
were sold in March 1999 at approximately their original purchase price.




ITEM 3.  LEGAL PROCEEDINGS


As of  December  31,  2000  and the  date of this  report  there  were no  legal
proceedings involving the Company or any of its subsidiaries.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS


No matters  were  submitted to the vote of security  holders  during the quarter
ending December 31, 2000.


PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDERS' MATTERS


Market information

Regency's Common Stock is traded in the over-the-counter  market on the bulletin
board.  The  following  table  sets  forth the high and low bid  prices for each
calendar  quarter  during  the last two  fiscal  years of the  Company.  The bid
quotations  represent  interdealer  prices and do not  include  retail  markups,
mark-downs  or  commissions.  The prices for 1999 and 2000 as indicated  may not
reflect the actual market for  substantial  quantities  of the Company's  Common
Stock.  As  of  January  23,  2001,  there  were   approximately   2,500  common
shareholders of record.

YEAR ENDED


DECEMBER 31, 1999                        HIGH ($)                       LOW ($)

 First Quarter                            .72                            .56

 Second Quarter                           .91                            .66

 Third Quarter                           1.03                            .88

 Fourth Quarter                          1.22                            .91


YEAR ENDED


DECEMBER 31, 2000                       HIGH ($)                        LOW ($)

First Quarter                          .5.875                            .44

Second Quarter                          2.93                             .9688

Third Quarter                           1.01                             .70

Fourth Quarter                           .7188                           .41



Dividend policy.

The Company has not paid or declared  cash  dividends on its Common Stock during
the last two fiscal  years.  The  Company has no present  intention  to pay cash
dividends on its Common Stock in the future.

In  early  1990,   Continental   Illinois  National  Bank  &  Trust  of  Chicago
("Continental")  resigned as the Company's  registrar and transfer agent because
of the  Company's  inability  to pay  Continental  for services  performed.  The
records were  forwarded to Mr.  Horbach of Horbach & Associates  who  contracted
with Regency to act as transfer agent.

In January 2001,  Transfer On-Line was named as transfer agent replacing Horbach
&  Associates.  Transfer  On-Line  is  located  at 227 Pine  Street,  Suite 300,
Portland,  Oregon  97204.  Their  telephone  number is (503)  227-2950 and their
website is www.transferonline.com.



Issuance of unregistered securities.

In 2000, the Company issued (a) 99,293 Common shares for  professional  services
rendered,  (b) 114,000  Common Shares to a  shareholder  pursuant to an exchange
agreement, (c) 95,877 Common Shares in conjunction with the Series E conversion,
and (d) 47,961  Common  shares  issued to directors as  compensation.  The above
listed  issuance  was  exempt  from  registration  under  section  4(2)  of  the
Securities Act.

In 1999, the Company issued (a) 10,828 Common Shares in exchange for 88.5 shares
of the Company's  Series E Preferred  Stock, (b) 121,000 Common Shares to retire
the zero coupon  debentures  issued by NRDC, (c) 77,746 Common Shares in payment
of obligations including 47,736 shares issued to directors as compensation,  and
(d) 4,040,375 Common Shares in connection with the acquisition of Glas-Aire. The
common  shares  issued in connection  with the  Glas-Aire  transactions  are not
considered to be outstanding and are reported as Treasury Stock.

In 1998,  the Company  issued  187,000  shares of its Common Stock to William R.
Ponsoldt,  Sr. as part of his  compensation.  Also, in 1998,  the Company issued
10,000  shares of its Common Stock to two  employees of Rustic Crafts as part of
their compensation.

In March 1997,  the Company issued 100,000 shares of its Common Stock at a value
of $60,000 to Rustic Crafts Co., Inc., as part of the sale of that corporation's
business to Rustic  Crafts  International,  Inc.  The  Company  received no cash
consideration for the issuance of these shares.

Effective  June 3, 1997,  the Company issued 466,667 shares of Common Stock at a
value of $233,333 and options to purchase an  additional  6.1 million  shares of
Common  Stock to Statesman  Group,  Inc. The options were issued to Statesman in
order to  secure  the  release  of Mr.  William  R.  Ponsoldt,  Sr.  to serve as
President and Chief  Executive  Officer of the Company and to recognize in part,
the amendment to the Series C Preferred  Shares under which Statesman  forfeited
the common stock conversion  rights with respect thereto.  Statesman also agreed
to provide loan guarantees not to exceed the sum of $300,000 upon the request of
the Company and a showing of reasonable need. The Company has recently  accessed
the Statesman  loan.  The loan is a demand loan which is  collateralized  by the
Glas-Aire Stock held by the Company.  Statesman and/or its affiliated  interests
have provided loan guarantees  and/or unsecured prime interest rate direct loans
to the Company in excess of $2,000,000 since June 1997.  Pursuant to the Amended
and Restated  Agreement  between the Company and Statesman,  until their date of
expiration,  the  options are  exercisable  at any time in whole or in part at a
price  equal to the lower of (a) the closing  trading  price of the shares as of
the most recent date on which at least 10,000  shares of such stock were traded,
or (b) the average  closing  trading  price of the shares  during the ninety day
period immediately preceding the date of exercise. The Company agreed to reserve
sufficient  shares to meet the  requirements  of the  options.  The  options are
exercisable  immediately  and remain  exercisable  until April 15, 2007.  At the
option of  Statesman,  payment  may be made by  Statesman  for  exercise  of the
options,  in whole or in part,  in the form of a  promissory  note  executed  by
Statesman,  secured  only by a pledge of the  shares  purchased,  with  interest
accruing for any quarter at the prime rate,  and interest and principal  payable
in a balloon payment five years after the date of the note, provided that if the
Company's Board of Directors  reasonably  determines that exercising the options
by delivery  of a note would  render the  respective  purchase of shares void or
voidable, then the Board may require, as a condition to exercise of the options,
that Statesman either (i) pay at least the par value of the shares in cash (with
the balance paid by delivery of a note), or (ii) provide  acceptable  collateral
other than the shares  themselves to secure payment of the note. The Company has
determined that these options have no readily determinable fair value consistent
with the provisions of SFAS No. 123.  Therefore,  the Company has not recognized
any cost  associated  with the issuance of these  options,  and net earnings per
share for 1997 do not reflect  any such  costs.  Statesman  has  recently  given
notice to the Company of it's intention to exercise the options.



Securities of the registrant.

Voting $0.40 Par Value Common

Regency  Affiliates,  Inc. has authorized  25,000,000 shares of its voting $0.40
P.V.  Common  Stock.  Holders of the Common  Stock are  entitled to one vote per
share on matters  submitted to shareholders for approval or upon the election of
directors.  The number of shares  outstanding of the registrant's $.40 Par Value
Common Stock issued, as of March 30, 2001, was 17,251,619,  including  4,040,375
held by a subsidiary.

Cumulative  Contingent  Convertible  Preferred $10 Stated Value  Series-B  Stock
$0.10 Par Value

By agreement and in settlement of the Senior Lenders' obligations as part of the
Company's 1992  Restructuring  Plan,  212,747  shares of the Series-B  Preferred
Stock were issued to  Washington  Square  Capital and 158,000  shares to Cargill
Financial Services.  Such shares (370,747 in the Aggregate) which represent 100%
of the  shares of  Series-B  authorized,  issued  and  outstanding.  Semi-annual
dividend periods commence on the 24th month from the consummation of an "Initial
Business  Combination",  as defined in the  Certificate of  Designation  for the
Series-B  Preferred  Stock,  and accrue for a period of 35 months  without  cash
payment.  Dividends  accrue  at the rate of 6% per  annum.  The  holders  of the
Series-B  Preferred  Stock hold  contingent  rights to convert into Common Stock
exercisable  on  the  earlier  of  the  date  that  the  Company  (and  its  tax
consolidated  subsidiaries) has accumulated consolidated taxable earnings of $55
Million, or the date that at least 80% in value of any convertible securities of
the  Company,  as  adjusted  in  certain  circumstances,  issued in the  Initial
Business  Combination  are  retired or  converted  by the holders  thereof.  The
Series-B  shares  carry  a  preference  upon  liquidation.   Except  in  limited
circumstances,  the Series-B shares carry no voting rights.  The Company has the
right to redeem the Series-B Preferred Stock at any time.

Cumulative Senior Preferred $100 Stated Value Series-C Stock - $0.10 Par Value

On July 7, 1993,  208,850 shares of the Company's  Cumulative  Senior  Preferred
$100 Series-C Stock were delivered to Statesman Group,  Inc. as part of the NRDC
Transaction.  Such shares represent 100% of the issued and outstanding  Series-C
shares. 210,000 shares of the Series-C Preferred Stock are authorized. Quarterly
dividend  periods  commenced on September 30, 1993 and  quarterly  dividends per
share are equal to 20%, not to exceed $500,000, of the annual after tax earnings
of NRDC, divided by the number of shares outstanding.  The Series-C shares carry
a preference upon  liquidation.  Except in limited  circumstances,  the Series-C
shares carry no voting rights.  The Company has the right to redeem the Series-C
Preferred Stock at any time.


Cumulative  Contingent  Convertible  Junior  Preferred $10 Stated Value Series-D
Stock - $0.10 Par Value

The  Series-D  junior  preferred  shares were issued in exchange  for the serial
restructuring  promissory notes issued as part of Company's 1992  Restructuring.
The total issued was 25,694 shares and was required by the Acquisition Agreement
as a condition to closing.  26,000  shares of the Series-D  Preferred  Stock are
authorized.  Annual  dividend  periods  commenced on January 1, 1993.  Dividends
accrue at the rate of 7% per annum. The holders of the Series-D  Preferred Stock
hold contingent rights to convert into Common Stock, but can not convert without
the consent of a majority of the holders of the Series-C  Preferred  Stock.  The
Series-D  shares  carry  a  preference  upon  liquidation.   Except  in  limited
circumstances,  the Series-D shares carry no voting rights.  The Company has the
right to redeem the Series-D Preferred Stock at any time.



Series-E Cumulative  Convertible Preferred Stock - $100 Stated Value - $0.10 Par
Value

Quarterly  dividends on the Series-E  Preferred  Stock are  cumulative  from the
dates of original  issue and are payable in cash or accrued at the option of the
Company.  The Series-E  Preferred  Stock  carries the right to receive an annual
dividend  of $12.50 per  share.  Subject to  certain  conditions,  the  Series-E
Preferred  Stock  must  be  redeemed  by the  Company  commencing  on the  fifth
anniversary from the date of issuance.  At any time after the second anniversary
of the date of issuance, the Company may redeem the shares at their stated value
plus  accrued and unpaid  dividends.  Holders of the Series-E  Preferred  Stock,
commencing on the second anniversary of the date of issuance,  have the right to
convert  their  shares  into a number of shares of Common  Stock of the  Company
determined  by dividing  $100,  plus accrued and unpaid  dividends,  by a figure
equal to 88% of the average bid price for Common Stock for the 90 days  previous
to the date the Series-E stock is surrendered for conversion.  Redemption of the
Series-E shares by the Company  terminates the conversion  rights.  The Series-E
shares carry a preference upon liquidation. Except in limited circumstances, the
Series-E  shares  carry no voting  rights.  As of January 31,  2000,  all of the
Series E Preferred Shares have been retired. On January 31, 2000, the holders of
the Series E preferred  stock either  converted  their  preferred  shares to the
Company,s common stock or received cash equal to the stated value of the shares,
plus accrued dividends.


RegTransco, Inc. Ownership

RegTransco,  Inc. (RTI) has two classes of outstanding common stock, Class A and
Class B. There are 20,000  shares of Class A common  stock  outstanding,  all of
which are owned by  Drilling  (an 80% owned  subsidiary  of Regency  Affiliates,
Inc.).  Five thousand  (5,000) shares of Class B common stock were issued to the
Original Investors who financed the Company's Chapter XI filing in 1986 and 1987
and  represented 20% of the voting power of RTI's  outstanding  common stock. As
part of the 1992 Restructuring,  the holders of the Class B stock returned their
20% interest as a group to RTI. RTI's Class A and Class B common stock are equal
to each other in all respects except dividend  preference.  Holders of shares of
Class A and  Class B common  stock  are  entitled  to one vote per  share in the
election of directors.

TransContinental Drilling Company ("Drilling") Ownership

As part of the NRDC  Transaction,  Drilling issued sufficient shares to transfer
20% of the issued and outstanding stock of Drilling to Statesman.  The remainder
(80%) is owned by Regency Affiliates, Inc.

NRDC

As part of the NRDC Transaction,  Regency  Affiliates,  Inc. acquired 80% of the
issued and outstanding stock of NRDC. The remainder (20%) is owned by Statesman.


Rustic Crafts International, Inc.

Regency  Affiliates,  Inc.  is the owner of 100% of the issued  and  outstanding
common stock of Rustic Crafts International, Inc.


Glas-Aire Industries Group, Ltd.

Regency  Affiliates,  Inc.  owned of 50.1% of the  outstanding  common shares of
Glas-Aire  at  December  31,  2000.  The  remaining  49.9% is held by the public
shareholders of Glas-Aire.



ITEM 6.  SELECTED FINANCIAL DATA.




---------------------------------- ---------------------- ----------------- ------------------ ------------------ ------------------
                                           2000                 1999              1998               1997               1996
---------------------------------- ---------------------- ----------------- ------------------ ------------------ ------------------

                                                                                                        
            Revenues                    $14,342,613          $7,835,071        $3,789,839         $ 2,908,253          $6,102

  Income from Equity Investment          4,712,615           4,261,212          3,950,090          3,820,913          4,268,904
         in Partnership

           Net Income                   $2,155,254           $2,292,922        $1,794,560         $2,187,618         $2,802,467

           Net Income                       .16                 .18                .14                .17                .24
        per Share (basic)

           Net Income                       .14                 .15                .12                .15                .20
       per Share (diluted)

          Total assets                  $37,016,829         $33,657,635        $24,127,416        $15,432,529        $11,566,678

         Long-term debt                 $13,200,851         $12,778,244        $11,795,480        $5,175,400         $4,600,994
       (including current
      portion) & redeemable
         Preferred Stock
---------------------------------- ---------------------- ----------------- ------------------ ------------------ ------------------



ITEM 7. MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
        OPERATIONS.


General

Regency  Affiliates,  Inc.  (the  "Company")  is the  parent  company of several
subsidiary  business  operations.  The Company is  committed  to develop  and/or
monetize  these  business  operations  for the benefit of its  shareholders  and
continues to commit both  financial and personnel  resources to an active merger
and acquisition  program in order to enhance common  shareholders'  values.  The
Company's  Shareholders' Equity at December 31, 2000 was $16,076,052 as compared
to $13,636,050 on December 31, 1999, an increase of 17.9%.


Liquidity and Capital Resources.

The  investment in Security is estimated to provide the Company with  management
fees of approximately  $100,000 per annum until 2003. In the year ended December
31, 2000, the Company's income from its equity investment in the Partnership was
$4,712,615.  These funds,  however, are presently committed for the amortization
of the  outstanding  principal  balance on Security's  real estate mortgage and,
while  the  Company's  equity   investment  has  increased  to  $24,575,881  the
partnership does not provide  liquidity to the Company in excess of the $100,000
annual management fee. The partnership  agreement  provides for the distribution
of "Sale or Refinancing  Proceeds" in accordance with the partner's positive tax
capital  account  balances.  At December 31, 1999,  Regency was the only partner
with a positive tax capital  account  balance.  The Company has been  previously
successful in obtaining  financing with respect to this partnership  interest to
fund its acquisition program and cash flow deficits.

On March 15, 1998,  Rustic  Crafts  purchased a building of 126,000  square feet
located  near the current  facility in Scranton,  Pennsylvania.  The purchase of
this facility was funded by new borrowings  from PNC Bank in the form of a first
mortgage  term loan in the  amount of  $960,000.  Rustic  Crafts  also  obtained
financing of approximately  $923,000 from the PNC Bank to equip the facility and
purchase new  equipment.  The move to the new facility was completed in 1999 and
has significantly  increased the operating capacity and enabled Rustic Crafts to
more  efficiently meet its current order backlog and increase its customer base.
On the date of  acquisition  of the new  facility,  a tenant was renting  23,000
square  feet  of this  facility  at a base  rent of  $17,400  per  year  plus an
allocable  share of the real  estate  taxes.  The tenant was removed in 2001 for
failure to pay rent.  The Company is currently  negotiating  with the tenant for
payment of back rent.  The Company has the space  listed for with an agent for a
replacement.

The Company has had discussions  with several  companies  regarding the possible
sale of its  interest  in NRDC.  To  facilitate  the  discussions  concerning  a
possible sale, the NRDC zero coupon bonds (secured by the Aggregate  inventory),
were retired in 1999 by the issuance of 121,000  shares of the Company's  common
stock.  Following  the  termination  of the 1999 NRDC Plan of Merger with Cotton
Valley Resources  Corporation,  the Company installed limited Aggregate crushing
and marketing operations at the Groveland Mine in an informal joint venture with
another  company.  Pending  the  outcome of current  discussions  regarding  the
possible  sale of the  Company's  interest,  the Company is also  exploring  the
possibility of establishing a permanent  infrastructure  during the year 2001 to
commercialize the inventory of previously  quarried and stockpiled  Aggregate at
the Groveland Mine in cooperation with an experienced Aggregate supply company.

On April 22, 1999, the Company  acquired 513,915 shares (35%) of the outstanding
common stock of Glas-Aire for the issuance of a promissory  note of $650,000 due
January 1, 2000, at an interest rate of 7.5% per annum, which note is guaranteed
by Mr. William Ponsoldt,  Sr.,  President of the Company and $1,213,000 in cash.
As of  September  23, 1999  Regency had  acquired  51.3% of the common  stock of
Glas-Aire.  These  common  stock  acquisitions  were  effected  by  open  market
purchases,  with  the  funding  provided  by an  affiliate  of  Statesman  on an
unsecured  basis,  by direct  purchases  from  Glas-Aire,  and by a common stock
exchange  agreement  between the Company and certain  shareholders of Glas-Aire.
Under the common stock exchange  agreement,  the Company issued 1,188,000 shares
of its restricted  common stock in exchange for 288,000  Glas-Aire common shares
held by the shareholders.

The Company also sold 2,852,375 shares of its common stock to Glas-Aire for cash
of  $1,967,960  and 86,000 shares of Glas-Aire  common stock.  The proceeds were
used to repay the  funding  provided  by an  affiliate  of  Statesman  and other
general corporate requirements.



The Company is continuing to explore  opportunities  to acquire  companies  with
operations  that will provide  additional  liquidity  and cash flow. In February
2000,  the  Company  executed  Letters  of  Intent  to  acquire  55%  of  Knight
Enterprises, Inc. a provider of various high speed digital access to major cable
companies  throughout  Florida;  100% of Southwest  Mill and Lumber  Company,  a
California  based  producer of picture  frame  molding  and frames;  and 100% of
Valley  Wholesale  Supply Corp., a California based marketer of picture molding,
framing  supplies and equipment.  Negotiations  with Knight  Enterprises,  Inc.,
Southwest Mill and Lumber Company,  and Valley  Wholesale Supply Corp. have been
discontinued.  The Company  expects the Letters of Intent referred to above will
be formally terminated  shortly.  The Company's ability to continue in existence
is partly dependent upon its ability to attain  satisfactory levels of operating
cash flows and it's ability to continue borrowing.

Results of Operations

In  September  1999,  the Company  acquired a 51%  interest in  Glas-Aire  which
manufactures automotive accessories sold primarily to automotive  manufacturers.
The  financial  statements  for 1999  include  the  results of  Glas-Aire  since
September 1999, and the operations of Rustic Crafts acquired in 1997.


2000 Compared to 1999

Net sales increased  $6,507,542  over 1999, an 83% increase.  Net sales includes
$10,929,775  of Glas-Aire  sales.  Sales of household  accessories  decreased by
$485,286 due to general economic conditions  resulting in a decline in sales and
a reduction in backlog orders from the previous period.  Rustic Crafts continues
to  emphasized  higher  margin  sales in 2000 and to reduce its reliance on it's
single large customer, who requires discounted prices.

Gross  margins  increased  $2,050,695  in 2000  over  1999,  which is  primarily
attributable to the acquisition of Glas-Aire and it's inclusion in the companies
financial  statements  for the entire year.  Gross  margins of home  accessories
increased  $196,200 in 2000  reflecting  the  Company's  focus on higher  margin
products.

Selling and administrative expenses increased $1,960,385 or 58% in 2000 compared
to 1999 The increase is attributable to the inclusion in the companies financial
statement of Glas-Aire  activities  for the entire year.  Expenses  increased at
Rustic Crafts by $214,842 as a result of higher costs of selling and  marketing,
including the compensation of key employees.

Income from equity investment in partnership increased $415,303 over 1999 due to
the reduction of interest  expenses on the lower loan  principal  balance of the
partnership,   partially  offset  by  increased   operating  and  administrative
expenses.

Other income decreased $91,085 in 2000 as compared to 1999. Other income in 1999
includes  $114,960 of equity  earnings  related to the  Company's  ownership  in
Glas-Aire  prior to  September  1999.  These  earnings  were offset by decreased
interest income from declining invested cash balances.

Interest expense  decreased  $12,421 in 2000 from 1999 as a result of lower cost
of funds.  Interest expense in 1998 included  significant costs and penalties in
connection  with the  refinancing of the SIPI loan in June 1998. The elimination
of the refinancing  costs was partially offset by additional loans for equipment
and  facilities  at Rustic  Crafts and the higher  loan  balance of the KBC loan
which refinanced the SIPI loan.

Income tax expense  increased  $190,984 due to income tax expense for Glas-Aire.
The Company cannot use its net operating loss to offset the earnings of this 51%
owned subsidiary.

Minority interest in the Statement of Operations increased $79,128 due primarily
to the  inclusion of the results of operations of Glas-Aire for the full year of
2000.

Net income  decreased  $137,668 or 6% in 2000 over 1999. The decrease was due to
the recognition of an extraordinary  gain in 1999.  Income before  extraordinary
gain increased $192,197 or 9.8% in 2000 over 1999.



1999 Compared to 1998

Net sales increased  $4,045,232  over 1998, a 107% increase.  Net sales includes
$3,930,541 of Glas-Aire sales. Sales of household accessories increased $158,039
due to increased  advertising  and marketing  efforts at Rustic  Crafts.  Rustic
Crafts emphasized higher margin sales in 1999 in order to reduce its reliance on
a single large customer who required discounted prices.

Gross margins  increased  $1,323,043  in 1999 over 1998, of which  $1,168,970 is
attributable to the acquisition of Glas-Aire.  Gross margins of home accessories
increased  $196,200 in 1999  reflecting  the  Company's  focus on higher  margin
products and new, lower discount  customers.  Rustic Crafts reduced its reliance
on its single  largest  customer  from 54% of its total  sales in 1998 to 39% in
1999.

General and administrative expenses increased $1,352,795 or 66% in 1999 compared
to 1998. Administrative expenses of $773,943 are attributable to the acquisition
of  Glas-Aire.  Expenses  increased at Rustic  Crafts due to increased  costs of
selling and marketing  including the development and printing of new promotional
materials.  Corporate  administrative  expenses increased due to higher salaries
and bonuses as a result of higher  profits;  higher  consulting  fees and travel
related expenses for continued  acquisition  efforts and the related  financing;
and board compensation paid in accordance with the compensation  program adopted
by the shareholders in August.

Income from equity investment in partnership increased $311,122 over 1998 due to
the reduction of interest  expenses on the lower loan  principal  balance of the
partnership,   partially  offset  by  increased   operating  and  administrative
expenses.

Other income  increased  $49,740 in 1999 compared to 1998.  Other income in 1999
includes  $114,960 of equity  earnings  related to the  Company's  ownership  in
Glas-Aire  prior to  September  1999.  These  earnings  were offset by decreased
interest income from declining invested cash balances.

Gain on retirement of debt of $330,605 is due to the retirement of the NRDC zero
coupon bonds by the issuance of 121,000  shares of the  Company's  Common Stock.
Also,  a  significant  amount of the bonds were retired in  connection  with the
agreement of the Company to discontinue claims against one of the holders of the
bonds.

Interest expense decreased $128,349 in 1999 from 1998.  Interest expense in 1998
included  significant  costs and penalties in connection with the refinancing of
the SIPI  loan in June  1998.  The  elimination  of the  refinancing  costs  was
partially  offset by additional  loans for  equipment  and  facilities at Rustic
Crafts and the higher  loan  balance of the KBC loan which  refinanced  the SIPI
loan.

Income tax expense  increased  $136,726 due to income tax expense for Glas-Aire.
The Company cannot use its net operating loss to offset the earnings of this 51%
owned subsidiary.

Minority  interest  in  the  Statement  of  Operations  increased  $154,976  due
primarily to the  inclusion  of the results of  operations  of  Glas-Aire  since
September  1999,  and the  minority  interest  attributable  to the  gain on the
retirement of the NRDC zero coupon bonds.

Net income rose $498,362 or 27.8% in 1999 over 1998.  The increase was generally
due to the  increase in income  from equity in  partnership,  the  inclusion  of
Glas-Aire in consolidated  results of operations  since September 1999, the gain
on  retirement of debt and the reduction of interest  expense.  These  increases
were offset by increases in corporate  administrative expenses related primarily
to  higher  salaries  and  wages  and  costs  incurred  in  connection  with the
acquisition program.



Year 2000 Issues.

The Company had not anticipated any material  difficulties  associated with Year
2000 issues and none  materialized.  The Company  made no material  expenditures
associated  with Year 2000  issues  and had not  anticipated  that any  material
amounts would be expended in its earlier reports.

Forward-Looking Statements.

Certain statements contained in this Annual Report on Form 10-K, including,  but
not limited to, those  regarding  the  Company's  financial  position,  business
strategy,  acquisition  strategy  and other  plans  and  objectives  for  future
operations and any other  statements  that are not historical  facts  constitute
"forward-looking  statements"  expectations and beliefs concerning future events
impacting the Company and are subject to uncertainties  and factors  (including,
but not limited to, those  specified  below) which are difficult to predict and,
in many instances,  are beyond the control of the Company.  As a result,  actual
results of the Company may differ materially from those results  contemplated by
such forward-looking statements which include, but are not limited to:


          (i)  The Company currently does not generate positive cash flow as the
               current  activities of the Company do not, in and of  themselves,
               generate  sufficient  cash flow to cover its corporate  operating
               expenses and thus the Company  must rely on its cash  reserves to
               fund  these  expenses.  The  Company's  ability  to  continue  in
               existence  is  partly   dependent  upon  its  ability  to  attain
               satisfactory levels of operating cash flows.

          (ii) The Company  currently lacks the necessary infra structure at the
               site of the Groveland Mine in order to permit the Company to make
               more than casual sales of the Aggregate.

          (iii)An unsecured  default in the Lease or sudden  catastrophe  to the
               Security West Building  from  uninsured  acts of God or war could
               have a materially adverse impact upon the Company's investment in
               Security Land And  Development  Company  Limited  Partnership and
               therefore its financial position and results of operations.

          (iv) The failure of the Social  Security  Administration  to renew its
               lease of the  Security  West  Buildings  upon its  expiration  on
               October 31, 2003 could have an adverse  impact upon the Company's
               investment  in  Security  Land And  Development  Company  Limited
               Partnership.

          (v)  The Company has significant tax loss and credit carryforwards and
               no assurance  can be provided that the Internal  Revenue  Service
               would not attempt to limit or disallow  altogether  the Company's
               use,  retroactively and/or prospectively,  of such carryforwards,
               due to ownership changes or any other reason. The disallowance of
               the  utilization  of  the  Company's  net  operating  loss  would
               severely impact the Company's  financial  position and results of
               operations  due to the  significant  amounts  of  taxable  income
               (generated by the Company's  investment in Security)  that has in
               the past been, and is expected in the future to be, offset by the
               Company's net operating loss carryforwards.

          (vi) Both of the companies operating  subsidiaries  (Rustic Crafts and
               Glas-Aire)  are dependent on a limited  number of customers for a
               substantial portion of their respective revenues. The loss of one
               or more of these customers could have a significant effect on the
               Companies results of operations.



ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to  financial  market  risks due  primarily to changes in
interest  rates.  The Company  does not use  derivatives  to alter the  interest
characteristics  of  its  debt  securities.  The  Company  has  no  holdings  of
derivative or commodity  instruments  and does not transact  business in foreign
currencies  except for payments of salaries  and  expenses to certain  employees
located in foreign countries.

The fair value of the  Company's  cash and cash  equivalents  or related  income
would not be  significantly  impacted  by changes in  interest  rates  since the
investment  maturities  are  short.  Debt from draw downs on our lines of credit
incurs interest at the Prime Lending Rate which would change from time to time.

It is not  possible to  anticipate  the level of interest  rates going  forward.
Changes in interest rates have little impact as the majority of our debt is at a
fixed interest rate.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

The Financial Statements and supplementary data required by Item 8 of Part II of
Form 10-K for the year ending December 31, 2000, are included as follows:



                    Regency Affiliates, Inc. and Subsidiaries
                        Index to the Financial Statements

                                                                            Page

Accountants' Reports on the Financial Statements............................ 1-2

Financial Statements

Consolidated Balance Sheets................................................. 3-4

Consolidated Statements of Operations.......................................  5

Consolidated Statements of Shareholders' Equity.............................  6

Consolidated Statements of Cash Flows....................................... 7-8

Notes to Consolidated Financial Statements..................................9-26






                          Independent Auditor's Report

To the Board of Directors and Stockholders
of Regency Affiliates, Inc. and Subsidiaries

We have audited the consolidated  balance sheet of Regency Affiliates,  Inc. and
Subsidiaries as of December 31, 2000 and the related consolidated  statements of
operations,  retained  earnings,  and cash  flows for the year  then end.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audit.

We conducted our audit in accordance with auditing standards  generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Regency
Affiliates, Inc. and Subsidiaries as of December 31, 2000 and the results of its
consolidated operations and its cash flows for the year ended in conformity with
accounting principles generally accepted in the United States of America.


/s/Rosenberg Rich Baker Berman & Company
Bridgewater, New Jersey
March 27, 2001







                          Independent Auditors' Report

Shareholders and Board of Directors
Regency Affiliates, Inc.
Stuart, Florida

         We have audited the accompanying  consolidated balance sheet of Regency
Affiliates,  Inc. and  subsidiaries  as of December  31,  1999,  and the related
consolidated statements of operations,  shareholders' equity, and cash flows for
each of the two years in the period ended  December 31,  1999.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

         We did not audit the 1999 and 1998  financial  statements  of  Security
Land and  Development  Company Limited  Partnership,  the investment in which is
reflected in the  accompanying  financial  statements using the equity method of
accounting.  The investment in this  partnership  represents 59% of consolidated
total  assets as of  December  31,  1999,  and 100% of the  income  from  equity
investment in partnership for the years ended December 31, 1999 and 1998.  Those
financial  statements  were audited by other  auditors  whose  reports have been
furnished  to us,  and our  opinion,  insofar as it relates to the 1999 and 1998
amounts included for Security Land and Development Company Limited  Partnership,
is based solely on the reports of such other auditors.

         We conducted our audits in accordance with auditing standards generally
accepted in the United States.  Those standards require that we plan and perform
the audits to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.  An
audit also includes  assessing the accounting  principles  used and  significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  We believe that our audits provide a reasonable  basis
for our opinion.

         In our  opinion,  based  on our  audits  and the  report  of the  other
auditors,  the financial  statements  referred to above present  fairly,  in all
material respects,  the consolidated  financial position of Regency  Affiliates,
Inc. and subsidiaries as of December 31, 1999, and the  consolidated  results of
their  operations  and their  cash flows for each of the two years in the period
ended  December 31, 1999 in  conformity  with  accounting  principles  generally
accepted in the United States.

         The disclosure  requirements  of Statement of Position 94-6 (SOP 94-6),
"Disclosure  of Certain Risks and  Uncertainties"  are included  throughout  the
notes to the Company's financial statements with an emphasis in Note 13.

/s/Hausser & Taylor LLP
Cleveland, Ohio
April 10, 2000






                    Regency Affiliates, Inc. and Subsidiaries

                           Consolidated Balance Sheets

                                                                                                      December 31,
                                                                                           ----------------------------------
                                                                                                 2000              1999
                                                                                           ----------------  ----------------
Assets
  Current Assets

                                                                                                      
      Cash and Cash Equivalents                                                           $         928,636 $       2,348,989
      Accounts receivable, net of allowance                                                       2,553,589         2,373,275
      Income taxes receivable                                                                        24,556                 -
      Inventory                                                                                   2,243,726         1,842,992
      Other current assets                                                                          127,728           238,687
                                                                                           ----------------  ----------------
         Total current assets                                                                     5,878,235         6,803,943

  Property, Plant and Equipment, Net                                                              4,343,170         4,427,891

  Investment in partnerships                                                                     24,575,881        19,959,517

  Other Assets

      Aggregate inventory                                                                           834,675           838,383
      Goodwill, net of amortization                                                                 820,774           902,138
      Debt issuance costs, net of amortization                                                      551,343           710,493
      Other                                                                                          12,751            15,270
                                                                                           ----------------  ----------------
         Total other assets                                                                       2,219,543         2,466,284

                                                                                          $      37,016,829 $      33,657,635
                                                                                           ================  ================



              See notes to the consolidated financial statements.








                    Regency Affiliates, Inc. and Subsidiaries
                           Consolidated Balance Sheets

                                                                                                      December 31,
                                                                                           ----------------------------------
                                                                                                 2000              1999
                                                                                           ----------------  ----------------
Liabilities and Shareholders' Equity
  Current Liabilities

                                                                                                          
      Current portion of long-term debt                                                   $         128,510     $     176,800
      Current portion of serial preferred
         stock subject to mandatory redemption                                                            -           247,800
      Note Payable - Banks                                                                          692,174         1,149,262
      Notes payable - Related Party                                                                 776,000                 -
      Accounts payable                                                                            1,080,904           991,587
      Accrued expenses                                                                              899,837         1,236,160
      Taxes payable                                                                                  78,820                 -
                                                                                           ----------------  ----------------
         Total current liabilities                                                                3,656,245         3,801,609

  Long term debt, net of current portion                                                         13,072,341        12,353,644

  Deferred income taxes                                                                             402,048           416,695
  Minority interest in consolidated subsidiaries                                                  3,810,143         3,449,637
  Shareholders' equity

      Serial  preferred  stock not  subject  to  mandatory  redemption  (maximum
         liquidation preference $24,975,312 in 2000 and 1999,

         respectively                                                                             1,052,988         1,052,988
      Common stock, par value$.40 authorized 25,000,000 shares, issued
         17,251,619 and 16,894,488 shares in 2000 and 1999, respectively                          6,900,659         6,757,806
      Additional paid-in capital                                                                  2,308,484         2,096,824
      Readjustment resulting from quasi-reorganization at December 31, 1987                      (1,670,596)       (1,670,596)
      Retained earnings                                                                          10,915,990         8,760,736
      Accumulated other comprehensive income                                                        (93,440)          (23,675)
      Treasury stock, 4,052,825 shares, at cost, in 2000 and 1999, respectively                  (3,338,033)       (3,338,033)
                                                                                           ----------------  ----------------
         Total shareholders' equity                                                              16,076,052        13,636,050
                                                                                           ----------------  ----------------

                                                                                          $      37,016,829 $      33,657,635
                                                                                           ================  ================


              See notes to the consolidated financial statements.








                    Regency Affiliates, Inc. and Subsidiaries
                      Consolidated Statements of Operations

                                                                                             December 31,
                                                                         ----------------------------------------------------
                                                                              2000               1999               1998
                                                                         --------------   ------------------   --------------
                                                                                                      
Net Sales                                                               $    14,342,613  $    7,835,071       $  3,789,839

Costs and expenses

  Costs of goods sold                                                         9,800,399       5,343,552          2,621,363
  Selling and administrative expenses                                         5,356,051       3,395,666          2,042,871
                                                                         --------------   ------------------     ------------
                                                                             15,156,450       8,739,218          4,664,234
                                                                         --------------   ------------------     ------------

Loss from operations                                                           (813,837)       (904,147)          (874,395)
Income from equity investment in partnership                                  4,712,615       4,261,212          3,950,090
Other income, net                                                                99,875         190,960            141,220
Interest expense                                                             (1,173,581)     (1,186,002)        (1,314,351)
                                                                         --------------   ------------------   --------------
Income before income tax expense, minority interest and
  extraordinary gain                                                          2,825,072       2,362,023          1,902,564
Income tax expense                                                             (426,293)       (235,309)           (98,583)
Minority interest                                                              (243,525)       (164,397)            (9,421)
                                                                         --------------   ------------------   --------------
Income before extraordinary gain                                              2,155,254       1,962,317          1,794,560
Extraordinary gain - retirement of debt                                               -         330,605                -
                                                                         --------------   ------------------   --------------
Net income                                                              $     2,155,254  $    2,292,922          1,794,560
                                                                         ==============   ==================   ==============

Net income  attributable to common shareholders
 (after paid or accrued preferred stock
 dividends of $0, $49,791, and $49,564 in 2000,
 1999  and  1998, respectively, and preferred
 stock accretion of $0, $19,400 and
 $17,950 in 2000, 1999 and 1998, respectively)                         $      2,155,254   $   2,223,731          1,727,046
                                                                          =============   ==================   ==============

Net income per common share:

  Basic                                                                $          0.16   $         0.18               0.14
                                                                         ==============   ==================   ==============
  Diluted                                                              $          0.14   $         0.15               0.12
                                                                         ==============   ==================   ==============


              See notes to the consolidated financial statements.






                   Regency Affiliates, Inc. and Subsidiaries
                 Consolidated Statements of Shareholders' Equity
                  Years Ended December 31, 2000, 1999 and 1998
                                                                          Readjustment         Accumu-
                                                                          Resulting            lated
                                                                Addit-    From                 Other                    Total
                                                                ional     Quasi                Compre-                  Stock-
                                                                Paid in   reorgani- Retained   hensive                  holders'
                            Preferred Stock*   Common Stock     Capital   zation    Earnings   Income  Treasury Stock   Equity
                            ----------------- ----------------- -------   -------   --------   ------  --------------   -------
                            Shares    Amount    Shares  Amount                                         Shares  Amount
                            ------  -------- --------- --------                                        ------ -------
                                                                                       
Balance -
  January 1, 1998     605,291 $1,052,988 12,457,549 $4,983,031 $221,600 $(1,670,596)$4,773,987 $ -   22,460  (19,302)   $9,341,708

  Issuance of Common Stock     -     -         187,000     74,800   52,360     -         -        -     -       -        127,160
  Accretion of Series E
   Preferred Stock             -     -           -          -       -          -       (17,950)   -     -       -         (17,950)
  Payment of Dividend
   On Series E Preferred
   Stock                       -     -           -          -       -          -       (31,578)   -     -       -         (31,578)
  Re-issue Treasury Stock      -     -           -          -    (3,450)    -             -       -  (10,000)  8,600        5,150
  Net Income                   -     -           -          -       -          -     1,794,560    -     -       -       1,794,560
                         -------  ---------- --------- --------- ------ ----------  ---------- ----- -------- -------   ----------

Balance -
  December 31, 1998   605,291 1,052,988 12,644,549  5,057,831   270,510 (1,670,596)  6,519,019   -     12,460 (10,702)  11,219,050

  Issuance of Common Stock    -      -     198,736     79,494   110,606    -             -       -     -        -         190,100
  Common Stock Issued to
    Acquire Glas-aire         -      -   4,040,375  1,616,150 1,711,190    -             -       -     -        -       3,327,340
  Conversion of Series
    E Preferred Stock         -      -      10,828      4,331     4,518    -             -       -     -        -           8,849
  Accretion of Series
    E Preferred Stock         -      -        -          -        -         -         (19,400)   -      -        -         (19,400)
  Payment of Dividend On
    Series E Preferred Stock  -      -        -          -        -         -         (31,805)   -      -        -         (31,805)
  Purchase of Treasury Stock  -      -        -          -        -         -            -       -  4,040,375(3,327,340)(3,327,340)
  Re-issue Treasury Stock     -      -        -          -        -         -            -       -      (10)     9               9
  Comprehensive Income:       -      -        -          -        -         -            -       -      -        -              -
      Net Income              -      -        -          -        -         -       2,292,922    -      -        -       2,292,922
      Translation
        adjustments net       -      -        -          -        -         -            -    (23,675)  -        -         (23,675)
                                                                                                                        -----------
  Comprehensive Income        -      -        -          -        -       -              -       -      -        -       2,269,247
                      ------- --------- ---------- --------- --------- ----------  ---------- ------- ------- --------- -----------
Balance -
  December 31,
            1999      605,291 1,052,988 16,894,488  6,757,806 2,096,824 (1,670,596) 8,760,736 (23,675)4,052,825(3,338,033)13,636,050


  Issuance of Common Stock
      Common Stock Issued as
        Additional
        Consideration
        to Acquire
         Glas-aire            -     -     114,000      45,600   54,400      -         -         -        -       -         100,000
      Conversion of Series
        E Preferred Stock     -     -      95,877    38,351     41,299      -         -         -        -       -          79,650
      Common Stock Issued
        for Services          -     -     147,254    58,902    115,961                -         -        -       -         174,863
  Comprehensive Income:                       -        -         -          -         -         -        -       -           -
      Net Income              -     -         -        -         -          -      2,155,254    -        -       -       2,155,254
      Translation
       Adjustments Net        -     -         -        -         -          -         -      (69,765)    -       -         (69,765)

  Comprehensive Income        -     -         -        -         -          -         -         -        -       -       2,085,489
                      --------- ------- -------- ---------  --------  --------- --------- -------- -------- -------      ----------
Balance -
  December
   31,  2000   605,291 $1,052,988 17,251,619 $6,900,659 $2,308,484 $(1,670,596)10,915,990 $(93,440) 4,052,825$(3,338,033)$16,076,052
               =======  ========= ========== ==========  ========= =========== ==========  ======== ========= =========== ==========
*Preferred  Stock Does Not
  Include Series E Preferred
  Stock Which is Subject to
  Mandatory Redemption

               See Notes to the Consolidated Financial Statements.










                                              Regency Affiliates, Inc. and Subsidiaries
                                                Consolidated Statements of Cash Flows

                                                                                        Years Ended December 31,
                                                                           --------------------------------------------------
                                                                                2000              1999             1998
                                                                           ---------------   ---------------  ---------------
Cash flows from operating activities

                                                                                                    
  Net income                                                             $       2,155,254  $      2,292,922 $      1,794,560
  Adjustments to reconcile net income to net cash
      used by operating activities
         Minority interest                                                         360,506           164,397            9,421
         Income from equity investment in partnership                           (4,712,615)       (4,261,212)      (3,950,090)
         Distribution of management fees  earnings from
            partnership                                                            106,251           101,326          102,278
         Interest accretion on long-term debt                                      799,091           952,075          612,855
         Depreciation and amortization                                             576,727           351,985          124,959
         Issuance of common stock in lieu of cash                                  274,863            69,100          132,310
         Gain on retirement of debt and disposal of assets                               -          (346,211)               -
         Undistributed earnings of subsidiaries                                          -          (114,961)               -
         Deferred taxes                                                            (14,647)                -                -
         Changes in operating assets and liabilities
            Accounts receivable                                                   (180,314)         (100,154)        (171,276)
            Inventory                                                             (400,734)         (233,221)        (269,856)
            Other current assets                                                    86,403           124,353           (9,484)
            Other assets                                                             6,227           110,764           46,644
            Accounts payable                                                       739,317          (555,802)          26,480
            Accrued expenses and taxes payable                                    (257,503)          879,332         (148,236)
                                                                           ---------------   ---------------  ---------------
                Net cash used by operating activities                             (461,174)         (565,307)      (1,699,435)
                                                                           ---------------   ---------------  ---------------

Cash flows from investing activities
  Acquisition of business, net of cash of $0 in 2000,
      $595,995 in 1999 and $0 in 1998                                              (10,000)         (885,098)               -
  Expenditures for property and equipment                                         (251,492)       (1,002,781)      (1,910,484)
  Proceeds from sales of property                                                        -           126,565                -
                                                                           ---------------   ---------------  ---------------
                Net cash used by investing activities                             (261,492)       (1,761,314)      (1,910,484)
                                                                           ---------------   ---------------  ---------------

Cash flows from financing activities
  Redemption of serial preferred stock                                            (168,150)                -                -
  Proceeds from long-term debt                                                     411,224           636,323       10,805,307
  Payment of long-term debt                                                       (870,996)          (85,962)      (4,607,750)
  Debt issuance costs                                                                    -                 -         (949,673)
  Net short-term proceeds                                                                -            20,553          324,200
  Issuance of common stock                                                               -         1,967,960                -
  Dividends paid                                                                         -           (31,805)         (31,578)
  Dividends paid to minority interest                                                    -                 -          (14,400)
                                                                           ---------------   ---------------  ---------------
                Net cash provided (used) by financing activities                  (627,922)        2,507,069        5,526,106
                                                                           ---------------   ---------------  ---------------
Effect of foreign exchange rates and cash                                          (69,765)                -                -
                                                                           ---------------   ---------------  ---------------
Increase (decrease) in cash and cash equivalents                                (1,420,353)          180,448        1,916,187
Cash and cash equivalents - beginning                                            2,348,989         2,168,541          252,354
                                                                           ---------------   ---------------  ---------------
Cash and cash equivalents - ending                                         $       928,636    $    2,348,989  $     2,168,541
                                                                           ===============   ===============  ===============

                        See notes to the consolidated financial statements.











                                              Regency Affiliates, Inc. and Subsidiaries
                                          Consolidated Statements of Cash Flows (continued)


                                                                                        Years Ended December 31,
                                                                           --------------------------------------------------
                                                                                2000              1999             1998
                                                                           ---------------   ---------------  ---------------
                                                                                                     
Supplemental  disclosures  of cash flow  information:
  Cash paid during the year for:

      Interest (includes prepayment penalty of $216,702 in 1998)          $        374,490    $     259,652   $     746,413
      Income taxes                                                                 319,453           78,415          82,350


Supplemental disclosures of noncash investing and financing activities:

  In 2000,  the Company issued 95,877 shares of common stock in exchange for 885
  shares of Series E preferred stock.

  In 2000,  the Company  issued  114,000  shares of common  stock as payment for
  costs in connection with acquisition of Glas-Aire.

  In 2000, the Company issued 147,254 shares of common stock for services.

  In 2000, accrued  compensation in the amount of $650,000 payable to an officer
was converted to debt.

  In 1999,  the Company  issued:  10,828  shares of common stock in exchange for
  88.5 shares of Series E mandatory  redeemable  preferred stock; 121,000 shares
  of common stock to retire the zero coupon bonds issued by NRDS;  47,736 shares
  as compensation to its board of directors;  and 30,010 shares to satisfy other
  obligations.

  In 1999, the Company issued 1,580,425 shares of its common stock, a promissory
  note in the amount of $650,000  and paid cash of  $1,481,093  for 51.3% of the
  outstanding  common stock of Glas-Aire  Industries  Group,  Ltd. In connection
  therewith,  the Company  acquired  assets and assumed  certain  liabilities as
  follows:



                                                                                         
         Fair value of assets acquired, including goodwill                                  $     5,304,776
         Cash paid                                                                               (1,481,093)
         Promissory note issued                                                                    (650,000)
         Common stock issued                                                                     (1,359,380)
                                                                                             ---------------
         Liabilities assumed                                                                $     1,814,303
                                                                                             ===============


 In 1998, the Company issued  187,000 shares of common stock as compensation to
 Mr. William R. Ponsoldt, Sr., the Company's President.

 In 1998,  the Company issued 10,000 shares of common stock held in treasury of
 two of its employees as additional compensation.

               See notes to the consolidated financial statements.






                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 1.   Summary of Significant Accounting Policies

          A.   Principals  of  Consolidation   and  Nature  of  Business  -  The
               consolidated financial statements include the accounts of Regency
               Affiliates,  Inc. (the "Company"), its wholly owned subsidiaries,
               Rustic  Crafts   International,   Inc.  ("Rustic  Crafts"),   and
               Speed.com,  Inc., its 80% owned  subsidiaries,  National Resource
               Development  Corporation  ("NRDC"),   Transcontinental   Drilling
               Company  ("Drilling")  and RegTransco,  Inc.  ("RTI") and its 50%
               owned subsidiary,  Glas-Aire Industries Group, Ltd. ("Glas-Aire")
               since September 23, 1999, the date in which the Company  achieved
               an  ownership   interest   greater  than  50%.  All   significant
               intercompany  balances and  transactions  have been eliminated in
               consolidation.

               Regency Affiliates,  Inc.'s  (Registrant's) share of consolidated
               net assets at December 31, 2000 and 1999 consists  principally of
               cash  and  cash   equivalents   of   approximately   $12,000  and
               $1,442,000,   respectively,   investment   in   partnerships   of
               approximately   $24,576,000   and   $19,959,000,    respectively,
               property,  plant  and  equipment  of  approximately  $27,300  and
               $12,000,   respectively,   and   liabilities   of   approximately
               $12,303,000 and $11,578,000, respectively.

          B.   Revenue  Recognition  -  The  Company's   subsidiaries  recognize
               revenue from the sale of goods upon shipment to their  respective
               customers.

          C.   Earnings  Per Share - Basic  earnings  per share are  computed by
               dividing  net income  attributable  to common  shareholders  (net
               income less preferred  stock dividend  requirements  and periodic
               accretion if applicable) by the weighted average number of common
               shares  outstanding  during the year.  Diluted earnings per share
               computations  assume the  conversion  of Series E,  Series B, and
               Junior  Series D  preferred  stock  during  the  period  that the
               preferred stock issues were  outstanding.  If the result of these
               assumed  conversions is dilutive,  the dividend  requirements and
               periodic  accretion  for the  preferred  stock issues are reduced
               (See Note 8).

               The weighted  average number of shares used in basic earnings per
               share  computations  for  2000,  1999 and 1998 was  approximately
               13,085,106  and  12,664,000  and  12,546,000,  respectively.  The
               weighted  average  number of shares  used in the  computation  of
               diluted   earnings  per  share  for  2000,   1999  and  1998  was
               approximately    14,864,004,     14,923,000    and    14,892,000,
               respectively.  The shares of the Company  held by  Glas-Aire  are
               treated as treasury  shares for earnings per share  computations.
               The  Company's  stock was thinly  traded in the  over-the-counter
               market on the bulletin  board  section  until late 1999. In 1999,
               1998 and 1997, market prices of $.587, $.984 and $.547 per share,
               respectively,  were utilized in the  conversion  formulas for the
               computation  of diluted  earnings  per share.  In 2000,  1999 and
               1998, if market prices of $.406,  $.563 per share,  and $.437 per
               share, respectively, the lowest bid price of the Company's common
               shares during the year, were used in the conversion formulas, the
               weighted  average number of shares utilized in the computation of
               diluted   earnings  per  share  would  amount  to   approximately
               15,061,106,  15,435,000 and  15,169,000,  respectively,  yielding
               diluted earnings per share of $.14, $.15 and $.12, respectively.




                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 1.     Summary of Significant Accounting Policies (Continued)

           C.  Earnings Per Share (Continued)

               Earnings per common share attributable to extraordinary gain (net
               of tax) for 1999 are:  Earnings  per common share - basic of $.03
               and earning per common share - diluted of $.02.

          D.   Fair Value of  Financial  Instruments  - The fair values of cash,
               accounts  receivable,   accounts  payable  and  other  short-term
               obligations  approximate  their  carrying  values  because of the
               short  maturity  of these  financial  instruments.  The  carrying
               values of the Company's long-term  obligations  approximate their
               fair value. In accordance with Statement of Financial  Accounting
               Standards  No.  107,  "Disclosure  About Fair Value of  Financial
               Instruments,"  rates  available  at  balance  sheet  dates to the
               Company are used to estimate the fair value of existing debt.

          E.   Cash and Cash Equivalents - Cash and cash  equivalents  represent
               cash and  short-term  highly  liquid  investments  with  original
               maturities of three months or less.  The Company  places its cash
               and  cash   equivalents   with  high  credit  quality   financial
               institutions which may exceed federally insured amounts at times.

          F.   Inventory - Inventories are stated at the lower of cost or market
               using the first-in, first-out (FIFO) method. Market value for raw
               materials is defined as replacement cost and for work-in-progress
               and  finished  products as net  realizable  value.  Inventory  is
               comprised of the following at December 31, 2000 and 1999:

                                               2000            1999
                                          -------------  -------------
        Finished products                $     819,738    $   596,830
        Work-in-process                        274,988        455,503
        Raw materials and supplies           1,149,000        790,659
                                          -------------- -------------
                                         $   2,243,726    $ 1,842,992
                                         ==============  =============

          G.   Property, Plant and Equipment - Property, plant and equipment are
               carried at cost.  Depreciation  is  provided  over the  estimated
               useful  lives of the assets by the use of the  straight-line  and
               declining  balance methods.  These items consist of the following
               at December 31, 2000 and 1999:

                                                   Property, Plant and
                                                       Equipment

                                           ---------------------------------
                                                2000              1999
                                           ---------------   ---------------
     Land                                  $   100,000      $    100,000
     Buildings                               2,307,411         2,307,411
     Leasehold improvements                    320,636           311,447
     Machinery and equipment                 3,390,195         3,147,892
                                           ---------------   ---------------
                                             6,118,242         5,866,750
     Accumulated depreciation                1,775,072         1,438,859
                                           ---------------   ---------------
                                           $ 4,343,170      $   4,427,891
                                           ===============   ===============

          Depreciation  expense for the years ended December 31, 2000,  1999 and
          1998 was $399,362, $295,193 and $81,056, respectively.








                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

 Note 1.    Summary of Significant Accounting Policies (Continued)

           H.  Aggregate  Inventory - Inventory,  which  consists of 70+ million
               short tons of previously  quarried and stockpiled  aggregate rock
               located at the site of the  Groveland  Mine in Dickinson  County,
               Michigan,  is stated at lower of cost or market.  The  Company is
               also subject to a royalty agreement which requires the payment of
               certain royalties to a previous owner of the aggregate  inventory
               upon sale of the aggregate.

               During the years ended  December  31,  2000,  1999 and 1998,  the
               Company  made  only  casual  sales  of  aggregate.  Aggregate  is
               primarily   sold  for  railroad   ballast,   road   construction,
               construction  along shore lines and  decorative  uses. The market
               for aggregate stone is highly  competitive and, as shipping costs
               are high, the majority of sales, if any, can be anticipated to be
               made  locally.  Other  companies  that produce rock and aggregate
               products  are located in the same region as the  Groveland  Mine.
               Many of these  competitors  have greater  financial and personnel
               resources than the Company.

               The Company  continues to have discussions with several companies
               regarding   the  possible  sale  of  its  interest  in  NRDC.  To
               facilitate the  discussions  concerning a possible sale, the zero
               coupon bonds (secured by the aggregate  inventory) which had been
               issued by NRDC were  retired in 1999 by the  issuance  of 121,000
               shares of the Company's common stock.

               The  Company  has  installed  limited   aggregate   crushing  and
               marketing  operations at the Groveland  Mine in an informal joint
               venture  with  another  company.  Pending  the outcome of current
               discussions   regarding   the  possible  sale  of  the  Company's
               interest,   the  Company  is   exploring   the   possibility   of
               establishing a permanent  infrastructure  during the year 2001 to
               commercialize the inventory of previously quarried and stockpiled
               aggregate  at  the  Groveland   Mine  in   cooperation   with  an
               experienced aggregate supply company.

          I.   Goodwill  -  Goodwill  resulted  from the  acquisition  of Rustic
               Crafts  in 1997 and  Glas-Aire  in 1999.  The  goodwill  is being
               amortized  straight-line  over a period of 15 years.  Accumulated
               amortization  was  $208,623 and $135,946 at December 31, 2000 and
               1999, respectively.

          J.   Debt Issuance  Costs - Debt  issuance  costs are recorded at cost
               and are being  amortized over 66 months,  the life of the related
               loan   using   the   effective   interest   method.   Accumulated
               amortization  was  $398,329 and $239,179 at December 31, 2000 and
               1999, respectively.

          K.   Income  Taxes  - The  Company  utilizes  Statement  of  Financial
               Accounting Standards No. 109 ("SFAS 109"), "Accounting for Income
               Taxes,"  which  requires  an  asset  and  liability  approach  to
               financial   accounting  and  reporting  for  income  taxes.   The
               difference  between  the  financial  statement  and tax  basis of
               assets and  liabilities is determined  annually.  Deferred income
               tax assets  and  liabilities  are  computed  for those  temporary
               differences that have future tax  consequences  using the current
               enacted  tax laws and rates  that  apply to the  periods in which
               they are expected to affect taxable  income.  In some  situations
               SFAS  109  permits  the  recognition  of  expected   benefits  of
               utilizing  net  operating  loss  and  tax  credit  carryforwards.
               Valuation  allowances  are  established  based upon  management's
               estimate,  if  necessary.  Income tax  expense is the current tax
               payable  or  refundable  for the  period  plus or  minus  the net
               exchange in the deferred tax assets and liabilities.

          L.   Foreign Currency Translation - Glas-Aire's functional currency is
               the Canadian  dollar and its operations have been translated into
               the  U.  S.  dollar  using  Statement  of  Financial   Accounting
               Standards No. 52.






                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

 Note 1.  Summary of Significant Accounting Policies (Continued)

          M.   Use of Estimates - The  preparation  of financial  statements  in
               conformity with generally accepted accounting principles requires
               management  to make  estimates  and  assumptions  that affect the
               reported  amounts of assets and  liabilities  and  disclosure  of
               contingent  assets and  liabilities  at the date of the financial
               statements  and the  reported  amounts of revenues  and  expenses
               during the  reporting  period.  Actual  results could differ from
               those estimates.

          N.   Reclassifications - Certain  reclassifications were made to prior
               period financial statement  presentations to conform with current
               period presentations.

Note 2.   Investment in Glas-Aire

          On April 22, 1999, the Company,  through its  wholly-owned  subsidiary
          Speed.com,  Inc.,  acquired  513,915  shares  of the  common  stock of
          Glas-Aire  in  exchange  for  the  issuance  of a  promissory  note of
          $650,000 due January 1, 2000,  at an interest  rate of 7.5% per annum,
          which note was  guaranteed  by Mr.  Ponsoldt,  Sr.,  President  of the
          Company  and  $1,213,000  in  cash.  The  cash  was  obtained  from an
          affiliate of a shareholder through the issuance of an unsecured demand
          note at 7.5% per annum. The Company also purchased 3,000 shares of the
          common stock of Glas-Aire on the open market.  On August 2, 1999,  the
          Company acquired 41,600 shares of the common stock of Glas-Aire on the
          open market for $119,619. The funds were provided by an affiliate of a
          shareholder  on an unsecured  basis.  On August 14, 1999,  the Company
          sold  2,852,375  shares of its common stock to  Glas-Aire  for cash of
          $1,967,960  and  86,000  shares  of  Glas-Aire  common  stock  for  an
          aggregate  consideration  of  $2,281,900.  On September 23, 1999,  the
          Company  closed  a  common  stock  exchange   agreement  with  certain
          shareholders  of Glas-Aire.  Under the  agreement,  the Company,  in a
          private transaction,  issued 1,188,000 shares of its restricted common
          stock to such shareholders in exchange for 288,000 newly issued shares
          of Glas-Aire  stock.  On May 17, 2000 the Company also issued  114,000
          shares of it's  restricted  common stock as  additional  consideration
          pursuant to the common stock exchange agreement.

          With the closing of the agreement, the Company owned 51.3% of the then
          outstanding common shares of Glas-Aire.  Through December 31, 2000 the
          Company has  increased  the number of common  shares of  Glas-Aire  to
          1,220,123  by virtue of the  receipt of 287,608  common  shares as the
          result of stock  dividends.  At December 31, 2000 such shares owned by
          the  Company   represented  50.1%  of  Glas-Aire's  total  issued  and
          outstanding common shares.

          The Company  accounted  for the  investment in Glas-Aire on the equity
          method from April 22, 1999 until September 23, 1999 when the Company's
          ownership exceeded 50%, whereupon the Company began to consolidate the
          accounts of Glas-Aire (Note 1A.).  Income  recognized under the equity
          method  related to  Glas-Aire  in 1999 was $114,961 and is included in
          other income in the Consolidated  Statement of Operations.  The common
          shares of the  Company,  held by  Glas-Aire,  are  treated as treasury
          shares in these financial statements.

          Glas-Aire  is  a  leading   designer,   developer,   manufacturer  and
          world-wide  marketer of sunroof  deflectors,  hood protectors and rear
          air deflectors  for  automobiles,  vans and light trucks.  Glas-Aire's
          corporate  offices  and   manufacturing   facilities  are  located  in
          Vancouver,  Canada.  The following  unaudited  pro forma  consolidated
          results of  operations  assumes  that the  consolidation  of Glas-Aire
          occurred  at  January  1,  1999.   The  pro  forma   results  are  for
          illustrative  purposes only and do not purport to be indicative of the
          actual  results  which would have  occurred had the  transaction  been
          consummated at an earlier date, nor are they  indicative of results of
          operations which may occur in the future.



                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 2.   Investment in Glas-Aire (Continued)


                                                               1999
                                                            (Unaudited)
                                                          ---------------
     Net sales                                            $  13,638,300
     Net income                                               2,358,800
     Net income applicable to common stock                    2,307,600
     Net income per common shares
       Basic                                                        .19
       Diluted                                                      .16

Note 3.     Acquisition of Rustic Crafts

            In March 1997,  the Company,  through its newly  formed  subsidiary,
            Rustic Crafts, acquired all of the operating assets, including cash,
            accounts   receivable,   inventory,   property  and   equipment  and
            intangibles, of Rustic Crafts Co., Inc. Rustic Crafts is involved in
            the  manufacture  of wood and  cast  marble  decorative  fireplaces,
            heater logs and related accessories.  The Company paid $1,100,000 in
            cash and issued  100,000  shares of common  stock and assumed  trade
            accounts payable, bank debt and certain other accrued liabilities of
            $413,778.  The  transaction  was  accounted  for using the  purchase
            method and resulted in goodwill and  intangibles  of $715,000.  Such
            goodwill is being amortized on a straight-line  basis over a fifteen
            year period.

Note 4.     Investment in Partnerships

            In  November  1994,  the  Company  invested  $350,000  for a limited
            partnership  interest  in  Security  Land  and  Development  Company
            Limited Partnership ("Security"),  which owns and operates an office
            complex. The Company has limited voting rights and is entitled to be
            allocated  95% of the  profit  and  loss  of the  Partnership  until
            October 31, 2003 (the lease  termination  date of the sole tenant of
            the office complex) and 50%  thereafter.  The Company is entitled to
            95% of operating cash flow distributions,  as defined, until October
            31,  2003,  which are  expected  to be limited  in  amount,  and 50%
            thereafter.

            In the year ended December 31, 2000,  the Company's  income from its
            equity  investment in the Partnership  was $4,712,615.  These funds,
            however,  are  presently  committed  for  the  amortization  of  the
            outstanding  principal  balance on Security's  real estate  mortgage
            and,  while  the  Company's  equity   investment  has  increased  to
            $24,565,881  the  partnership  does  not  provide  liquidity  to the
            Company in excess of the $100,000 annual management fee.

            For the years ended  December 31, 2000,  1999 and 1998,  the Company
            earned  $106,251,   $101,326,   and  $102,278,   respectively,   for
            management services provided to Security.

            Security was organized to own and operate two  buildings  containing
            approximately  717,000  net  rentable  square feet  consisting  of a
            two-story  office building and a connected  six-story  office tower.
            The  building  was  purchased  by Security in 1986 and is located on
            approximately  34.3 acres of land  which is also owned by  Security.
            The building has been occupied by the United States Social  Security
            Administration's  Office of Disability and International  Operations
            for approximately 25 years under leases between the United States of
            America,  acting by and through the General Services  Administration
            ("GSA").  Effective  November 1, 1994,  Security and the GSA entered
            into a nine-year  lease (the "Lease") for 100% of the building.  The
            Lease, among other provisions,  requires substantial renovations and
            improvements to the building, which were completed in 1998. Security
            has received




                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

 Note 4.    Investment in Partnerships (Continued)

            an opinion of the  Assistant  General  Counsel to the GSA that lease
            payments  are not  subject  to annual  appropriation  by the  United
            States  Congress  and the  obligations  to make  such  payments  are
            unconditional general obligations of the United States Government.

            The Company accounts for the investment in partnership on the equity
            method, whereby the carrying value of the investment is increased or
            decreased by the Company's allocable share of Security's book income
            or loss. The investment in partnership  included in the Consolidated
            Balance  Sheets at December  31, 2000 and 1999 was  $24,565,881  and
            $19,959,517,  respectively.  The income  from the  Company's  equity
            investment in the Partnership for the years ended December 31, 2000,
            1999  and   1998  was   $4,712,615,   $4,261,212   and   $3,950,090,
            respectively.  The undistributed  earnings from the Company's equity
            investment  in the  Partnership  as of  December  31,  2000 and 1999
            amounted to $24,215,881 and $19,609,517, respectively.

            Summarized Financial information for Security is as follows:




                                                                                    2000              1999
                                                                               ---------------   ---------------
Balance Sheet Data

                                                                                         
  Cash and receivables                                                        $      1,066,481 $       1,154,601
  Restricted cash                                                                    3,843,022         3,413,241
  Real estate, net                                                                  45,692,368        48,112,653
  Other assets                                                                         573,533           862,130
                                                                               ---------------   ---------------

      Total assets                                                                  51,175,404        53,542,625
                                                                               ===============   ===============

  Accounts payable and accrued expenses                                                714,389           564,628
  Project note payable                                                              23,269,305        29,818,288
  Other liabilities                                                                  2,311,650         3,128,137
                                                                               ---------------   ---------------

      Total liabilities                                                             26,295,344        33,511,053

  Partners' capital:
      Regency Affiliates, Inc.                                                      24,565,884        19,959,517
      Other partners                                                                   314,176            72,055
                                                                               ---------------   ---------------
         Total partners' capital                                                    24,880,060        20,031,572
                                                                               ---------------
                                                                              $     51,175,404 $      53,542,625
         Total liabilities and partners' capital
                                                                               ===============   ===============



                                       3







                                                                   2000              1999             1998
                                                              ---------------   --------------   ---------------
Statement of Operations Data

                                                                                       
  Revenues                                                   $     13,311,337 $     13,244,631  $     13,207,758
  Expenses                                                          6,394,400        6,229,300         6,074,879
                                                              ---------------   --------------   ---------------
  Net operating income                                              6,916,937        7,015,331         7,132,879
  Other expenses                                                   (1,956,606)      (2,529,846)       (2,974,574)
                                                              ---------------   --------------   ---------------
  Net income                                                 $      4,960,331 $      4,485,485  $      4,158,305
                                                              ===============   ==============   ===============

  See Note 13. Contingencies, Risks and Uncertainties related to the Company's investment in Security.


        



                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

 Note 4.  Investment in Partnership (Continued)

          Effective  November  30,  2000 the Company  invested  $10,000 for a 5%
          limited  partnership  interest in 1500 Wood Lawn Limited  Partnership,
          the general partner of Security.

Note 5.   Note Payable

          The Company's subsidiary,  Rustic Crafts, has established a $1,000,000
          line of credit  with PNC Bank.  The line of credit  expires on May 18,
          2001 and is renewable annually, and bears interest at the Bank's prime
          rate minus one- half percent (9% at December 31,  2000).  The accounts
          receivable,   inventory  and  other  assets,   such  as  property  and
          equipment,  of Rustic Crafts have been pledged as collateral to secure
          the line of credit.  Rustic Crafts has agreed to maintain  certain net
          worth,  current  ratio and debt service  coverage and is in compliance
          with these  requirements  at December 31, 2000.  The line of credit is
          guaranteed by the Company.  At December 31, 2000 and 1999, the amounts
          outstanding  under  the line of credit  were  $616,174  and  $431,000,
          respectively.

          In connection  with the acquisition of the common shares of Glas-Aire,
          the Company issued a promissory  note in the amount of $650,000 to the
          seller of the shares.  The note bears interest at the rate of 7.5% and
          is  secured  by  a  first  priority  interest  in  200,000  shares  of
          Glas-Aire.  The outstanding balance at December 31, 1999 was $600,000.
          The note was repaid in January 2000.




          The  Company's  subsidiary,  Glas-Aire,  has  established  a  Canadian
          $1,000,000 (U.S. $680,000) revolving line of credit due on demand with
          a Canadian  bank.  The line of credit is  collateralized  by  accounts
          receivable,  inventories  certain equipment and other assets and bears
          interest at the rate of the Canadian  bank's prime rate plus  one-half
          percent (6.6%). The credit facility is renewable annually. At December
          31, 2000 and 1999,  the amounts  outstanding  under the line of credit
          were $0 and $118,262, respectively.

          The Company has outstanding  $126,000 of demand notes bearing interest
          at 10%,  payable  to a  shareholder.  Additionally,  the  Company  has
          outstanding a $650,000 demand note bearing interest at a rate of prime
          minus one percent to its President.  These  obligations are secured by
          the shares of Glas-Aire owned by the Company.

          On October 24, 2000,  the Company  obtained a  commitment  for a short
          term loan of $100,050  from a bank bearing  interest at the prime rate
          plus three-fourths percent,  adjusted monthly. As of December 31, 2000
          $76,000  remained  outstanding;  the  interest  rate was 10.25%.  This
          obligation is guaranteed by two shareholders,  one of whom is a former
          officer and director of the Company.

Note 6.   Long-Term Debt

          KBC Bank Loan - On June 24, 1998, the Company refinanced the long-term
          debt previously  outstanding  with Southern Indiana  Properties,  Inc.
          ("SIPI") and entered into a Loan  Agreement (the "Loan") with KBC Bank
          N.V.  ("KBC").  Under the terms of the Loan  Agreement,  KBC  advanced
          $9,383,320.  The  due  date of the  Loan is  November  30,  2003  with
          interest at the rate of 7.5% compounded  semi-annually  on each June 1
          and December 1, commencing  December 1, 1998. The interest may be paid
          by the Company in cash on these  semi-annual  dates or the Company may
          elect  to  add  the  interest  to  the  principal  of  the  Loan  then
          outstanding.  As of December 31, 2000 and 1999, the amount outstanding
          under the Loan is $11,311,808 and $10,512,717, respectively, including
          $1,928,488 and $1,129,397 of interest,  through  December 31, 2000 and
          1999, respectively.

          The Loan is  secured by all of the  Company's  interest  in  Security,
          including  the  Company's  interest in all profits and  distributions,
          other than the payment of management  fees of $100,000  annually,  and
          all of the Company's rights,  powers,  and remedies under the Security
          Land and Development Company Limited Partnership  Agreement as amended
          and restated.  The security agreement requires the Company to maintain
          a certain ratio of debt to




                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 6.   Long-Term Debt (Continued)

          equity.  At any time,  the  Company  may prepay  the entire  principal
          balance  of  the  Loan,  plus  accrued  and  unpaid  interest,  plus a
          make-whole premium as defined in the Loan Agreement, if any.

          To  facilitate  the loan from KBC,  the  Company  purchased a residual
          value  insurance  policy through  R.V.I.  American  Insurance  Company
          ("RVI") which secures the repayment of the  outstanding  principal and
          interest when due with a maximum liability of $14 million.  Should RVI
          pay a claim  under this policy they will be entitled to certain of the
          Company's  rights with respect to the property of Security,  including
          but not limited to the right to solicit bona fide,  third party offers
          for the property and to accept such offers and bind the Partnership in
          order to recoup the amount paid.  The costs  related to the  insurance
          ($745,000)  along  with  legal fees and other  costs  associated  with
          obtaining the Loan ($205,000)  have been  capitalized as debt issuance
          costs  and are  being  amortized  over the life of the Loan  using the
          effective interest method.

          Credit  Agreement - In June 1996,  the Company  entered  into a Credit
          Agreement (the  "Agreement")  with Southern Indiana  Properties,  Inc.
          (the  "Lender")  for the  purpose of  obtaining  loans  secured by the
          Company's investment in Security.

          On June 24, 1998,  the Agreement was  refinanced by proceeds  advanced
          from KBC  Bank  N.V.  under  terms  and  conditions  described  above.
          Principal,  regular  interest,   contingent  interest  and  prepayment
          penalty totaling  $5,213,810 was paid to Southern Indiana  Properties,
          Inc. The  prepayment  of the Credit  Agreement  resulted in additional
          charges of $335,684 in the year ended  December  31,  1998,  resulting
          from the write-off of  unamortized  debt issuance costs and payment of
          prepayment  penalties.  Such amount is included as interest expense in
          the Consolidated Statement of Operations.

          Mortgage Loan - On March 25, 1998,  Rustic Crafts purchased a building
          of 126,000 square feet located in Scranton, Pennsylvania. The purchase
          of this  facility was funded in part by a first  mortgage term loan in
          the amount of  $960,000.  The first  mortgage  term loan is payable in
          consecutive  monthly  installments  over  10  years  with  a  20  year
          amortization.  The balance  outstanding  at December 31, 2000 and 1999
          was $903,065 and $915,667, respectively.

          Equipment Loans - In connection with the purchase of the building, PNC
          Bank loaned the Company a total of $767,000 to finance the acquisition
          of new  equipment  and to  install  such  equipment  in the  facility.
          Principal payments on one loan of $604,000 are due to begin March 2000
          for 120 months in  amounts  sufficient  to  amortize  the  outstanding
          balance over twenty years from March 2000.  In March 2000 the interest
          rate changed to the average weekly yield on U.S.  Treasury Bills, plus
          200  basis  points.  The  remaining  loan in the  original  amount  of
          $163,500  is  payable in equal  monthly  installments  of $2,518.  The
          outstanding  balance  of these  loans was  $730,797  and  $747,855  at
          December 31, 2000 and 1999, respectively.

          In June 1999,  Rustic Crafts obtained an additional loan from PNC Bank
          for the purpose of funding additional  equipment purchases and working
          capital  in the  amount  of  $156,000.  The loan is  payable  in equal
          monthly installments, including principal and interest, of $3,153. The
          outstanding balance was $118,927 and $146,263 at December 31, 2000 and
          1999, respectively.

          The interest  rates on the mortgage loan and the  equipment  loan vary
          from 7.52% to 8.50% as of December 31, 2000.

          Rustic  Crafts'  real  and  personal  property,   equipment,  accounts
          receivable,  inventory  and other general  intangibles  are pledged as
          security  for the  loans.  The loans are also  guaranteed  by  Regency
          Affiliates,  Inc., the parent company. The security agreement requires
          Rustic Crafts to maintain certain financial ratios.  Rustic Crafts was
          in compliance with such ratios at December 31, 2000.





                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 6.     Long-Term Debt (Continued)

            Vehicle Note - Rustic  Crafts had an  outstanding  a vehicle note in
            the amount of $11,922 at December 31, 1999.

            Lease Obligations - Glas-Aire has two long-term lease obligations to
            purchase equipment.  These obligations were five year capital leases
            and have been recorded as a capital asset and  long-term  debt.  The
            Equipment,  with a cost of $292,273  and  $303,171  and  accumulated
            depreciation  of $46,764 and  $18,980,  as of December  31, 2000 and
            1999,  respectively,  is pledged as collateral  for the leases.  The
            terms of the leases  require  equal monthly  installments  of $7,484
            including  principal and interest over a five year period.  Interest
            rates on the leases range from 6.5% to 8.6%.  The total  outstanding
            balance of these lease  obligations is $136,254 at December 31, 2000
            and $196,020 at December 31, 1999.

            The  minimum  lease  payments   required  under  capital  leases  of
            manufacturing  equipment  expiring  together with the balance of the
            obligation are as follows:

                   2001                                   $         57,586
                   2002                                             32,345
                   2003                                             32,345
                   2004                                             31,997
                                                           ---------------
                   Total minimum lease payments                    154,273
                   Option to purchase                                3,912
                                                           ---------------
                                                                   158,185

                   Less amounts representing interest
                       at 6.5% to 8.6% per annum                    21,931
                                                           ---------------
                                                                   136,254

                   Less current portion                             42,971
                                                           ---------------

                                                          $         93,283
                                                           ===============




            Zero Coupon Bonds - The zero coupon non-recourse  secured bonds, due
            January 2, 2002,  had a face value of $542,000 and a carrying  value
            of $414,700 at December 31,  1998.  The bonds were issued by NRC and
            the difference  (discount) between the face value and carrying value
            was being  amortized  utilizing the interest  method at 9%. Interest
            expense  related  to the  bonds  for 1999 and 1998 was  $36,905  and
            $31,200, respectively.

            In 1999,  certain  bondholders  agreed to exchange these zero coupon
            bonds for 121,000 shares of the Company's  common stock at an agreed
            upon per share value of $1.00.  Also,  a  significant  amount of the
            bonds were retired in  connection  with the Agreement of the Company
            to discontinue  certain claims against one of the  bondholders.  The
            exchange of common stock for the bonds and  settlement of the claims
            resulted in a gain on  retirement of debt of $330,605 (net of tax of
            $-0-,  due to available net operating loss  carryforward),  which is
            reflected  in  the  accompanying   statement  of  operations  as  an
            extraordinary gain.

            Required annual  principal  payments (based on the current  carrying
            value of debt  securities)  on  long-term  debt at December 31, 2000
            are:

                   2001                              $         85,539
                   2002                                        95,974
                   2003                                    11,415,452
                   2004                                        95,776
                   2005                                        80,061
                   Thereafter                               1,291,794
                                                      ---------------
                                                     $     13,064,596
                                                      ===============


                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 7.   Minority Interest

          Statesman  Group,  Inc. has a 20% minority  interest in the  Company's
          three  80%  owned  subsidiaries.   In  addition,   Statesman  holds  a
          significant  common stock interest and holds significant  options (see
          Note 9) in the Company.

Note 8.   Serial Preferred Stock

          At December 31, 2000 and 1999,  the Company had  5,000,000  authorized
          shares of $.10 par value  serial  preferred  stock.  Serial  preferred
          stock at  December  31,  2000 and  1999,  all of which is  convertible
          (other than Series C) and cumulative, consists of:

          Mandatory  Redeemable  Shares - Series E,  $100  stated  value,  12.5%
          cumulative




                                                            Shares                                  Value
                                               --------------------------------       ---------------------------------
                                                 Designated       Outstanding            Carrying         Liquidation
                                               ---------------   --------------       ---------------   ---------------

                                                                                            
Balance December 31, 1998                          566,400            2,567          $   237,250       $   256,650

Converted to common shares                              -              (89)               (8,850)           (8,850)

Accretion                                               -                -                19,400                 -
                                               ---------------   --------------       ---------------   ---------------

Balance, December 31, 1999                         566,400            2,478               247,800           247,800
                                               ===============   ==============       ===============   ===============

Converted to common shares                              -             (885)              (88,500)          (88,500)

Redeemed                                                -           (1,593)             (159,300)         (159,300)
                                               ---------------   --------------       ---------------   ---------------

Balance, December 31, 2000                         566,400                -                     -                 -
                                               ===============   ==============       ===============   ===============




      Redeemable Shares at Company's Option




                                             Shares                                        Value
                                --------------------------------   ------------------------------------------------------
                                                                                          2000                  1999
                                  Designated       Outstanding        Carrying         Liquidation          Liquidation
                                ---------------   --------------   ---------------   ---------------       --------------

                                                                                          
Series C, $100 stated
  value, cumulative                 210,000          208,850        $  229,136       $  20,885,000 (a)   $   20,885,000   (a)

Series B, $10 stated
  value, 6% cumulative              370,747          370,747           566,912           3,707,470            3,707,470

Junior Series, D, $10
  stated value,
  7% cumulative                      26,000           25,694           256,940             382,842 (b)          382,842   (b)
                                ---------------   --------------   ---------------   ---------------       --------------
                                    606,747          605,291       $ 1,052,988      $   24,975,312        $  24,975,312

                                ===============   ==============   ===============   ===============       ==============








                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 8.     Serial Preferred Stock (Continued)

            (a)    This represents the estimated  maximum  possible  liquidation
                   value of the Series C preferred  shares,  which is defined as
                   the  lesser of: 1) net  proceeds  of the assets of NRDC or 2)
                   the  redemption  value  (defined  below).  In  the  event  of
                   liquidation,  the  Series C shares  are  senior  to all other
                   shares of the  Company's  stock,  with the  exception  of the
                   Series E shares.

            (b)    The liquidation  value of the Junior Series D shares includes
                   accrued  and unpaid  dividends  of $125,902  and  $125,902 at
                   December 31, 2000 and 1999, respectively.

            On January 31,  2000,  the  holders of the Series E preferred  stock
            either  converted  their  preferred  shares to the Company's  common
            stock or received  cash equal to the par value of the  shares,  plus
            accrued dividends. The Company issued 95,877 of its common shares in
            exchange  for 885  shares  of  preferred  stock and paid cash in the
            amount of $159,300 for 1,593 shares.

            Series C. - The Series C shares  were issued on July 7, 1993 as part
            of  the  transaction  to  acquire  an  80%  interest  in  NRDC.  The
            cumulative  dividend right is equal to 20% (not to exceed  $500,000)
            of annual after tax earnings of NRDC. At the Company's  option,  the
            Series C may be redeemed at the lesser of (a) the stated  value plus
            accrued and unpaid  dividends  or (b) the fair  market  value of the
            common stock interest acquired by the Company in NRDC.


            Series  B - The  Series B shares  were  issued  in 1991 as part of a
            restructuring  plan  limited  to senior  lenders  and was  issued in
            exchange  for all  obligations  and any  claims  or causes of action
            relating to the Company's obligations and guarantees. Such preferred
            stock  includes,   among  other  provisions  and  preferences,   the
            following:

            (a)    A 60% cumulative  dividend right commencing on the 24th month
                   from  the  consummation  of  a  defined   "initial   business
                   combination transaction" (which occurred with the acquisition
                   of Rustic Crafts in 1997 (see Note 3)) and if the Company has
                   reached a defined  ratio of  earnings  to fixed  charges.  In
                   addition,  dividends  accrue  for a period  of 35  additional
                   months without cash payment.

            (b)    At the Company's option, the shares may be redeemed,  subject
                   to certain  limitations,  by cash  payment  or by  exchanging
                   shares of its common stock at 77% of its stated value divided
                   by the quoted market value of its common stock.

            (c)    A contingent conversion provision which conversion right, and
                   the Company common shares to be issued in connection with the
                   conversion, would be based on the stated value divided by the
                   average  bid and asked  price for the 90 days  preceding  the
                   conversion date of the Company's common shares.  In addition,
                   the number of the Company's common shares to be received upon
                   conversion is subject to certain limitations.

            Junior Series D - The junior  preferred  stock was issued in 1992 in
            exchange for the Company's  Restructuring  Serial  Promissory Notes.
            This preferred stock is redeemable,  at the Company's option, at the
            stated value plus accrued and unpaid  dividends and is  contingently
            convertible  into common at the fair  market  value of the common as
            determined  by the average of the bid and asked price for the thirty
            (30) day period preceding the conversion date.

            Generally,  no dividends can be paid on the  Company's  common stock
            until all cumulative  dividends on the serial  preferred  stock have
            been paid. Additionally, no dividends on the Company's common shares
            can be paid if the Company is in default or in arrears  with respect
            to any sinking or analogous fund or any call or






                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 8.     Serial Preferred Stock (Continued)

            tenders or other  agreement  for the  purchase,  redemption or other
            retirement of shares of preferred  stock. No provision for dividends
            has been  made for the  Company's  Series B and C  "increasing  rate
            preferred stock," as defined in Staff Accounting  Bulletin Topic 5Q,
            due to the contingent nature of dividends on such shares.

            Generally the preferred shares have limited voting rights.  However,
            in the  event  dividends  payable  on  the  Series  C and E  shares,
            respectively,   are  accumulated  and  unpaid  for  seven  quarterly
            dividends  (whether or not declared and whether or not consecutive),
            the holders of record of the Series C shares,  shall thereafter have
            the  right to elect  two  directors  (each)  until  all  arrears  in
            required  cash  dividends  (whether or not  declared) on such shares
            have been paid.  The Company's  bylaws  provide for eight members on
            its Board of  Directors.  At  December  31,  2000 the company had no
            accumulated and unpaid dividends on Series C preferred shares.

Note 9.     Stock Options/Stock Option Plans

            Effective  June 3, 1997,  the Company issued options to purchase 6.1
            million shares of common stock to Statesman Group,  Inc. The options
            were  issued to  Statesman  in order to secure  the  release  of Mr.
            William R. Ponsoldt,  Sr. to serve as President and Chief  Executive
            Officer of the Company and to  recognize in part,  the  amendment to
            the  Series C  preferred  shares  under  which  Statesman  forfeited
            certain  common  stock  conversion   rights  with  respect  thereto.
            Statesman  also agreed to provide loan  guarantees not to exceed the
            sum of  $300,000  upon the  request of the  company and a showing of
            reasonable  need.  Statesman  and/or its  affiliated  interests have
            provided loan guarantees and/or unsecured prime interest rate direct
            loans to the Company exceeding  $2,000,000 since June 1997. Pursuant
            to the  Amended  and  Restated  Agreement  between  the  Company and
            Statesman,  until their date of  expiration,  the  options  shall be
            exercisable  at any time in whole or in part at a price equal to the



            lower of (a) the closing trading price as of the most recent date on
            which at least  10,000  shares of such stock were  traded or (b) the
            average  closing  trading  price of the shares during the ninety day
            period  immediately  preceding  the date of  exercise.  The  Company
            agreed to reserve  sufficient shares to meet the requirements of the
            options.  The  options  became  exercisable  immediately  and remain
            exercisable  until  April 15,  2007.  At the  option  of  Statesman,
            payment may be made by Statesman  for  exercise of the  options,  in
            whole  or in part,  in the form of a  promissory  note  executed  by
            Statesman,  secured only by a pledge of the shares purchased,  which
            promissory  note will accrue  interest  for any quarter at the prime
            rate in effect  on the last day of the  quarter  at Chase  Manhattan
            Bank, with interest and principal  payable in a balloon payment five
            years after the date of execution of the note,  provided that if the
            Company's Board of Directors  reasonably  determines that exercising
            the  options  by  delivery  of a note would  render  the  respective
            purchase of shares void or voidable,  then the board may require, as
            a condition to exercise of the options,  that  Statesman  either (i)
            pay at least the par value of the shares in cash  (with the  balance
            paid by delivery of a note) or (ii)  provide  acceptable  collateral
            other than the shares  themselves to secure payment of the note. The
            Company  has   determined   that  these   options  have  no  readily
            determinable  fair value  consistent with the provisions of SFAS No.
            123.  therefore,  the Company has not recognized any cost associated
            with the  issuance of these  options and net  earnings per share for
            1997 have not reflected any such costs.

            In  2000  and  1999,   the   Company   issued   90,000  and  90,000,
            respectively,  non-qualified  common  stock  options at the exercise
            price of $.84 and $.93,  respectively,  the fair market value of the
            Company's  common  stock on the date of grant,  to the  directors in
            accordance with the Director's  Compensation Program approved by the
            shareholders.  The 2000 and 1999  options  will vest  completely  on
            February 5, 2001 and 2000, and are exercisable  until August 5, 2005
            and 2004, respectively.

            The Company applies  Accounting  Principles Board Opinion No. 25 and
            related  Interpretations in accounting for options.  The Company has
            elected to treat these option awards to directors as employee  based
            compensation  and therefore has not recorded the estimated  value of
            these options in the accompanying statement of operations.  The fair
            value of the  Company's  stock-based  compensation  to directors was
            estimated  using  the   Black-Scholes   option  pricing  model.  The
            Black-Scholes model was developed for use in estimating



                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 9.     Stock Options/Stock Option Plans (Continued)

            the fair value of traded options which have no vesting  restrictions
            and are fully  transferable.  In addition,  the Black-Scholes  model
            requires the input of highly  subjective  assumptions  including the
            expected   stock  price   volatility.   The  Company's   stock-based
            compensation has characteristics  significantly different from those
            traded  options and changes in the  subjective  input can materially
            affect the fair  value  estimate.  The fair  value of the  Company's
            stock awards was estimated  assuming the following  assumptions:  no
            expected dividends, risk free interest rate of 5.9% expected average
            life  of  approximately  3.5 to 5 years  and  expected  stock  price
            volatility  of  40.69%  in 2000 and  55.46%  in 1999.  The  weighted
            average fair value of options  granted was $.38 during 2000 and $.43
            during 1999.

            A subsidiary of the Company,  Glas-Aire,  also issued 60,000 options
            for its  common  stock to its  directors  in 1999.  The  assumptions
            related to the Glas-Aire  options were: no expected  dividend,  risk
            free  interest rate of 5.64%,  expected  average life of 3 years and
            expected stock price  volatility of 216%. The weighted  average fair
            value of options granted was $4.04.

            Had  compensation  cost for the options been determined based on the
            fair  value at the grant  dates for the  awards,  net income and net
            income per common share basic and diluted would have been as follows
            for 2000:



                                                        As Reported          Pro Forma
                                                      ----------------    --------------
                                                                
        Net income                                   $    2,155,254   $       2,121,054
        Net income attributable to common shares          2,155,254           2,121,054
        Net income per common share:
          Basic                                                 .16                 .16
          Diluted                                               .14                 .14





          The following is a summary of the status of the Company's  options for
2000:



                                                                                                             Average
                                                                                                             Exercise
                                                                                         Options              Price
                                                                                     ----------------    ----------------
                                                                                                    
        Outstanding at beginning of year                                                  90,000          $     0.93
        Issued                                                                            90,000                0.84
        Cancelled                                                                             -                 -
                                                                                     ----------------    ----------------
Outstanding at end of year                                                               180,000          $     0.89
                                                                                     ================    ================



          The following table summarizes  information about options  outstanding
at December 31, 2000:




                                                                                        
        Number of outstanding and exercisable                                               180,000   shares
        Average remaining contractual life                                                     4.15   years
        Exercise price                                                                 $.84 to $.93   per share



          Had  compensation  cost for the options been  determined  based on the
fair  value at the grant  dates for the  awards,  net  income and net income per
common share (basic and diluted) would have ben as follows for 1999:




                                                                                       As Reported          Pro Forma
                                                                                     ----------------    ----------------
                                                                                                   
        Net income                                                                  $     2,292,922      $    2,160,768
        Net income attributable to common shares                                          2,223,731           2,091,577
        Net income per common share:
          Basic                                                                                 .18                 .17
          Diluted                                                                               .15                 .14








                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 9.     Stock Options/Stock Option Plans (Continued)

            The  following is a summary of the status of the  Company's  options
for 1999:



                                                                                                             Average
                                                                                                             Exercise
                                                                                         Options              Price
                                                                                     ----------------    ----------------
                                                                               
        Outstanding at beginning of year                                                    -           $     -
        Issued                                                                           90,000              0.93
        Cancelled                                                                           -                 -
                                                                                     ----------------    ----------------
        Outstanding at end of year                                                       90,000          $   0.93
                                                                                     ================    ================


          The following table summarizes  information about options  outstanding
at December 31, 1999:

        Number of outstanding and exercisable                 90,000   shares
        Average remaining contractual life                      4.65   years
        Exercise price                                          $.93   per share




Note 10.    Income Taxes

            As  referred  to in Note 1, the Company  accounts  for income  taxes
            under SFAS 109,  "Accounting  for income  Taxes." The deferred taxes
            are the result of long-term temporary  differences between financial
            reporting  and tax  reporting  for  depreciation,  earnings from the
            Company's  partnership  investment in Security Land and  Development
            Company Limited Partnership related to depreciation and amortization
            and the recognition of income tax carryforward items.

            At December 31, 2000 and 1999, the Company's net deferred tax asset,
            utilizing a 34% effective tax rate, consists of:




                                                            2000              1999
                                                     ---------------   ---------------
                                                                  
        Deferred tax assets:
          Investment partnership earnings           $     2,214,000   $     2,731,000
          Net operating loss carry forward                9,606,000         9,940,000
          Alternative minimum tax credits                   493,000           454,000
          Valuation allowance                           (12,313,000)      (13,125,000)
                                                     ---------------   ---------------

              Subtotal                              $          -       $       -
                                                    ===============   ===============


                                                            2000              1999
                                                      ---------------   ---------------
        Deferred tax liabilities:
          Depreciation                                     (402,048)         (416,695)
                                                      ---------------   ---------------

              Net deferred tax liabilities           $     (402,048)   $     (416,695)
                                                     ===============  ================


            The valuation  allowance was  established to reduce the net deferred
            tax asset to the amount that will more likely than not be  realized.
            This  reduction is necessary  due to  uncertainty  of the  Company's
            ability  to utilize  the net  operating  loss and tax  credit  carry
            forwards before they expire.  The deferred tax liability  relates to
            depreciation  and is due to the  consolidation  of the  accounts  of
            Glas-Aire in 1999.  Glas-Aire files a separate return for income tax
            purposes.

            For regular  federal income tax purposes,  the Company has remaining
            net operating loss carryforwards of approximately $28,253,000. These
            losses can be carried  forward to offset future  taxable income and,
            if not





                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 10.    Income Taxes (Continued)

            utilized, will expire in varying amounts beginning in the year 2001.
            The  Company's  tax returns have not recently  been  examined by the
            Internal Revenue Service  ("Service") and there is no assurance that
            the Service  would not attempt to limit the Company's use of its net
            operating loss and tax credit carryforwards.

            For the years ended December 31, 2000, 1999 and 1998, the tax effect
            of net operating loss  carryforwards  reduced the current  provision
            for regular Federal income taxes by approximately $670,000, $980,000
            and $583,000, respectively. At December 31, 2000, 1999 and 1998, the
            Company has provided $425,018,  $235,309 and $98,583,  respectively,
            for taxes,  which  relate to federal  taxes,  including  alternative
            minimum tax liabilities (See Note 13) and state income taxes.

            The provision for income taxes is as follows:



                                                                    2000              1999              1998
                                                               --------------    ---------------   ---------------
                                                                                         
              Current                                        $        254,760   $        212,092  $         98,583
              Deferred                                                171,533             23,217                 -
                                                               --------------    ---------------   ---------------
                                                             $        426,293   $        235,309  $         98,583
                                                               ==============    ===============   ===============


Note 11.    Employment Agreements

            On June 3, 1997,  Regency entered into an Employment  Agreement with
            William R. Ponsoldt,  Sr., pursuant to which he became the President
            and CEO of the Company.  The Agreement  provides for Mr. Ponsoldt to
            continue  in  these  duties  until  attainment  of  retirement  age,
            provided  that he may resign upon the provision of 30 days notice to
            the Company and further  provided  that Mr.  Ponsoldt may be removed
            from  office  upon  death  or  disability  or for  just  cause.  The
            Agreement  provides  for a base  salary in annual  installments,  in
            advance, of $250,000 each, which salary is to be adjusted on January
            1 of every year by any increase since the previous  January 1 in the
            Consumer  Price Index  ("CPI") for All Urban  Consumers,  U.S.  city
            average,  as  published by the U. S.  Department  of Labor Bureau of
            Labor  Statistics.  As additional  compensation,  Mr. Ponsoldt is to
            receive  an  amount  equal  to  20%  of the  Company's  increase  in
            quarterly  common  stock  net  worth,  which  is  defined  to be the
            difference  between  (i)  total  shareholders'  equity  and (ii) any
            shareholders'  equity  accounts  relating  to  preferred  stock.  At
            December 31, 2000 and 1999,  approximately  $147,811  and  $295,000,
            respectively,  of  additional  compensation  is  included in accrued
            expenses  in the  consolidated  balance  sheets,  the  former  to be
            converted  to debt and  secured  by the common  shares of  Glas-Aire
            owned by the  Company  (See Note 5). The Company may elect to pay up
            to 50% of the additional compensation by the issuance of warrants to
            purchase the  Company's  common stock at a price equal to 50% of the
            average bid price for the  Company's  common  stock for the calendar
            quarter  for  which  the  increased  compensation  is  payable.  The
            Agreement  further  provides for Mr.  Ponsoldt to receive health and
            disability  insurance  ($100,000/year  in the  event  of  long  term
            disability),  an automobile  allowance of $600/month (to be adjusted
            by  increases  in the  CPI),  and  reimbursement  of  expenses.  The
            Agreement  provides  that Mr.  Ponsoldt  will not  compete  with the
            Company  for a two year  period  following  the  termination  of his
            employment   and  provides   for   indemnification   under   certain
            circumstances.  Any  disputes  between the Company and Mr.  Ponsoldt
            under the Agreement are to be resolved through arbitration.

Note 12.   Related Party Transactions

          L. J. Horbach,  a director of the Company through December 5, 2000 and
          L. J. Horbach and Associates,  of which Mr. Horbach is the sole owner,
          received  $134,180  in 2000,  $90,700 in 1999 and  $36,800 in 1998 for
          services,  expenses and certain  administrative  functions provided to
          the Company.





                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 13.    Contingencies, Risks and Uncertainties

            The  Company  is  subject  to  numerous  contingencies,   risks  and
            uncertainties  including,  but not  limited to, the  following  that
            could have a severe impact on the Company:

            (i)    The Company currently does not generate positive cash flow as
                   the  current  activities  of the  Company  do not,  in and of
                   themselves,  generate  sufficient  cash  flow  to  cover  its
                   corporate  operating  expenses and thus the Company must rely
                   on its cash  reserves to fund these  expenses.  The Company's
                   ability to continue in existence is partly dependent upon its
                   ability  to  attain  satisfactory  levels of  operating  cash
                   flows.

            (ii)   The Company  currently lacks the necessary  infrastructure at
                   the site of the Groveland Mine in order to permit the Company
                   to make more than  casual  sales of the  aggregate  (See Note
                   1.G).

            (iii)  An unsecured  default in the Lease or sudden  catastrophe  to
                   the Security West Building from  uninsured acts of God or war
                   could have a  materially  adverse  impact upon the  Company's
                   investment in Security Land and  Development  Company Limited
                   Partnership  and,  therefore,   its  financial  position  and
                   results of operations (See Note 4).

            (iv)   The failure of the Social  Security  Administration  to renew
                   its lease of the Security West  Buildings upon its expiration
                   on October 31, 2003 could have a  materially  adverse  impact
                   upon  the   Company's   investment   in  Security   Land  and
                   Development Company Limited Partnership.

            (v)    The Company has significant tax loss and credit carryforwards
                   and no assurance  can be provided  that the Internal  Revenue
                   Service would not attempt to limit or disallow altogether the
                   Company's use,  retroactively and/or  prospectively,  of such
                   carryforwards,  due to ownership changes or any other reason.
                   The  disallowance  of the  utilization  of the  Company's net
                   operating loss would severely impact the Company's  financial
                   position  and results of  operations  due to the  significant
                   amounts  of  taxable  income   (generated  by  the  Company's
                   investment  in  Security)  that has in the past been,  and is
                   expected  in the future to be,  offset by the  Company's  net
                   operating loss carryforwards (See Note 10).



            (iv)   As  described  at Note 16,  both of the  Company's  Operating
                   Subsidiaries (Rustic Crafts and Glas-Aire) are dependent on a
                   limited  number of  customers  for a  substantial  portion of
                   their respective  revenues.  The loss of one or more of these
                   customers  could have a  significant  effect on the Company's
                   results of operations.

Note 14.    Lease Commitments

            Glas-Aire  leases  factory,   warehouse  and  office  space  and  is
            committed to the minimum  lease  payment of $110,155 for each of the
            next two years under an operating  lease for premises.  Rent expense
            was  $165,393,  $113,514  and  $106,312  for the eleven month period
            ended December 31, 2000 and for the years ended January 31, 2000 and
            1999 respectively.

Note 15.    Profit Sharing Program

            In 1994,  the  Company's  subsidiary,  Glas-Aire,  adopted  a profit
            sharing  program which  provides  that 10% of the  Company's  income
            before  income  taxes  and  provision  for  profit  sharing  may  be
            distributed to officers and employees of the company. For the period
            ended  December  31,  2000 the  provision  for  profit  sharing  was
            $112,011 (January 31, 2000 - $106,684, January 31, 1999 - $89,496).




                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

 Note 16.   Segment Information

            The Company's  operating  structure  includes operating segments for
            Automobile  Accessories  (the  operations  of  Glas-Aire,  which was
            acquired in September  1999 (Note 2)), Home  Furnishing  Accessories
            (the  operations of Rustic Crafts,  which was acquired in March 1997
            (Note 3)),  Investment in  Partnership  (the  investment in Security
            Land and Development  Limited  Partnership  (Note 4)), and Corporate
            and Other.  The Company  operates and  generates  its revenue in the
            United States,  Canada and Japan.  One Home  Furnishing  Accessories
            customer   accounted  for   approximately   16%,  19%,  and  53%  of
            consolidated  sales for 2000,  1999 and  1998,  respectively.  Three
            Automobile  Accessories  customers  accounted  for  60%  and  40% of
            consolidated sales for 2000, and 1999, respectively.  On a pro forma
            basis,  it is anticipated  that these three  customers would account
            for up to 56% of the consolidated sales in 1999.

            Information about the Company's Operations by segment follows:



                                                                Home            Investment
                                          Automobile         Furnishing             in            Corporate and
                                         Accessories        Accessories        Partnerships           Other           Consolidated
                                       ----------------   ----------------   -----------------   ----------------   ----------------
2000

                                                                                                    
Net sales                            $     10,929,775  $       3,389,977  $                - $           22,861  $       14,342,613
Income (loss) from operations                 836,521            312,324                   -         (1,962,682)           (813,837)
Other income (expense)                         90,885              8,990                   -                  -              99,875
Interest expense                               20,968            222,563                   -            930,050           1,173,581
Income from equity investment
  in partnership                                    -                  -           4,712,615                  -           4,712,615
Identifiable operating assets               5,820,746          4,828,727                   -          1,218,603          11,868,076
Investments                                         -                  -          24,575,881                  -          24,575,881
Capital expenditures                          177,136              3,486                   -             70,870             251,492
Depreciation and amortization                 251,475            189,753                   -            135,499             576,727
Income before income tax                      564,836             24,915           4,712,615         (2,477,294)          2,825,072
  expense and minority interest





                                                                Home            Investment
                                         Automobile          Furnishing             in            Corporate and
                                         Accessories        Accessories         Partnership           Other           Consolidated
                                      -----------------   ----------------   -----------------   ----------------   ---------------
1999

                                                                                                      
Net sales                            $        3,930,541  $       3,875,263    $       -          $   29,267     $     7,835,071
Income (loss) from operations                   395,027            318,446            -          (1,617,620)           (904,147)
Other income (expense)                           32,686            (30,974)           -             189,248             190,960
Interest expense                                      -            164,905            -           1,021,097           1,186,002
Income from equity investment
  in partnership                                      -                  -        4,261,212             -             4,261,212
Identifiable operating assets                 5,499,895          4,734,718             -          3,463,505          13,698,118
Investments                                           -                  -       19,959,517             -            19,959,517
Capital expenditures                            406,506            595,586             -                689           1,002,781
Depreciation and amortization                   129,002            202,959             -             20,024             351,985





Income before income tax                        367,193            186,227        4,261,212        (2,122,004)          2,692,628
  expense and minority interest



                    Regency Affiliates, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 16.    Segment Information (Continued)




                                                        Home            Investment
                                                     Furnishing             in            Corporate and
                                                    Accessories         Partnership           Other           Consolidated
                                                  ----------------   -----------------   ----------------   -----------------
1998

                                                                                               
Net sales                                        $       3,697,648  $          -     $      92,191        $  3,789,839
Income (loss) from operations                              186,993            -         (1,061,388)           (874,395)
Other income (expense)                                         250            -             76,001              76,251
Interest expense                                            67,785            -          1,246,566           1,314,351
Income from equity investment
  in partnership                                                 -        3,950,090           -              3,950,090
Identifiable operating assets                            4,242,019            -          3,977,254           8,219,273
Investments                                                      -       15,799,631        108,512          15,908,143
Capital expenditures                                     1,904,321            -              6,163           1,910,484
Depreciation and amortization                              108,997            -             15,962             124,959
Income before income tax                                   144,985        3,950,090     (2,192,511)          1,902,564
  expense and minority interest



Note 17.    Quarterly Information (Unaudited)




                                                         First Quarter                                    Second Quarter
                                   ------------------------------------------------  ----------------------------------------------
                                    2000             1999             1998            2000            1999             1998
                                   -------------   --------------   ---------------  -------------   -------------   ---------------
                                                                                                     
Net sales                           $     2,139,499 $        975,154 $         631,832 $    2,971,112  $      901,022  $   718,551
Net income                                  393,252          455,472           496,959        439,350         465,068      171,675
Earnings per share:
      Basic                                     .03              .04               .04            .03             .04          .01
      Diluted                                   .03              .03               .03            .03             .03          .01





                                                         Third Quarter                                     Fourth Quarter
                                        ------------------------------------------------   -----------------------------------------
                                             2000            1999             1998             2000            1999          1,998
                                        --------------   -------------   ---------------   -------------   -------------   ---------
                                                                                                       
Net sales                             $   4,268,915  $    1,164,941  $      1,177,352 $    4,963,087 $     4,793,954    $ 1,262,104
Net income                                  585,023         490,105           530,045        737,629         882,277        595,881
Earnings per share:
      Basic                                     .04             .04               .04            .06             .06            .05
      Diluted                                   .04             .03               .03            .04             .06            .05



ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE.

The  Company has  dismissed  Hausser & Taylor LLP as its  independent  certified
accountant,  and has engaged the firm of Rosenberg,  Rich, Baker & Berman as its
independent  certified  accountants.  Rosenberg,  Rich prepared the audit of the
company's financial statements for the fiscal year ended December 31, 2000.

The change of accountants was pursuant to a bidding procedure  undertaken by the
Audit Committee of the Board of Directors. The decision to change accountants to
Rosenberg,  Rich was  recommended  by the Audit  Committee  to the full Board of
Directors following such procedure,  with the full Board approving the change of
accountants at its December 4, 2000 meeting.

Management  represents  as  follows:  (a) There  have been no  disputes  between
management  and Hausser & Taylor and their reports have not contained an adverse
opinion or  disclaimer  of  opinion,  and were not  qualified  or modified as to
uncertainty, audit scope, or accounting principles; (b) during the Company's two
most  recent  fiscal  years and any  subsequent  interim  period,  there were no
disagreements  with Hausser & Taylor on any matter of  accounting  principles or
practices,  financial statement disclosures, or auditing scope or procedure; and
(c)  Hausser  & Taylor  expressed  no  disagreement  or  difference  of  opinion
regarding any "reportable" event as that term is defined in Item 304(a)(1)(v) of
Regulation S-K.

In  addition,  during  the  Company's  two  most  recent  fiscal  years  and any
subsequent  interim  period,  Hausser & Taylor has not advised the Company that:
(a) the internal controls necessary to develop reliable financial statements did
not exist;  (b)  information had come to the attention of Hausser & Taylor which
made it unwilling  to rely on  management's  representation,  or unwilling to be
associated with the financial  statements prepared by management;  (c) the scope
of the audit should have been expanded  significantly;  or (d)  information  had
come to Hausser & Taylor's  attention that it had concluded would, or if further
investigated  might have,  materially  impacted the fairness or reliability of a
previously issued audit report or the underlying  financial  statements,  or the
financial  statements  issued  or to be issued  covering  the  fiscal  period(s)
subsequent  to the  date  of  the  most  recent  audited  financial  statements,
including  information  that might have precluded the issuance of an unqualified
audit  report,  and the  issue  had not been  resolved  to  Hausser &  Taylor's
satisfaction.

The Company requested, and Hausser & Taylor has furnished, a letter addressed to
the Securities and Exchange Commission stating that Hausser & Taylor agrees with
the above statements that pertain to Hausser & Taylor.

There has not been and do not  presently  exist any  disagreements  between  the
Company  and  its  accountants   concerning  accounting   principles,   auditing
procedures or financial disclosure.


PART III

ITEM 10.  DIRECTORS, EXECUTIVE OFFICERS AND CONTROL PERSONS OF THE REGISTRANT.

Identification of directors and officers.

The  following  directors  were elected at the 1999 meeting of the  stockholders
held  August 5, 1999 and will  serve  until the next  meeting  of  stockholders.
Executive officers are elected annually by the Board of Directors or until their
successors are duly elected and qualified.  Following is a list of the names and
addresses, ages, positions with the Company, principal occupation and periods of
service of the directors and executive officers.



------------------------------------------------------ ------------------------------------------------------
                       Name, (Age)                       Positions and Offices Held and Principal Occupations
                       Address                                 or Employment During Past Five Years

------------------------------------------------------ ------------------------------------------------------
                                                 
            William R. Ponsoldt, Sr. (59)              Director since June, 1996.
                                                       Chairman of the Board of
                  729 South Federal                    Directors since August, 1996.
                   Hwy., Suite 307                     President and CEO since June, 1997
                Stuart, Florida 34994                  During the past five years, Mr. Ponsoldt has also
                                                       served as the portfolio manager
                                                       for several hedge funds.
                                                       Mr. Ponsoldt is the father of William
                                                       R. Ponsoldt, Jr., a director of
                                                       the Company.

                Stephanie Carey (50)                   Director since July 1993. Ms. Carey is
                                                       a principal and the Investment
              Beaumont House, 3rd Floor                Manager for Managed Companies with
                 King & George Street                  Bradley Management (Bahamas)
                  P.O. Box CB 10985                    Limited. Ms. Carey was formally a director of Regal
                   Nassau, Bahamas                     Bahamas International Airways Limited and Bank of
                                                       the Bahamas.  She is also a director of Caribtours
                                                       Company Ltd., Y.M.C.A. Bahamas Chapter and
                                                       Southwestern District Bahamas School Board.

               Martin J. Craffey (62)                  Director since July 1993. From
                                                       January 1988 until December 31, 1993,
                  145 Roseland Lane                    Mr. Craffey was a real estate and business broker
                 East Patchogue, New                   and contract vendee with Prudential Realty of
                      York 11772                       Long Island, N.Y.   Mr. Craffey is presently
                                                       employed in seeking financing for and reorganizing
                                                       real estate projects.

              Pamlyn Kelly, Ph.D. (57)                 Director since July 1993. Dr. Kelly, a psychologist,
                                                       is principal and Chief Executive Officer of Human
                  13655 Khalid Court                   Resource a registered minority owned
                    Grass Valley,                      management consulting firm, and she has a
                   California 95949                    private practice.

            William R. Ponsoldt, Jr. (35)              Director since July 1993. Mr. Ponsoldt is
                                                       an attorney engaged in the private
               770 S.W. Lighthouse Dr.,                practice of law in Florida with the law firm of
               Palm City, Florida 34990                Warner, Fox, Seeley, Dungey & Sweet since 1998.
                                                       Formerly, he was with Kohl, Metzer, Spotts,
                                                       Ponsoldt & Tapper, P.A. Mr. Ponsoldt is the
                                                       son of William R. Ponsoldt, Sr. a director of
                                                       the Company.


                Fredric R. Lowe (56)                   Director since October, 1997.  Mr. Lowe
                                                       has been employed as a retail stockbroker during
       1345 Avenue of the Americas, 21st Floor         the past five years. For the past four
               New York, New York 10105                years he has been employed by Smith Barney and prior
                                                       to that he was employed by its predecessor, Lehman
                                                       Brothers.


                  Marc H. Baldinger                    Director since August, 1999.  Mr.  Baldinger, C.F.P.
                         (45)                          has been a senior officer of financial services for
                                                       Riverside National Bank since 1997, located in
                  989 S. Federal Hwy                   Stuart, Florida.  Prior to his employment at
                Stuart, Florida 34994                  Riverside, he was a Financial Advisor for American
                                                       Express Financial Advisors, Inc. and Linsco Private
                                                       Ledger.  Mr. Baldinger was elected to fill a vacant
                                                       position on the Board of Directors of Glas-Aire on
                                                       April 16, 1999.


                    Jackie Teske                       Secretary of the Company since February 2001. From
                        (50)                           October 1982 to the present, Ms. Teske was employed
                                                       as Secretary of National Investment Company.
             1704 SE Tiffany Club Place
            Port St. Lucie, Florida 34952
------------------------------------------------------ ------------------------------------------------------



Each of  Messrs.  Ponsoldt,  Jr.  and  Craffey,  Dr.  Kelly and Ms.  Carey  were
appointed  directors  of the Company by  Statesman as part of the closing of the
NRDC  Transaction  on July 7, 1993.  Each had an  understanding  with  Statesman
and/or the Company that as an inducement to accept their  positions as directors
he or she would receive certain consideration from Statesman and/or the Company.
Dr. Kelly and Ms. Carey each received  100,000  shares of the  Company's  Common
Stock from Statesman.

On February 7, 1995, the Company  entered into an agreement with L.J.  Horbach &
Associates,  pursuant  to which  L.J.  Horbach &  Associates,  provided  certain
corporate and administrative  services for a monthly fee of $3,000. In September
1999,  the fee  agreement  was  expanded  to include  substantially  all general
corporate  operations  and the fee  increased  to $4,000 per  month.  A separate
arrangement  was made with Mr.  Horbach,  then a  director  of the  Company,  in
September 1999 under which Mr. Horbach was paid at the rate $60 per hour to work
on  specific  projects  for the  Company,  primarily  related  to the  Company's
acquisition  and growth  program  including the financing of same.  Mr.  Horbach
received  $50,700  under this  arrangement  in 1999.  Mr.  Horbach was appointed
Interim CFO upon the  resignation  of Douglas F. Long  effective  April 1, 2000.
L.J.  Horbach &  Associates,  Inc. is wholly  owned by Larry J.  Horbach.  These
arrangements  were  terminated  at the  December  2000  meeting  of the Board of
Directors.


Compliance with Section 16(a) of the Exchange Act

Based  solely  on a review of  reports  on Form 3 and 4 and  amendments  thereto
furnished to the Company  during its most recent fiscal year,  reports on Form 5
and amendments  thereto furnished to the Company with respect to its most recent
fiscal year,  the Company  believes that no person who, at any time during 2000,
was subject to the reporting  requirements  of Section 16(a) with respect to the
Company  failed to meet such  requirements  on a timely basis except as follows:
Statesman Group sold shares held,  failed to file Form 4 and subsequently  filed
Form 5 disclosing the sale of shares .

ITEM 11. EXECUTIVE COMPENSATION.

Summary Compensation Table.

The following table sets forth the annual and long-term  compensation during the
last  three  years for  William R.  Ponsoldt,  Sr.,  Douglas F. Long,  Eunice M.
Antosh, and Lawrence Horbach, the only officers who received compensation during
2000.




                           SUMMARY COMPENSATION TABLE


--------------- -------- ----------- ---------- ------------- ------------ ------------- -------- -----------
                                                                            Securities
                                                   Other      Restricted   Underly-ing    LTIP       All
    Name &                                         Annual        Stock       Options/    Pay-outs   other
  Principal                Salary      Bonus       Comp-       Award(s)      SARs ($)      ($)    Comp-ensation
   Position      Year       ($)         ($)      pensation        ($)
--------------- -------- ----------- ---------- ------------- ------------ ------------- -------- -----------

                                                                              
   William      2000      269,114     426,316      10,000          0            0           0         0
Ponsoldt, Sr.   1999      258,000    424,646       7,200           0            0           0         0
 Pres/CEO (1)   1998      252,333    373,022       7,200           0            0           0         0

   Lawrence     2000         0           0        134,180          0            0           0         0
   Horbach,     1999         0           0         90,700          0            0           0         0
   CFO (2)      1998         0           0         36,800          0            0           0         0
     Marc                    0
  Baldinger     2000         0           0           0             0            0           0         0
     (3)
--------------- -------- ----------- ---------- ------------- ------------ ------------- -------- -----------



1. Mr.  Ponsoldt's  salary is to be  adjusted  on January 1 of every year by any
increase  since the previous  January 1 in the Consumer  Price Index ("CPI") for
all Urban Consumers,  U.S. city average,  as published by the U.S. Department of
Labor Bureau of Labor Statistics.  Mr. Ponsoldt's  compensation does not include
options to purchase 10,000 shares of the Company's  common stock issued pursuant
to the board  compensation  program approved by the shareholders in August 1999.
Under the terms of Mr. Ponsoldt's Employment Agreement dated June 3, 1997, he is
entitled to receive as  additional  compensation  an amount  equal to 20% of the
Company's  increase in quarterly common stock net worth,  which is defined to be
the difference between (i) total shareholders' equity and (ii) any shareholders'




equity account related to preferred  stock.  Pursuant to an Agreement dated June
3, 1997 between the Company and Statesman Group,  Inc., which agreement provided
for the release of Mr.  Ponsoldt to assume the offices of  President  and CEO of
the Company, 466,667 shares of the Company's $.040 P.V. Common Stock were issued
to Statesman at a value of $233,333.  Mr.  Ponsoldt has agreed to delay  receipt
for his  compensation in exchange for a demand note which is  collateralized  by
Glas-Aire Stock. The interest rate on the loan is fixed at 9%.

2. L. J. Horbach,  a director of the Company through  December 5, 2000 and L. J.
Horbach  and  Associates,  of which  Mr.  Horbach  is the sole  owner,  received
$134,180 in 2000, $90,700 in 1999 and $36,800 in 1998 for services, expenses and
certain administrative functions provided to the Company.

3. Marc  Baldinger  has  accepted  the  position  of CFO.  The  Company  and Mr.
Baldinger are currently negotiating employment terms and conditions.


Option/SAR Grants.

There were no options/SAR grants to executive officers in 2000.


Aggregated Option/SAR Exercises in Last Fiscal Year and FY-End Option/SAR Value.

There are no stock options (nor tandem SARs) nor  freestanding  SARs outstanding
at December 31, 2000.


Stock Options Granted to Statesman Group, Inc.

Pursuant to an  Agreement  dated June 3, 1997,  as amended and restated on March
24, 1998,  Statesman  Group,  Inc.  was granted  options to purchase 6.1 million
shares of Common  Stock.  Statesman  owned  approximately  25% of the  Company's
outstanding  common  stock prior to the issuance of these  options.  The options
were  issued to  Statesman  in order to secure  the  release  of Mr.  William R.
Ponsoldt,  Sr. to serve as President and Chief Executive  Officer of the Company
and to recognize in part,  the amendment to the Series C Preferred  Shares under
which  Statesman  forfeited  the common  stock  conversion  rights with  respect
thereto.  Statesman also agreed to provide loan guarantees not to exceed the sum
of $300,000  upon the request of the Company and a showing of  reasonable  need.
The Company has recently  commenced  accessing the line of loans from Statesman.
The loans have been collateralized with holdings of Glas-Aire Stock owned by the
Company. Statesman and/or its affiliated interests have provided loan guarantees
and/or  unsecured  prime  interest  rate direct  loans to the Company  exceeding
$2,000,000  since June 1997.  Pursuant  to the Amended  and  Restated  Agreement
between the Company and Statesman,  until their date of expiration,  the options
shall be  exercisable  at any  time in whole or in part at a price  equal to the
lower of (a) the  closing  trading  price as of the most recent date on which at
least  10,000  shares of such  stock were  traded,  or (b) the  average  closing
trading price of the shares during the ninety day period  immediately  preceding
the date of exercise.  The Company agreed to reserve  sufficient  shares to meet
the requirements of the options. The options became exercisable  immediately and
remain exercisable until April 15, 2007. At the option of Statesman, payment may
be made by Statesman  for exercise of the options,  in whole or in part,  in the
form of a promissory note executed by Statesman, secured only by a pledge of the
shares purchased,  which promissory note will accrue interest for any quarter at
the prime rate in effect on the last day of the quarter at Chase Manhattan Bank,
with  interest and principal  payable in a balloon  payment five years after the
date of execution of the note, provided that if the Company's Board of Directors
reasonably  determines  that  exercising the options by delivery of a note would
render the  respective  purchase of shares void or voidable,  then the Board may
require,  as a condition to exercise of the options,  that Statesman  either (i)
pay at least the par  value of the  shares in cash  (with  the  balance  paid by
delivery of a note), or (ii) provide acceptable collateral other than the shares
themselves  to  secure  payment  of the  note.  The  Company  received  no  cash
consideration  with respect to the issuance of the  securities to Statesman,  no
commissions  were paid, and no underwriter was involved.  The options granted to
Statesman have no readily determinable value and, therefore, the Company has not
recognized any costs  associated  with the issuance of these options.  Statesman
has  recently  given  notice to the Company of it's  intention  to exercise  the
options.

Non Qualified Stock Options.

Non qualified options to acquire a total of 90,000 common shares were granted in
2000 to directors of the Company in accordance with the Directors'  compensation
program as approved by the Shareholders in the 1999 Meeting of Shareholders. The
options  were  granted  at an  exercise  price of $0.93  and  $0.84  per  share,
respectively,  the fair value of the common shares at date of grant. The options
vest on February 5, 2000 and February 5, 2001,respectivley,  and are exercisable
to August 5, 2004 and August 5, 2005, respectively.



LTIP Awards.

There have been no awards  under any  Long-Term  Incentive  Plan during the last
completed fiscal year.


Defined Benefit Plans.

The Company has no defined benefit or actuarial plans.


Compensation of Directors.

At the 1999 Meeting of  Shareholders  held on August 5, 1999,  the  Shareholders
approved  a  compensation  program  for  directors  providing  for (i) an annual
retainer for all directors of $10,000,  payable one-half in cash and one-half in
the  Common  Stock  of the  Company,  (ii) a fee of  $125/hour,  with a two hour
minimum,  for  attendance  at each  meeting of the Board or  committee  thereof,
provided that multi-day  meetings and specific  consultations with the Company's
executive  management lasting at least eight hours are compensated on a flat per
diem  rate of  $1,000,  and  (iii) an award of an  option  to all  directors  to
purchase  10,000 shares of the Company's  Common Stock,  at fair market value on
date of grant.

Other Arrangements.

There  were no other  arrangements  pursuant  to which any  director  of Regency
Affiliates, Inc. was compensated during the Company's last completed fiscal year
for  services  provided as a director.  Martin J.  Craffey was paid  $14,000 for
consulting   primarily   with  respect  to  the   operations  of  Rustic  Crafts
International, Inc.


Employment   Contracts,   Termination   of  Employment  and  Change  in  Control
Arrangements.

On June 3, 1997,  Regency  entered into an Employment  Agreement with William R.
Ponsoldt,  Sr. pursuant to which he became the President and CEO of the Company.
The  Agreement  provides for Mr.  Ponsoldt to continue in these duties until his
attainment of retirement age, provided that he may resign upon 30 days notice to
the Company and further  provided  that Mr.  Ponsoldt may be removed from office
upon death or  disability or for just cause.  The Agreement  provides for a base
salary in annual installments,  in advance, of $250,000 each, which salary is to
be  adjusted  on  January 1 of every  year by any  increase  since the  previous
January 1 in the Consumer Price Index ("CPI") for All Urban Consumers, U.S. city
average,  as  published  by the  U.S.  Department  of  Labor,  Bureau  of  Labor
Statistics.  As additional  compensation,  Mr.  Ponsoldt is to receive an amount
equal to 20% of the  Company's  increase in  quarterly  common  stock net worth,
which is defined to be the difference between (i) total shareholders' equity and
(ii) any shareholders'  equity accounts relating to preferred stock. The Company
may elect to pay up to 50% of the  additional  compensation  by the  issuance of
warrants to purchase the  Company's  Common Stock at a price equal to 50% of the
average bid price for the  Company's  Common Stock for the calendar  quarter for
which the increased  compensation is payable. The Agreement further provides for
Mr.  Ponsoldt  to receive  health and  disability  insurance  (with a benefit of
$100,000/year  payable  in the event of long  term  disability),  an  automobile
allowance  of  $600/month  (to  be  adjusted  by  increases  in  the  CPI),  and
reimbursement  of expenses.  The Agreement  provides that Mr.  Ponsoldt will not
compete with the Company for a two year period  following the termination of his
employment and provides for  indemnification  under certain  circumstances.  Any
disputes  between the Company and Mr.  Ponsoldt  under the  Agreement  are to be
resolved through arbitration.

Compensation Committee Report on Executive Compensation.

This item is omitted as Regency Affiliates,  Inc. qualifies as a "small business
issuer" under Rule 405 and Regulation S-B.

Performance Graph.

This item is omitted as Regency Affiliates,  Inc. qualifies as a "small business
issuer" under Rule 405 and Regulation S-B.


Compensation  Committee  Interlocks and Insider  Participation  in  Compensation
Decisions.

This item is omitted as Regency Affiliates,  Inc. qualifies as a "small business
issuer" under Rule 405 and Regulation S-B.



ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

Security ownership of certain beneficial owners.

To the best of the Company's knowledge,  the only beneficial owners of more than
five  percent of  Regency's  voting  securities  as of March 26, 2001 are listed
below:




------------------------ ------------------------------ ------------------------------- ---------------------
    Title of class           Name and address of             Amount and nature of         Percent of Class
                               beneficial owner              beneficial ownership
------------------------ ------------------------------ ------------------------------- ---------------------
                                                                                      
        Regency                Statesman Group,
   Affiliates, Inc.                  Inc.                         8,328,068                    35.7%
       $.40 P.V.                                                     (1)                        (2)
     Common Stock                King & George
                                    Streets

                                Nassau, Bahamas
------------------------ ------------------------------ ------------------------------- ---------------------


1. The nature of beneficial  ownership is sole investment  power and sole voting
power as to all  shares  listed  except  as  listed  below.

2. In addition to 1,345,077 shares owned outright, The Statesman Group, Inc. has
voting  trusts for a) 855,991  shares and b) 27,000  shares as of  December  31,
2000. The Percent of Class also includes the 6,100,000 options,  which Statesman
has given its notice of intention to exercise.

Statesman Group, Inc. is an international  business corporation  organized under
the  laws of the  Bahamas.  Statesman's  principal  business  is the  making  of
investments in the United States and elsewhere.  Both its principal business and
principal  office are located at King & George  Streets,  Nassau,  Bahamas.  The
Statesman  Irrevocable  Trust dated April 15, 1991 is the controlling  person of
Statesman.  The  Statesman  Trust is an  irrevocable  trust for the  benefit  of
William R. Ponsoldt,  Jr., a director of the Company,  Tracey A.  Ponsoldt,  now
married and sometimes  known as Tracey A. Powers,  and  Christopher J. Ponsoldt,
all children of William R.  Ponsoldt,  Sr. The acting  trustees of the Statesman
Trust dated April 15, 1991,  have the sole right to control the  disposition  of
and vote the Regency securities acquired by Statesman.

Security ownership of management.

The  following  table  sets  forth as of March 26,  2001 the number of shares of
Regency's $0.40 P.V. Common Stock beneficially owned by each director and by all
executive  officers and directors of Regency as a group as of such date.  Unless
otherwise  indicated,  each  person has sole voting and  investment  powers with
respect to the shares indicated.






Name of Amount and Nature of

--------------------------- --------------------------- -------------------------- --------------------------
      Title of Class             Beneficial Owner         Beneficial Ownership            Percent of
                                                                                            Class
--------------------------- --------------------------- -------------------------- --------------------------
                                                                                    
   Regency Affiliates,       William R. Ponsoldt, Sr.
      Inc. $.40 P.V.                                             10,633                      .06%
       Common Stock
   Regency Affiliates,          Pamlyn Kelly, Ph.D
      Inc. $.40 P.V.                                             79,633                      .46%
       Common Stock
   Regency Affiliates,           Stephanie Carey
      Inc. $.40 P.V.                                             10,633                      .06%
       Common Stock
   Regency Affiliates,          Martin J. Craffey                                            .06%
      Inc. $.40 P.V.                                             10,633
       Common Stock
   Regency Affiliates,       William R. Ponsoldt, Jr.                                        .06%
      Inc. $.40 P.V.                                             10,633
       Common Stock
   Regency Affiliates,           Fredric R. Lowe                                             .06%
      Inc. $.40 P.V.                                             10,633
       Common Stock
   Regency Affiliates,          Marc H. Baldinger                                            .06%
      Inc. $.40 P.V.                                             10,633
       Common Stock

   Regency Affiliates,       All officers and Common
      Inc. $.40 P.V.         directors as a group (7)            143,431                     .82%
       Common Stock                individuals
--------------------------- --------------------------- -------------------------- --------------------------


Cumulative Senior Preferred $100 Series-C Stock

As of December  31, 2000  certain  members of the Board of  Directors of Regency
Affiliates,  Inc. held warrants to purchase  Cumulative  Senior  Preferred  $100
Series-C Stock from Statesman Group, Inc., as follows:  William R. Ponsoldt, Jr.
(warrants to purchase 1,000 shares);  Pamlyn Kelly, Ph.D.  (warrants to purchase
1,000 shares); and Martin J. Craffey (warrants to purchase 1,000 shares).


Series-D Junior Preferred Stock - $10 Stated Value

Larry J. Horbach and Donald D. Graham hold 1,238 and 4,072  shares  respectively
of the Series-D  Junior  Preferred  Stock - $10 Stated Value over which each has
sole voting power and sole investment power. There are currently 25,694 Series D
Preferred Shares outstanding.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Transactions with management and others.

Reference  is made to Part III,  Item 10, of this  report for a  description  of
certain transactions with L.J. Horbach & Associates, Inc.

Certain business relationships.

Not applicable.

Indebtedness of Management.

Not applicable.




PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, AND REPORTS
ON FORM 8-K.



          a.   The following documents are filed as part of this report:

          1.   Financial Statements:                                               Page

                                                                                 
Independent Auditors' Reports                                                        1-2

Consolidated Balance Sheets as of December 31, 2000 and 1999                         3-4

Consolidated Statements of Operations for the years ended
    December 31, 2000, 1999, and 1998                                                 5

Consolidated Statements of Shareholders' Equity for the years ended
         December 31, 2000, 1999 and 1998                                             6

Consolidated Statements of Cash Flows for the years ended
         December 31, 2000, 1999, and 1998                                           7-8

Notes to Consolidated Financial Statements                                           9-26






        2.   Schedules.

          Certain  schedules are omitted  because of the  condition  under which
          they are required or because the required  information  is included in
          the financial statements or notes thereof.


          b.   The  following  reports on Form 8-K were filed by the  registrant
               during the quarter ended December 31, 2000:

          Current  Report on Form 8-K dated  December 4, 2000 and Filed  January
          16, 2001

          Current  Report on Form 8-K dated  December 4, 2000 and Filed  January
          16, 2001






INDEX TO EXHIBITS


Exhibit No.                Description of Document


                                                                          
1(b)                       Irrevocable Proxies over 855,991 shares of Regency's $0.40 par
                           value Common Stock, and incorporated herein by reference


1(d)                       Security Land And Development Company Limited Partnership
                           Agreement, as amended, filed as Exhibit 1(a) to Registrant's
                           Annual Report on Form 10-K for the year ended December 31,
                           1994, and incorporated herein by reference


3(a)                       Certificate of Incorporation of Registrant filed at Exhibit 6.1 to
                           Registrant's Registration Statement on Form S-14, Registration
                           No. 2-66923 1 (a), page E-1 Agreement For Acquisition among
                           Regency Affiliates, Inc., Statesman Group, Inc., and National
                           Resource Development Corporation, as amended, and
                           incorporated herein by reference


3(b)                       Certificate of Amendment of Certificate of Incorporation of
                           Registrant filed at Exhibit 3.2 to Registrant's Annual Report on
                           Form 10-K, and incorporated herein by reference


3(c)                       Certificate of Amendment of Certificate of Incorporation filed
                           February 15, 1988, and incorporated herein by reference


3(d)                       By-laws of Registrant filed at Exhibit 3.4 to Registrant's
                           Registration Statement on Form S-1, Registration No. 2-86906,
                           and incorporated herein by reference





4(b)                       Certificate of Designation - Series B Preferred Stock, $10 Stated
                           Value, $.10 Par Value filed as Exhibit to Form 10-K dated June
                           7, 1993 and incorporated herein by reference


4(c)                       Certificate of Designation - Series E Preferred Stock, $100 Stated
                           Value, $.10 Par Value filed as Exhibit to Form 10-K dated June
                           7, 1993 and incorporated herein by reference


4(d)                       Certificate of Designation - Series D Junior Preferred Stock, $10
                           Stated Value, $.10 Par Value filed as Exhibit to Form 10-K dated
                           June 7, 1993 and incorporated herein by reference


4(k)                       Certificate of Designation - Series E Preferred Stock, $100 Stated
                           Value, $.10 Par Value filed as Exhibit 4.1 to Registrant's Annual
                           Report on Form 10-K for the year ended December 31, 1995 at
                           page E-1, and incorporated herein by reference


10                         1984 Incentive Stock Option filed as exhibit to Registrants' 1984
                           Proxy Statement, and incorporated herein by reference



10(a)                      Agreement For Acquisition among Regency Affiliates, Inc.,
                           Statesman Group, Inc., and National Resource Development
                           Corporation filed as Exhibit to Form 10-K dated June 7, 1993 and
                           incorporated herein by reference


10(h)                      Employment Agreement dated June 3, 1997, between Regency
                           Affiliates, Inc. and William R. Ponsoldt, Sr., and Agreement
                           dated June 3, 1997, between Regency Affiliates, Inc. and
                           Statesman Group, Inc. filed as Exhibits 10(a) and (b) to the
                           Registrant's report on Form 8-K dated June 13, 1997, and
                           incorporated herein by reference


10(i)                      Asset Purchase and Sale Agreement dated February 27, 1997,
                           between Rustic Crafts Co., Inc. and certain individuals, as
                           Sellers, and Regency Affiliates, Inc., as Purchaser, and
                           Assignment and Assumption of Purchase Agreement dated
                           March 17, 1997, between Regency Affiliates, Inc., and Rustic
                           Crafts International, Inc., filed as Exhibit 10.1 to Registrant's
                           Annual Report on Form 10-K for the year ended December 31,
                           1997 at page E-1, and incorporated herein by reference



10(j)                      Amended and Restated Agreement Between Regency
                           Affiliates, Inc. and the Statesman Group dated March 24,
                           1998 filed as Exhibit 10.2 to Registrant's Annual Report on
                           Form 10-K for the year ended December 31, 1997, at page
                           E-36, and incorporated herein by reference.


10(k)                      Loan Agreement and Pledge and Security Agreement with
                           KBC Bank N.V. dated June 24, 1998, filed as Exhibits 10.1
                           and 10.2 to the registrant's report on Form 10-Q for the
                           quarter ended June 30, 1998, and incorporated herein by
                           reference.


10(l)                      7th Amendment to Partnership Agreement of Security Land
                           and Development Company Limited Partnership dated June
                           24, 1998, filed as Exhibit 10.3 to the Registrant's report on
                           Form 10-Q for the quarter ended June 30, 1998, and
                           incorporated herein by reference.




EXHIBITS FILED HEREWITH


 Exhibit No.                        Description of Document



     10.2                           Purchase Agreement for  a 5% Limited
                                    Partnership Interest in 1500 Woodlawn
                                    Limited Partnership, the General Partner of
                                    Security.

     21                             Schedule of Registrant's Subsidiaries

     23                             Consent Letter from Hausser & Taylor LLP




                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.


                                                      REGENCY AFFILIATES, INC.
                                                            (Registrant)


April 16, 2001                        By: /s/William R. Ponsoldt Sr., President
Date                                      -------------------------------------
                                           William R. Ponsoldt, Sr., President

                                      By: /s/ Marc H. Baldinger
                                          -------------------------------------
                                          Marc H. Baldinger, CFO


Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the date indicated.

      Date                                  Signature and Title

April 16, 2001                      By:     /s/ William R. Ponsoldt, Sr.
Date                                       -------------------------------------
                                           William R. Ponsoldt, Sr. President
                                           and Director


April 16, 2001                              /s/ Stephanie Carey
Date                                        -----------------------------------
                                            Stephanie Carey,
                                            Director


April 16, 2001                              /s/ Martin J. Craffey
Date                                        -----------------------------------
                                            Martin J. Craffey,

                                            Director


April 16, 2001                              ------------------------------------
Date                                        Pamlyn Kelly, Ph.D.,
                                                     Director



April 16, 2001                              ------------------------------------
Date                                        William R. Ponsoldt, Jr.,
                                            Director


April 16, 2001                              ------------------------------------
Date                                        Fredric R. Lowe,
                                            Director


April 16, 2001                              /s/ Marc H. Baldinger
Date                                        ------------------------------------
                                            Marc H. Baldinger,
                                            Director