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

                                    FORM 10-Q

|X|   Quarterly  report  pursuant  to  Section  13 or  15(d)  of the  Securities
      Exchange Act of 1934 for the quarterly period ended June 30, 2005

                                       or

|_|   Transition  report  pursuant to  Section  13 or  15(d)  of  the Securities
      Exchange  Act of 1934  for  the  transition  period  from  ______to______

                         Commission File Number: 0-19704

                               REGAN HOLDING CORP.
             (Exact name of registrant as specified in its charter)

          California                                      68-0211359
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

    2090 Marina Avenue, Petaluma, CA                              94954
(Address of principal executive offices)                        (Zip Code)

                                   707-778-8638
               (Registrant's telephone number, including area code)


     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                               Yes   |X|      No   |_|

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                               Yes   |_|      No   |X|

     As of August 5, 2005, there were 23,668,000 shares of Common Stock-Series A
outstanding and 553,000 shares of Common Stock-Series B outstanding.

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



                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements

                      REGAN HOLDING CORP. AND SUBSIDIARIES
                           Consolidated Balance Sheet


                                                                                            June 30,        December 31,
                                                                                              2005              2004
                                                                                          ------------      ------------
                                                                                           (Unaudited)
Assets
                                                                                                      
Cash and cash equivalents                                                                 $    979,000      $  4,348,000
Trading investments                                                                          6,197,000         7,900,000
Receivable from SCOR Life U. S. Re Insurance Company                                         3,309,000                --
Option to purchase Investors Insurance Company                                                      --         2,975,000
Accounts receivable, net of allowance of $317,000 and $569,000
      at June 30, 2005 and December 31, 2004                                                 1,639,000         1,496,000
Income taxes receivable                                                                        756,000           755,000
Prepaid expenses and deposits                                                                  686,000           705,000
Deferred taxes                                                                                      --           772,000
                                                                                          ------------      ------------
         Total current assets                                                               13,566,000        18,951,000
                                                                                          ------------      ------------
Net fixed assets                                                                            24,062,000        27,675,000
Intangible assets, net                                                                          85,000           122,000
Notes receivable                                                                               899,000           672,000
Other assets                                                                                   151,000           198,000
                                                                                          ------------      ------------
      Total non current assets                                                              25,197,000        28,667,000
                                                                                          ------------      ------------
      Total assets                                                                        $ 38,763,000      $ 47,618,000
                                                                                          ============      ============
Liabilities, redeemable common stock, and shareholders' equity
Liabilities
Accounts payable and accrued liabilities                                                  $  6,171,000      $  5,243,000
Current portion of notes and loan payable                                                    1,823,000           199,000
                                                                                          ------------      ------------
      Total current liabilities                                                              7,994,000         5,442,000
                                                                                          ------------      ------------
Deferred compensation payable                                                                7,526,000         7,748,000
Deferred tax liabilities                                                                            --         1,242,000
Other liabilities                                                                              156,000           854,000
Notes payable, less current portion                                                          9,614,000         9,708,000
                                                                                          ------------      ------------
      Total non current liabilities                                                         17,296,000        19,552,000
                                                                                          ------------      ------------
      Total liabilities                                                                     25,290,000        24,994,000
                                                                                          ------------      ------------
Redeemable common stock, Series A and B                                                      6,373,000         7,486,000
                                                                                          ------------      ------------

Shareholders' equity
Preferred stock, no par value:  Authorized:  100,000,000 shares;
      No shares issued or outstanding                                                               --                --
Series A common stock, no par value:
      Authorized:  45,000,000 shares; issued and outstanding:  20,956,000 shares
      and 20,912,000 shares at June 30, 2005 and December 31, 2004                           3,916,000         3,847,000
Paid-in capital                                                                              6,530,000         6,522,000
Retained earnings (deficit)                                                                 (3,346,000)        4,769,000
                                                                                          ------------      ------------
      Total shareholders' equity                                                             7,100,000        15,138,000
                                                                                          ------------      ------------
Total liabilities, redeemable common stock, and shareholders' equity                      $ 38,763,000      $ 47,618,000
                                                                                          ============      ============


                       See notes to financial statements.
                                       2




                      REGAN HOLDING CORP. AND SUBSIDIARIES
                      Consolidated Statement of Operations
                                   (Unaudited)


                                                     For the Three Months Ended          For the Six Months Ended
                                                   ------------------------------      ------------------------------
                                                              June 30,                            June 30,
                                                   ------------------------------      ------------------------------
                                                       2005              2004               2005              2004
                                                   ------------      ------------      ------------      ------------
Revenue
                                                                                             
 Marketing allowances and commission overrides     $  3,527,000      $  5,511,000      $  7,214,000      $ 12,950,000
 Trailing commissions                                 1,038,000         1,212,000         2,129,000         2,490,000
 Administrative fees                                  2,310,000         2,743,000         4,594,000         5,712,000
 Other revenue                                          268,000           644,000           543,000           919,000
                                                   ------------      ------------      ------------      ------------
 Total revenue                                        7,143,000        10,110,000        14,480,000        22,071,000
                                                   ------------      ------------      ------------      ------------
Expenses

 Selling, general and administrative                  8,301,000         9,570,000        17,913,000        20,835,000
 Depreciation and amortization                        1,218,000         1,151,000         2,204,000         2,206,000
 Goodwill impairment losses                                  --           679,000                --           679,000
 Internal use software impairment loss                2,939,000                --         2,939,000                --
 Other                                                  710,000           536,000         1,274,000         1,172,000
                                                   ------------      ------------      ------------      ------------
 Total expenses                                      13,168,000        11,936,000        24,330,000        24,892,000
                                                   ------------      ------------      ------------      ------------
Operating loss                                       (6,025,000)       (1,826,000)       (9,850,000)       (2,821,000)
                                                   ------------      ------------      ------------      ------------
Other income

Investment income, net                                  384,000           135,000           414,000           252,000
Interest expense                                        (10,000)           (2,000)          (13,000)           (5,000)
                                                   ------------      ------------      ------------      ------------
 Total other income, net                                374,000           133,000           401,000           247,000
                                                   ------------      ------------      ------------      ------------
Loss before income taxes                             (5,651,000)       (1,693,000)       (9,449,000)       (2,574,000)
Provision for (benefit from) income taxes                 3,000          (644,000)         (463,000)       (1,005,000)
                                                   ------------      ------------      ------------      ------------
Net loss before reduction of redeemable
 common stock                                        (5,654,000)       (1,049,000)       (8,986,000)       (1,569,000)
Reduction of redeemable common stock                    871,000            29,000           871,000            29,000
                                                   ------------      ------------      ------------      ------------
Net loss available for common shareholders         $ (4,783,000)     $ (1,020,000)     $ (8,115,000)     $ (1,540,000)
                                                   ============      ============      ============      ============

Basic and diluted net loss per share               $      (0.20)     $      (0.04)     $      (0.33)     $      (0.06)
Weighted average shares outstanding used to
compute basic and diluted net loss per share         24,317,000        23,892,000        24,318,000        23,963,000


                       See notes to financial statements.
                                       3




                      REGAN HOLDING CORP. AND SUBSIDIARIES
                  Consolidated Statement of Shareholders' Equity
                                   (Unaudited)


                                                                                            Retained
                                             Series A Common Stock           Paid-in        Earnings
                                            Shares          Amount           Capital        (Deficit)         Total
                                        -----------      -----------      -----------     -----------      -----------
                                                                                            
Balance December 31, 2004                20,912,000      $ 3,847,000      $ 6,522,000     $ 4,769,000      $15,138,000

     Net loss                                                                              (8,986,000)      (8,986,000)

     Exercise of stock options               44,000           69,000                                            69,000
     Reduction to redemption value of
         redeemable common stock                                                              871,000          871,000
     Producer stock option expense                                              8,000                            8,000
                                                                                                                     -
                                        -----------      -----------      -----------     -----------      -----------
Balance June 30, 2005 (unaudited)        20,956,000      $ 3,916,000      $ 6,530,000     $(3,346,000)     $ 7,100,000
                                        ===========      ===========      ===========     ===========      ===========


                       See notes to financial statements.
                                       4




                      REGAN HOLDING CORP. AND SUBSIDIARIES
                      Consolidated Statement of Cash Flows
                                   (Unaudited)




                                                                           For the Six Months Ended
                                                                                  June 30,
                                                                        ----------------------------
                                                                            2005             2004
                                                                        -----------      -----------
Cash flows from operating activities:
                                                                                   
Net loss                                                                $(8,986,000)     $(1,569,000)
Adjustments to reconcile net loss to net cash used in
operating activities:
     Depreciation and amortization                                        2,204,000        2,206,000
     Losses on write-off of fixed assets                                  3,034,000           62,000
     Impairment of goodwill                                                      --          679,000
     Reduction of allowance for doubtful accounts                          (252,000)        (243,000)
     Losses (gains) on trading securities, net                               63,000         (360,000)
     Other                                                                    8,000           (6,000)
Changes in operating assets and liabilities:
     Sales (purchases) of trading securities, net                         1,640,000         (431,000)
     Receivable from SCOR Life U.S. Re Insurance Company                   (334,000)              --
     Accounts receivable                                                    109,000        2,732,000
     Prepaid expenses and deposits                                           19,000         (159,000)
     Income taxes receivable                                                 (1,000)        (871,000)
     Deferred taxes                                                        (470,000)        (150,000)
     Accounts payable and accrued liabilities                               928,000       (5,100,000)
     Deferred compensation payable                                         (222,000)         749,000
     Other operating assets and liabilities                                (651,000)         947,000
                                                                        -----------      -----------
     Net cash used in operating activities:                              (2,911,000)      (1,514,000)
                                                                        -----------      -----------

Cash flows from investing activities:
Purchases of available-for-sale securities                                       --          (78,000)
Proceeds from sales and maturities of available-for-sale securities              --        3,320,000
Purchases of fixed assets                                                (1,588,000)      (5,727,000)
Proceeds from (issuance of) notes receivable, net                          (227,000)          39,000
Option to purchase Investors Insurance Company                                   --         (375,000)
                                                                        -----------      -----------
     Net cash used in investing activities:                              (1,815,000)      (2,821,000)
                                                                        -----------      -----------
Cash flows from financing activities:
Proceeds from notes and loan payable                                      1,618,000        5,025,000
Payments of notes payable                                                   (88,000)      (2,416,000)
Repurchases of redeemable common stock                                     (242,000)        (523,000)
Stock option exercises                                                       69,000               --
Voluntary repurchases of common stock                                            --         (145,000)
                                                                        -----------      -----------
     Net cash provided by financing activities:                           1,357,000        1,941,000
                                                                        -----------      -----------

Net decrease in cash and cash equivalents                                (3,369,000)      (2,394,000)
Cash and cash equivalents, beginning of period                            4,348,000        9,908,000
                                                                        -----------      -----------
Cash and cash equivalents, end of period                                $   979,000      $ 7,514,000
                                                                        ===========      ===========


                       See notes to financial statements.
                                       5




                      REGAN HOLDING CORP. AND SUBSIDIARIES
              Notes to Consolidated Financial Statements (Unaudited)

1.  Basis of Presentation

    The  accompanying   Consolidated   Financial   Statements  are  prepared  in
    conformity  with  accounting  principles  generally  accepted  in the United
    States of America and  include the  accounts  of Regan  Holding  Corp.  (the
    "Company") and its wholly owned subsidiaries.  All intercompany transactions
    have been eliminated.

    The  Consolidated   Financial  Statements  are  unaudited  but  reflect  all
    adjustments,  consisting only of normal recurring adjustments, which are, in
    the opinion of  management,  necessary for a fair statement of the Company's
    consolidated  financial position and results of operations.  The results for
    the three  months and six months ended June 30,  2005,  are not  necessarily
    indicative  of the  results  to be  expected  for  the  entire  year.  These
    unaudited  Consolidated  Financial  Statements should be read in conjunction
    with the audited Consolidated Financial Statements included in the Company's
    Annual Report on Form 10-K for the year ended  December 31, 2004,  which was
    filed by the Company with the  Securities  and Exchange  Commission on March
    31, 2005.

2.  Recent Accounting Pronouncements

    In  May 2005,  the Financial  Accounting  Standards  Board  ("FASB")  issued
    Statement No. 154, "Accounting Changes  and Error Corrections, a replacement
    of Accounting  Principles  Board ("APB")  Opinion  No. 20 and FASB Statement
    No. 3" ("FAS 154").  FAS 154 provides  guidance on  the accounting  for, and
    reporting of, a change in accounting principle,  in  the absence of explicit
    transition  requirements  specific  to a newly adopted accounting principle.
    Previously,  most voluntary  changes in accounting  principles were required
    to be recognized by way of  a cumulative effect adjustment within net income
    during the period of  the change. FAS 154 requires retrospective application
    to prior  periods'  financial  statements,  unless  it is  impracticable  to
    determine either the  period-specific  effects  or the cumulative  effect of
    the change.  FAS 154  is  effective  for  accounting  changes made in fiscal
    years  beginning  after December 15, 2005. The Company does not believe that
    the  adoption  of FAS 154 will  have a material  effect on its  consolidated
    financial position, results of operations or cash flows.

3.  Stock Options

    The Company has a stock-based  employee  compensation  plan and accounts for
    this plan under the recognition  and  measurement  principles of APB Opinion
    No.  25,   "Accounting   for  Stock  Issued  to   Employees,"   and  related
    interpretations.  No stock-based employee  compensation cost is reflected in
    the net loss, as all options  granted  under the plan had an exercise  price
    equal to the fair market value of the underlying common stock on the date of
    grant.

    The following table illustrates the effect on net loss and loss per share if
    the Company had applied the fair value  recognition  provisions of Statement
    of  Financial   Accounting  Standards  ("SFAS")  No.  123,  "Accounting  for
    Stock-Based Compensation," to stock-based employee compensation:

                                       6





                                                                For the Three Months Ended         For the Six Months Ended
                                                                          June 30,                         June 30,
                                                               ----------------------------      ----------------------------
                                                                   2005            2004              2005             2004
                                                               -----------      -----------      -----------      -----------
                                                                                                      
Net loss available for common shareholders, as reported        $(4,783,000)     $(1,020,000)     $(8,115,000)     $(1,540,000)
Deduct:  Total stock-based employee
   compensation expense determined under the fair
   value method for all awards, net of related tax effects         (16,000)         (68,000)         (33,000)        (137,000)
                                                               -----------      -----------      -----------      -----------
Pro forma net loss available for common shareholders           $(4,799,000)     $(1,088,000)     $(8,148,000)     $(1,677,000)
                                                               ===========      ===========      ===========      ===========
Loss per share:

Basic and diluted - as reported                                $     (0.20)     $     (0.04)     $     (0.33)     $     (0.06)
Basic and diluted - pro forma                                  $     (0.20)     $     (0.05)     $     (0.34)     $     (0.07)



    In December  2004,  the FASB issued SFAS No.  123R,  "Share-Based  Payment",
    which  establishes  standards for  transactions in which an entity exchanges
    its equity  instruments  for goods or  services.  This  standard  requires a
    public entity to measure the cost of employee  services received in exchange
    for an award of equity instruments based on the grant-date fair value of the
    award.  This  eliminates  the exception to account for such awards using the
    intrinsic  method  previously  allowable  under APB Opinion No. 25. In April
    2005, the Securities and Exchange Commission adopted a rule that delayed the
    compliance dates for adoption of SFAS 123R, which the Company had previously
    been  required  to adopt no later than July 1, 2005.  The SEC's rule  allows
    companies to implement SFAS 123R at the beginning of their next fiscal year.
    As a result,  the Company  intends to adopt SFAS 123R  effective  January 1,
    2006. The Company  continues to assess the potential  impact of the adoption
    of SFAS  No.  123R on its  financial  position,  results  of  operations  or
    statement of cash flows.

4.  Loss per Share


                                                                For the Three Months Ended         For the Six Months Ended
                                                                          June 30,                         June 30,
                                                               ----------------------------      ----------------------------
                                                                   2005            2004              2005             2004
                                                               -----------      -----------      -----------      -----------

Net loss                                                       $ (5,654,000)   $ (1,049,000)    $ (8,986,000)    $ (1,569,000)
                                                                                                      
Reduction of redeemable common stock                                871,000          29,000          871,000           29,000
                                                               ------------    ------------     ------------     ------------
Net loss available for common shareholders                     $ (4,783,000)   $ (1,020,000)    $ (8,115,000)    $ (1,540,000)
                                                               ============    ============     ============     ============

Weighted average shares used to compute basic and
  diluted net loss per share                                     24,317,000      23,892,000       24,318,000       23,963,000
                                                               ============    ============     ============     ============
Basic and diluted net loss per share                           $      (0.20)   $      (0.04)    $      (0.33)    $      (0.06)
                                                               ============    ============     ============     ============



    As  the Company  incurred  net losses in the periods  presented,  options to
    purchase 8.1 million  and 14.1 million shares of the Company's  common stock
    as of June 30, 2005 and  2004 were excluded from the  computation of diluted
    net loss per share, as the effect would have been antidilutive.

5.  Comprehensive Loss

    Total  comprehensive  loss for the three and six months ended June 30, 2005,
    was $5,654,000 and  $8,986,000.  For the three and six months ended June 30,
    2004, total comprehensive loss was $1,118,000 and $1,594,000.

6.  Option to Purchase Investors Insurance Corporation

    On July 1, 2002, the Company entered into a Purchase  Option  Agreement with
    SCOR  Life  U.S.  Re  Insurance  Company  ("SCOR"),  a  100%  owner  of  the
    outstanding  capital stock of Investors  Insurance  Corporation  ("Investors
    Insurance").  Pursuant  to the  terms of the  agreement,  SCOR  granted  the
    Company the right to purchase  the  outstanding  capital  stock of Investors
    Insurance in exchange for annual  option fees.  The Company had the right to

                                       7


    exercise the option at any time on or prior to June 30,  2005,  or terminate
    the Option  Agreement in  accordance  with its terms before such date if the
    A.M. Best rating of Investors  Insurance  declined below a specified  level.
    The A.M. Best rating of Investors  Insurance fell below the specified level.
    On June 22, 2005,  the Company  terminated the Option  Agreement.  SCOR will
    repay the option fees paid by the Company pursuant to the Option  Agreement,
    including interest, totaling approximately $3.3 million as of June 30, 2005,
    in three  installments.  The Company had received a total of  $2,242,000  of
    this amount as of August 1, 2005.

7.  Notes and Loan Payable

    The Company has a mortgage on its office  building in Petaluma,  California.
    Payment in full of this note is due on August 1, 2012.  Payments  are due on
    the note based on a 25-year  amortization  schedule.  On August 1, 2012, the
    Company must pay the remaining principal due on the note. Prior to August 1,
    2006, the interest rate on the note is 6.95%. Thereafter,  the interest rate
    will be equal to LIBOR  plus  2.55%,  adjusted  semi-annually,  subject to a
    maximum  semi-annual  1.00%  increase/decrease  in the  interest  rate.  The
    maximum interest rate is 10.50%. As of June 30, 2005, the balance due on the
    note was $7.0 million.

    The Company also has a mortgage on its office building in Rome, Georgia. The
    note has a variable  interest rate indexed to the 30-day LIBOR plus 1.9% and
    is payable over ten years in monthly installments of principal, amortized on
    the basis of a 20-year term, and interest.  At the end of the ten years, the
    Company  must  pay  the  balance  of the  principal  due on  the  note.  The
    outstanding  balance of the note as of June 30, 2005,  was $2.8 million.  To
    manage  interest  expense,  the Company  entered into an interest  rate swap
    agreement with a notional amount equal to the principal balance of the note,
    which  modifies its interest  expense from a variable  rate to a fixed rate.
    The April 2004 swap agreement involves the exchange of interest  obligations
    from April 2004 through  April 2014 whereby the Company pays a fixed rate of
    6.8% in exchange for a variable rate indexed to the 30-day LIBOR plus 1.9%.

    During the six months ended June 30, 2005, the Company  obtained a loan from
    its investment  broker. The loan bears interest at the lender's base lending
    rate plus a  surcharge  based on the  amount of the loan  (7.25% at June 30,
    2005), and is collateralized by the Company's  investment  portfolio.  As of
    June 30, 2005, $1.6 million remained payable under this arrangement.

8.  Income Taxes

    The rate of  benefit  for income  taxes for the three  months and six months
    ended June 30,  2005,  differs  from the  federal and state  statutory  rate
    primarily due to the establishment of a valuation allowance against existing
    deferred tax assets in the amount of $2.2 million and $3.3 million.

9.  Derivative Financial Instruments

    The Company accounts for derivative financial instruments in accordance with
    the  provisions  of  Statement of Financial  Accounting  Standards  No. 133,
    "Accounting for Derivative Instruments and Hedging Activities" ("SFAS 133").
    SFAS 133 requires the Company to measure all  derivatives  at fair value and
    to  recognize  them in the  balance  sheet  as an asset  or  liability.  For
    derivatives  designated  as cash flow  hedges,  changes in fair value of the
    derivative are reported as other  comprehensive  income and are subsequently
    reclassified  into earnings when the hedged  transaction  affects  earnings.
    Changes in fair  value of  derivative  instruments  not  considered  hedging
    instruments and ineffective portions of hedges are recognized in earnings in
    the current period.

    In April 2004 the Company  entered into an interest rate swap agreement with
    a current  notional  amount of $2.8  million to hedge the  interest  expense
    associated  with its  LIBOR-based  borrowings.  The Company  designated  the
    interest rate swap as a qualifying cash flow hedge under SFAS 133.

10.   Impairment of Goodwill

    During the second  quarter of 2004,  due to the failure of Values  Financial
    Network, Inc. ("VFN") to produce revenues as projected,  particularly in the
    corporate  arena,  management  decided to cease  actively  marketing  to the
    corporate  market.  As a result,  management  lowered its  expectations  for
    future  sales.  This  event met the  criteria  of a  "triggering  event" for
    testing the  recoverability of long-lived assets as required by Statement of
    Financial  Accounting  Standards  No. 144 ("SFAS 144")  "Accounting  for the
    Impairment  or  Disposal of  Long-Lived  Assets".  Accordingly,  the

                                       8



    Company  compared  the  carrying  amount of VFN's  long-lived  assets to the
    projected sum of the undiscounted cash flows expected to result from the use
    and eventual  disposition of the asset group. Based on the fact that the sum
    of the undiscounted cash flows exceeded VFN's assets,  the Company concluded
    no impairment had occurred to the long-lived assets.

    As a result of performing the impairment  tests required under SFAS 144, the
    Company  was then  required  under the  provisions  of SFAS 142 to perform a
    goodwill impairment test using the revised cash flows forecast discounted at
    an appropriate cost of capital.  The results of this test indicated that the
    Company's goodwill was not recoverable.  Accordingly, the Company recorded a
    goodwill impairment loss of $679,000 during the second quarter of 2004.

11. Impairment of Internal Use Software

    In 1998,  the Company  began a project  intending  to replace  its  existing
    policy  administration system with new licensed software after the vendor of
    the existing  policy  administration  system required the Company to migrate
    from the  existing  system to an  alternative  platform.  In late 2002,  the
    Company learned from its vendor that it might be able to retain its existing
    system.   Modification  and  customization  of  the  licensed  software  was
    suspended  in  December  of  2002.  As a  result  of an  evaluation  of  the
    Company-wide  technological  needs,  which  included  an  assessment  of the
    viability of the existing  system,  it was concluded  that the Company would
    use both  systems.  In the  fourth  quarter of 2003 the  Company  recorded a
    write-off of $1.1 million  associated  with the abandoned  components of the
    software costs.

    In 2004,  the  Company  began  the  process  of  creating  a new  technology
    architecture,  the intent of which was to implement a multi-tiered structure
    that would allow the Company to continue to use its existing  administration
    system to administer its current business while using the new administration
    system for new products and carriers.

    In 2005,  the Company  conducted  further  independent  research,  including
    consultation  with  industry  experts  about  software  solutions  currently
    available in the  marketplace  and the benefits  that  companies,  which are
    employing these systems,  are receiving.  In the second quarter of 2005, the
    Company  concluded  that the advances in technology and  functionality  that
    these new  designs  have  delivered,  along  with the  associated  financial
    benefits, are greater than the Company would realize by completing its plans
    to implement its new administration  system. In addition,  the vendor of the
    Company's new  administration  system  announced that they will no longer be
    providing the  appropriate  updates for the system to the licensed users for
    all future  regulatory  changes,  and that it will be the  responsibility of
    each company that uses the system to modify the system for such changes.  As
    a result,  management  determined  that the internal  use  software  project
    associated with the new administration system had been impaired,  and in the
    second  quarter of 2005,  the Company  recorded a write-off  of $2.9 million
    associated with abandoned components of the internal use software project.

                                       9



12.   Segment Information


                                           Total Revenue                                            Net Loss
                    ------------------------------------------------------ --------------------------------------------------------
                          Three Months Ended           Six Months Ended          Three Months Ended           Six Months Ended
                               June 30,                    June 30,                   June 30,                    June 30,
                    --------------------------  -------------------------- ---------------------------  ---------------------------
                        2005           2004        2005           2004          2005          2004         2005           2004
                    ------------  ------------  ------------  ------------ -------------  ------------  ------------  -------------
Legacy Marketing
                                                                                              
Group               $  6,339,000  $  9,317,000  $ 12,934,000  $ 20,408,000  $ (4,784,000) $   (397,000) $ (7,756,000) $   (584,000)
Legacy Financial
Services, Inc.           896,000       861,000     1,720,000     1,815,000       (75,000)      (12,000)     (127,000)     (108,000)
Imagent Online, LLC       46,000        74,000        98,000       133,000      (662,000)     (137,000)     (907,000)     (278,000)
Values Financial
Network, Inc.              1,000        10,000         4,000        20,000      (133,000)     (503,000)     (196,000)     (599,000)
Intercompany
Eliminations            (139,000)     (152,000)     (276,000)     (305,000)           --            --            --            --
                    ------------  ------------  ------------  ------------ -------------  ------------  ------------  -------------
Total               $  7,143,000  $ 10,110,000  $ 14,480,000  $ 22,071,000  $ (5,654,000) $ (1,049,000) $ (8,986,000) $ (1,569,000)
                    ============  ============  ============  ============  ============  ============  ============  =============




                                               Total Assets
                                     --------------------------------
                                       June 30,          December 31,
                                         2005                2004
                                     ------------        ------------
Legacy Marketing Group               $ 41,459,000        $ 50,487,000
Legacy Financial Services, Inc.         1,453,000           1,512,000
Imagent Online, LLC                     2,434,000           2,514,000
Values Financial Network, Inc.          1,944,000           2,069,000
Other                                      63,000              63,000
Intercompany Eliminations              (8,590,000)         (9,027,000)
                                     ------------        ------------
Total                                $ 38,763,000        $ 47,618,000
                                     ============        ============


    In June 2005,  management of the Company  authorized the dissolution  of its
    Other segment,  Legacy  Reinsurance  Company ("Legacy Re"). The  dissolution
    became  effective  in July  2005.  Legacy  Re did  not have any  results  of
    operations in the six months ended June 30, 2005 and 2004.

13. Subsequent Events

    On July 25, 2005, the Company entered into a  sale/leaseback  agreement (the
    "Agreement") with a potential buyer. Pursuant to the terms of the Agreement,
    the Company will sell its office buildings in Petaluma,  California,  to the
    potential buyer for a purchase price of $13.1 million. Concurrently with the
    sale of the buildings, the Company and the potential buyer will enter into a
    ten year lease  agreement,  whereby the  Company  will lease back (i) 71,612
    square  feet for a period not to exceed  eighteen  months  and (ii)  between
    35,612 and 51,612  square  feet for the  remainder  of the lease  term.  The
    monthly base rent will be $1.30 per square foot and will  increase  annually
    by three percent during the term of the lease, in addition to property taxes
    and operating expenses. Pursuant to the terms of the lease, the Company will
    initiate a standby  letter of credit in the amount of $1.0  million,  naming
    the potential buyer as the beneficiary.  The potential buyer will be allowed
    to draw upon the letter of credit in the event of a default  under the terms
    of the lease. The extent of such draw by the potential buyer will be limited
    to the amount necessary to cure the default. Additionally, the amount of the
    letter of credit will be reduced if the Company meets certain  profitability
    criteria as specified in the  Agreement  and at the  expiration of the lease
    the  remaining  balance will be returned to the Company.  The closing of the
    sale/leaseback of the property is subject to the potential buyer obtaining a
    financing commitment,  within 45 days from the date of the Agreement, from a
    lender with terms that are acceptable to the potential buyer. The closing is
    also  subject  to a 30-day  due  diligence  period,  during  which  time the
    potential buyer will inspect certain  documents  pertaining to the property.
    The  potential  buyer has the right,  at any time  during the due  diligence
    period,  to  disapprove  of the due  diligence  materials  or other  matters
    relating to the property and terminate the  Agreement.  If the  transactions
    contemplated  by the  agreement  are  consummated,  the Company will pay the
    outstanding  balance on, and all the amounts due under,  the mortgage on the
    property.

                                       10



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

Forward-Looking Statements

     Certain  statements  contained  in this  document,  including  Management's
Discussion and Analysis of Financial  Condition and Results of Operations,  that
are not historical facts,  constitute  "forward-looking  statements"  within the
meaning  of  the  Private  Securities   Litigation  Reform  Act  of  1995.  Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors that may cause the actual  results or performance of Regan Holding
Corp.  and its  businesses to be materially  different  from those  expressed or
implied by such  forward-looking  statements.  These  risks,  uncertainties  and
factors include,  among other things,  the following:  general market conditions
and  the  changing  interest  rate  environment;  population  growth  rates  and
demographic  patterns;  the interruption,  deterioration,  or termination of our
relationships with the insurance carriers who provide our products or the agents
who market and sell them; the ability to develop and market new products to keep
up with  the  evolving  industry  in which we  operate;  increased  governmental
regulation, especially regulations affecting insurance, reinsurance, and holding
companies;  the ability to attract and retain talented and productive personnel;
the ability to effectively  fund our working capital  requirements;  the risk of
substantial  litigation or insurance  claims;  and other factors  referred to in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations located in our Annual Report on Form 10-K for the year ended December
31, 2004.

     Regan  Holding  Corp.  assumes  no  obligation  to  update  forward-looking
statements to reflect  actual  results or changes in or additions to the factors
affecting such forward-looking statements.

Recent Industry Developments

     During the past year, several federal, state and insurance  self-regulatory
organization  proposals  have been made  that  could  affect  our  business.  As
discussed below, a few of these proposals have become effective,  and others may
be made or adopted.

     In December 2004, the National Association of Insurance  Commissioners (the
"NAIC")  approved  amendments to the NAIC's  Producer  Licensing  Model Act (the
"Model Act"). Under the Model Act, producers, like Legacy Marketing's Producers,
who  have  been  appointed  by an  insurer  as its  agent  and  do  not  receive
compensation  from a  customer,  are not  required  to  disclose  the  amount of
compensation received from the insurer.  However, under the Model Act, producers
are  required to disclose to the  customer,  prior to selling  insurance to that
customer,  that the producer will be receiving compensation from the insurer, or
that the  producer  represents  the  insurer  and may  provide  services  to the
customer for the insurer.  At least one state has adopted a regulation  based on
the Model Act and others are considering  similar regulation or legislation.

     In April 2005,  California  Insurance  Commissioner John Garamendi released
for public review revised proposed  regulations  addressing  broker conduct.  As
currently drafted, the proposed  regulations would, among other things,  require
brokers to  disclose  whether  they are  acting on behalf of the  insurer or the
customer,  prohibit brokers who are acting on behalf of customers from accepting
compensation  from third parties without the prior consent of the customer,  and
require brokers to disclose  whether they will seek quotes from one or more than
one insurer.  If the broker were to seek quotes from more than one insurer,  the
proposed  regulations  would also  require the broker to disclose  the number of
quotes  obtained,  the names of the insurers  that  provide the quotes,  and the
compensation  the broker could  receive from each insurer if that  insurer's bid
were accepted by the customer.

     Also this year,  the Securities and Exchange  Commission  informed  certain
issuers of equity-linked  annuities that it is examining  whether such annuities
need to be registered  under the  Securities Act of 1933. On August 8, 2005, the
NASD issued guidance to its members indicating that broker-dealers  regulated by
the NASD have  certain  responsibilities  with  respect to the offer and sale of
equity-linked annuities, including an obligation to determine the suitability of
such products for their customers, regardless of whether equity-linked annuities
are deemed to be  securities.  Finally,  some  state  insurance  regulators  are
considering  whether  additional  suitability  regulations should be implemented
with  respect  to all sales of fixed  annuities,  particularly  with  respect to
senior citizens.


                                       11


     Our core business  consists of selling fixed annuity  products on behalf of
insurance  carriers  through a network of  approximately  24,000  Producers.  If
amendments  to the  Model  Act,  the  regulations  proposed  by  the  California
Insurance  Commissioner,  or similar or  additional  regulations  are adopted by
states  in  which we  conduct  business,  the way in which we and the  Producers
conduct business could be impacted.  Similarly, if the initiatives undertaken by
states,  the  Securities  and  Exchange  Commission  or the NASD with respect to
equity-linked  and other annuities result in new regulation or legislation,  our
operations and those of our Producers could be adversely affected. We are unable
to predict  whether  or which of these  initiatives  will  result in new laws or
regulations,  or whether other new  initiatives  may affect our business and the
demand for fixed annuity products marketed by Legacy Marketing.  It is possible,
however, that if such proposals or initiatives result in new regulation or laws,
they could have a material  adverse effect on the insurance  industry in general
or on our financial condition and results of operations.

Overview

     On  July  25,  2005,  we  entered  into  a  sale/leaseback  agreement  (the
"Agreement") with a potential buyer. Pursuant to the terms of the Agreement,  we
will sell our office  buildings in Petaluma,  California to the potential  buyer
for a  purchase  price  of  $13.1  million.  Concurrently  with  the sale of the
buildings,  Regan  Holding Corp.  and the potential  buyer will enter into a ten
year lease  agreement,  whereby we will lease back (i) 71,612  square feet for a
period not to exceed  eighteen  months and (ii) between 35,612 and 51,612 square
feet for the  remainder  of the lease term.  The monthly base rent will be $1.30
per square foot and will increase  annually by three percent  during the term of
the lease, in addition to property taxes and operating expenses. Pursuant to the
terms of the lease, we will initiate a standby letter of credit in the amount of
$1.0 million, naming the potential buyer as the beneficiary. The potential buyer
will be  allowed  to draw  upon the  letter  of credit in the event of a default
under the terms of the  lease.  The extent of such draw by the  potential  buyer
will be limited to the amount necessary to cure the default.  Additionally,  the
amount of the letter of credit will be reduced if we meet certain  profitability
criteria as specified in the  Agreement  and at the  expiration of the lease the
remaining  balance will be returned to us. The closing of the  sale/leaseback of
the property is subject to the potential buyer obtaining a financing commitment,
within 45 days from the date of the Agreement, from a lender with terms that are
acceptable to the potential  buyer.  The closing is also subject to a 30-day due
diligence  period,  during which time the potential  buyer will inspect  certain
documents pertaining to the property.  The potential buyer has the right, at any
time  during  the due  diligence  period,  to  disapprove  of the due  diligence
materials or other matters relating to the property and terminate the Agreement.
If the transactions  contemplated by the agreement are consummated,  we will pay
the outstanding  balance on, and all the amounts due under,  the mortgage on the
property.

     On June 14, 2005, we agreed with AmerUs Annuity Group Co.  ("AmerUs"),  the
parent  company of IL Annuity,  on the process to be followed for the Company to
provide   reasonable   assistance   to  AmerUs  to   transition  to  AmerUs  the
administration of certain IL Annuity insurance  contracts in accordance with the
provisions  of the  administrative  agreement  between  Legacy  Marketing and IL
Annuity.  Legacy Marketing has been administering these products under the terms
of the  administrative  agreement  since  January  1, 1996.  The  administrative
agreement is scheduled  to expire on December 31, 2005.  We are in  negotiations
with  AmerUs  with  respect to the  possible  acceleration  or  deferral  of the
expiration date of the  administrative  agreement.  In the six months ended June
30,  2005,  we  received  approximately  $915,000  in gross  revenue  under  the
administrative  agreement.  We are examining our expenses  associated  with this
block of business and  evaluating  the impact such  termination or expiration is
likely to have on our net income.  Termination of the  administrative  agreement
will not affect the commissions earned by Legacy Marketing on additional premium
received or assets under  management  with respect to the  underlying IL Annuity
insurance contracts.

     On July 1, 2002, we entered into a Purchase Option Agreement with SCOR Life
U.S. Re Insurance  Company  ("SCOR"),  a 100% owner of the  outstanding  capital
stock of Investors Insurance Corporation  ("Investors  Insurance").  Pursuant to
the  terms  of  the  agreement,  SCOR  granted  us the  right  to  purchase  the
outstanding  capital stock of Investors  Insurance in exchange for annual option
fees.  We had the right to  exercise  the option at any time on or prior to June
30, 2005, or terminate the Option  Agreement in accordance with its terms before
such  date if the A.M.  Best  rating of  Investors  Insurance  declined  below a
specified  level.  The A.M.  Best rating of Investors  Insurance  fell below the
specified level. On June 22, 2005, we terminated the Option Agreement. SCOR will
repay the option  fees paid by us pursuant  to the Option  Agreement,  including
interest,  totaling  approximately  $3.3 million as of June 30,  2005,  in three
installments. We received $2,242,000 of this amount as of August 1, 2005.

     In 1998,  we began a project  intending  to  replace  our  existing  policy
administration  system  with new  licensed  software  after  the  vendor  of the
existing policy  administration  system required us to migrate from the existing
system to an alternative platform. In late 2002, we learned from the vendor that
we might be able to retain the existing system.


                                       12


Modification  and  customization  of the  licensed  software  was  suspended  in
December of 2002. As a result of an evaluation of the Company-wide technological
needs,  which included an assessment of the viability of the existing system, it
was concluded  that we would use both systems.  In the fourth quarter of 2003 we
recorded a write-off of $1.1 million associated with the abandoned components of
the software costs.

     In 2004,  we began the process of creating a new  technology  architecture,
the intent of which was to implement a  multi-tiered  structure that would allow
us to continue  to use the  existing  administration  system to  administer  our
current business while using the new administration  system for new products and
carriers.

     In 2005, we conducted further independent research,  including consultation
with  industry  experts  about  software  solutions  currently  available in the
marketplace and the benefits that companies,  which are employing these systems,
are receiving.  In the second quarter of 2005, we concluded that the advances in
technology and functionality  that these new designs have delivered,  along with
the  associated  financial  benefits,  are  greater  than we  would  realize  by
completing our plans to implement the new  administration  system.  In addition,
the vendor of the new  administration  system announced that they will no longer
be providing the  appropriate  updates for the system to the licensed  users for
all future regulatory  changes,  and that it will be the  responsibility of each
company that uses the system to modify the system for such changes. As a result,
management determined that the internal use software project associated with the
new administration system has been impaired,  and in the second quarter of 2005,
we recorded a write-off of $2.9 million associated with abandoned  components of
the internal use software project.

Regan Holding Corp. Consolidated

     We had a  consolidated  net loss of $5.7  million  during the three  months
ended June 30, 2005,  compared to a consolidated net loss of $1.0 million during
the same  period in 2004.  For the six  months  ended  June 30,  2005,  we had a
consolidated  net loss of $9.0 million  compared to a  consolidated  net loss of
$1.6  million  during  the same  period in 2004.  The  increased  losses of $4.7
million and $7.4 million  were  primarily  due to higher net losses  incurred by
Legacy Marketing Group ("Legacy Marketing").

Legacy Marketing

     During the three  months ended June 30, 2005,  Legacy  Marketing  had a net
loss of $4.8 million,  compared to a net loss of $397,000 during the same period
in 2004. For the six months ended June 30, 2005, Legacy Marketing had a net loss
of $7.8  million,  compared to a net loss of $584,000  during the same period in
2004. The increased losses were primarily due to decreased revenue, internal use
software impairment losses and an increase in the valuation allowance associated
with the Company's  deferred tax assets,  partially offset by decreased selling,
general and  administrative  expenses.  Excluding the effect of the internal use
software  impairment losses and the increase in the deferred tax asset valuation
allowances,  Legacy  Marketing's  net loss for the three  months  and six months
ended June 30, 2005, would have been $85,000 and $2.0 million.

     During  the  three  months  and six  months  ended  June 30,  2005,  Legacy
Marketing's  commissions and marketing  allowances  decreased $2.1 million (42%)
and $5.7 million  (49%)  compared to the same periods in 2004.  The decrease was
primarily due to decreased sales of fixed annuities issued by Legacy Marketing's
carriers.

     Legacy Marketing  experienced a decrease in sales of fixed annuities issued
by  Investors  Insurance  during the three  months and six months ended June 30,
2005,  compared  to the same  periods  in 2004.  We  believe  the  decrease  was
primarily  attributable  to a  downgrade  in the  A.M.  Best  credit  rating  of
Investors  Insurance  from an A- rating to a B++ rating in September  2003. As a
result,  sales of fixed annuities issued by Investors Insurance began to decline
significantly in the second quarter of 2004 and continued to decline through the
end of 2004.  Revenues from the sales and administration of Investors  Insurance
products  decreased  $786,000 and $2.8  million  during the three months and six
months ended June 30, 2005,  compared to the same periods in 2004.  Revenue from
sales and  administration of Investors  Insurance products accounted for 21% and
23% of our total  consolidated  revenue  during the three  months and six months
ended June 30, 2005.

     Legacy  Marketing's   annuity  sales  were  also  negatively   affected  by
Transamerica  Life  Insurance  Company  ("Transamerica")  and  Legacy  Marketing
deciding  to  discontinue  the  marketing  of  Transamerica  products  that were
marketed   exclusively  by  Legacy   Marketing,   effective  May  3,  2004.  The
discontinued  products accounted for approximately 19% of our total consolidated
revenue  for  the  three  months  and  six  months  ended  June  30,  2005,  and

                                       13



approximately 28% of our total consolidated revenue for the three months and six
months ended June 30, 2004.  Revenues derived from sales and  administration  of
Transamerica  products  decreased $1.5 million and $3.3 million during the three
months and six months ended June 30, 2005, compared to the same periods in 2004.
Legacy Marketing continues to administer the discontinued products and to accept
additional premium payments,  subject to applicable additional deposit rules for
these products.

     The low  interest  rate  environment  has caused many  carriers  that issue
declared rate annuities,  such as American National Insurance Company ("American
National"),  to reduce crediting rates and compensation.  As a result,  sales of
the American  National  products in the second quarter and  year-to-date of 2005
were lower than in the same periods of 2004. The affected products accounted for
approximately 8% and 9% of our total  consolidated  revenue for the three months
and six months ended June 30, 2004, and 3% of our total consolidated revenue for
the three months and six months ended June 30, 2005.  Revenue derived from sales
and  administration of American National  products  decreased  $853,000 and $1.6
million during the three months and six months ended June 30, 2005,  compared to
the same periods in 2004.

     Administrative  fees decreased $438,000 (16%) and $1.1 million (20%) during
the three  months  and six  months  ended June 30,  2005,  compared  to the same
periods  in 2004,  primarily  due to  decreased  issuing  and  maintenance  fees
resulting from decreased fixed annuity sales.

     During  the  three  months  and six  months  ended  June 30,  2005,  Legacy
Marketing  sold  and  administered   products   primarily  on  behalf  of  three
unaffiliated insurance carriers:  American National,  Transamerica and Investors
Insurance.  As indicated below,  the agreements with these carriers  generated a
significant portion of our total consolidated revenue:

                                Three Months Ended    Six Months Ended
                                     June 30,             June 30,
                                ------------------   ------------------
                                 2005        2004     2005        2004
                                ------      ------   ------      ------
American National                 24%         25%      25%         24%
Transamerica                      19%         28%      19%         28%
Investors Insurance
Corporation                       21%         23%      23%         27%


     Legacy Marketing also performs  administrative services for products issued
by John Hancock  Variable  Life  Insurance  Company and IL Annuity and Insurance
Company.

     Our   consolidated   revenues  were  derived   primarily   from  sales  and
administration of the following annuity products:




                                                               Three Months Ended   Six Months Ended
                                                                    June 30,            June 30,
                                                               ------------------  -----------------
                                                                2005        2004    2005       2004
                                                               ------      ------  ------     ------
                                                                                    
BenchMark(SM) series (sold on behalf of American National)       23%         24%     24%        23%
SelectMark(R) series (sold on behalf of Transamerica)            19%         28%     19%        28%
MarkOne(SM) series (sold on behalf of Investors Insurance
Corporation)                                                     13%         19%     16%        26%



     Excluding  the $2.9 million  impairment  charge for internal use  software,
Legacy Marketing's expenses decreased $1.2 million (12%) during the three months
ended June 30, 2005, and $2.9 million (14%) during the six months ended June 30,
2005,  compared  to the same  periods in 2004,  primarily  due to  decreases  in
selling,   general   and   administrative   expenses.   Selling,   general   and
administrative  expenses  decreased  $1.2 million  (14%) and $2.9 million  (15%)
during the three months and six months ended June 30, 2005, compared to the same
periods in 2004,  primarily  due to a decrease in employee  compensation  as the
result of reduced employee headcount and temporary help.

     Legacy Marketing has established a valuation allowance related primarily to
its federal and state deferred tax assets, which increased $1.8 million and $2.8
million for the three months and six months ended June 30, 2005.

                                       14



Legacy Financial Services

     During  the second  quarter of 2005,  Legacy  Financial  Services  ("Legacy
Financial") had a net loss of $75,000,  compared to a net loss of $12,000 during
the same period in 2004. The increased losses in the second quarter of 2005 were
primarily  due  to  an  increase  in  the  valuation  allowance  against  Legacy
Financial's  deferred tax assets. For the six months ended June 30, 2005, Legacy
Financial had a net loss of $127,000,  compared to a net loss of $108,000 during
the same period in 2004,  primarily due to decreased revenues and an increase in
the  valuation  allowance  against  Legacy  Financial's   deferred  tax  assets,
partially offset by decreased expenses.

     Legacy  Financial's  revenue  decreased  $95,000 (5%) during the six months
ended June 30,  2005,  compared to the same period in 2004,  primarily  due to a
decrease in  administrative  and  advisory  fees.  Legacy  Financial's  expenses
decreased $199,000 (10%) during the six months ended June 30, 2005,  compared to
the same period in 2004.  The decrease in the expenses  was  primarily  due to a
decrease in selling, general and administrative  expenses.  Selling, general and
administrative  expenses  decreased  $211,000  (12%)  primarily due to decreased
employee  compensation  expense  resulting from reduced temporary help costs and
decreased professional fees.

     Legacy Financial has established a valuation allowance related primarily to
its federal and state deferred tax assets,  which increased  $78,000 and $77,000
for the three months and six months ended June 30, 2005.

Imagent Online, LLC

     Imagent Online, LLC ("Imagent") had a net loss of $662,000 during the three
months ended June 30, 2005,  compared to a net loss of $137,000  during the same
period in 2004.  During the six months  ended June 30,  2005,  Imagent had a net
loss of $907,000,  compared to a net loss of $278,000  during the same period in
2004.  The  increased  losses were  primarily  due to increased  expenses and an
increase in the  valuation  allowance  against  Imagent's  deferred  tax assets.
Expenses went up $247,000  (83%) and $411,000  (69%) during the three months and
six months  ended June 30, 2005,  compared to the  corresponding  2004  periods,
primarily due to increased employee  compensation  resulting from an increase in
headcount and increased depreciation expense.

     Imagent has  established a valuation  allowance  related to its federal and
state deferred tax assets, which increased $319,000 for the three months and six
months ended June 30, 2005.

Values Financial Network, Inc.

     Values  Financial  Network,  Inc. ("VFN") had a net loss of $133,000 during
the three months ended June 30, 2005,  compared to a net loss of $503,000 during
the same period in 2004.  During the six months ended June 30,  2005,  VFN had a
net loss of $196,000,  compared to a net loss of $599,000 during the same period
in 2004. The decreased  losses were primarily due to higher  expenses in the six
months ended June 30, 2004, largely as a result of goodwill impairment losses of
$679,000  recorded during that period.  Other VFN operating  expenses  decreased
$75,000  (44%) and  $128,000  (38%) during the three months and six months ended
June 30, 2005, compared to the same periods in 2004,  primarily due to decreased
wages and professional fees.

     During the second  quarter  of 2004,  due to the  failure of VFN to produce
revenues as projected,  particularly in the corporate arena,  management decided
to cease actively  marketing to the corporate  market.  As a result,  management
lowered its  expectations  for future  sales.  This event met the  criteria of a
"triggering  event" for  testing  the  recoverability  of  long-lived  assets as
required by  Statement of Financial  Accounting  Standards  No. 144 ("SFAS 144")
"Accounting for the Impairment or Disposal of Long-Lived  Assets".  Accordingly,
we compared the carrying amount of VFN's long-lived  assets to the projected sum
of the  undiscounted  cash flows  expected to result  from the use and  eventual
disposition  of  the  asset  group.  Based  on  the  fact  that  the  sum of the
undiscounted  cash flows exceeded  VFN's assets,  we concluded no impairment had
occurred to the long-lived assets.

     As a result of performing the impairment  tests required under SFAS 144, we
were  then  required  under the  provisions  of SFAS 142 to  perform a  goodwill
impairment  test  using  the  revised  cash  flows  forecast  discounted  at  an
appropriate  cost of  capital.  The  results  of this  test  indicated  that the
goodwill was not  recoverable.  Accordingly,  we recorded a goodwill  impairment
loss of $679,000 during the second quarter of 2004.

                                       15



Liquidity and Capital Resources

     Net cash used in operating  activities  was $2.9 million for the six months
ended June 30, 2005,  compared to net cash used in operating  activities of $1.5
million for the same period in 2004.  The change was  primarily due to decreased
operating results,  a smaller decrease in accounts  receivable in the six months
ended 2005 compared to the same period in 2004, decreased deferred  compensation
payable,  and a decrease in other  operating  liabilities.  These  amounts  were
partially  offset by  increased  accounts  payable and accrued  liabilities  and
proceeds from the sale of trading securities.

     Net cash used in investing  activities  was $1.8 million for the six months
ended June 30, 2005,  compared to net cash used in investing  activities of $2.8
million  for the six  months  ended  June 30,  2004.  The  favorable  change was
primarily  due  to  reduced   purchases  of  fixed  assets,   which  was  mainly
attributable to significant software purchases and construction costs related to
our servicing  facility in Rome,  Georgia during the first quarter of 2004. This
favorable  change was partially  offset by a decrease in proceeds from the sales
and maturities of available-for-sale securities in the six months ended June 30,
2005, compared to the same period in the previous year.

     Net cash  provided by  financing  activities  was $1.4  million for the six
months  ended  June  30,  2005,  compared  to net  cash  provided  by  financing
activities of $1.9 million for the six months ended June 30, 2004.  The decrease
was mainly due to net loan proceeds received in the six months ended 2004, which
were primarily related to the loan on our servicing  facility in Rome,  Georgia.
The decrease was partially offset by an increase in proceeds from loans received
from our investment broker in the six months ended June 30, 2005.

     During 2003, we began  construction of a new building in Rome,  Georgia and
established a $2.7 million loan facility to finance  construction  costs. During
April 2004,  we  refinanced  our  construction  loan,  replacing  it with a $2.9
million  variable  interest rate note indexed to the 30-day LIBOR plus 1.9%. The
note is payable over ten years in monthly  installments of principal,  amortized
on the basis of a 20-year term,  and interest.  At the end of the ten years,  we
must pay the balance of the principal due on the note. The  outstanding  balance
of the note as of June 30, 2005, was $2.8 million.  To manage interest  expense,
we entered into an interest rate swap agreement with a notional  amount equal to
the principal  balance of the note,  which modifies its interest  expense from a
variable  rate to a fixed  rate.  The April  2004 swap  agreement  involves  the
exchange of interest  obligations  from April 2004 through April 2014 whereby we
pay a fixed rate of 6.8% in exchange  for a variable  rate indexed to the 30-day
LIBOR plus 1.9%.

     We used $2.9 million of cash in our  operations  and incurred  consolidated
net losses of $9.0 million  during the six months  ended June 30,  2005.  If our
consolidated net losses continue, or if requests to repurchase redeemable common
stock  increase  significantly,  a cash shortfall  could  ultimately  occur.  We
believe that existing cash and investment  balances,  together with  anticipated
cash  flow  from  operations,  proceeds  from  the  pending  sale of our  office
buildings  in Petaluma,  California,  and the refund of option fees paid to SCOR
will provide sufficient funding for the foreseeable future. Furthermore, we have
lowered our cost  structure by reducing our employee  headcount and  eliminating
consulting costs on several corporate initiatives.  However, in the event that a
cash shortfall does occur, we believe that adequate  financing could be obtained
to meet our cash flow  needs.  There can be no  assurances  that such  financing
would be available on favorable terms.

                                       16



Item 3. Quantitative and Qualitative Disclosures About Market Risk

     There have been no material changes in our market risk, interest rate risk,
credit risk, or equity price risk since December 31, 2004. Please see our Annual
Report on Form 10-K for the year ended  December  31, 2004 for more  information
concerning Quantitative and Qualitative Disclosures About Market Risk.

Item 4. Controls and Procedures

     We  maintain  disclosure  controls  and  procedures  (as  defined  in  Rule
13a-15(e) of the Securities Exchange Act of 1934, as amended) designed to ensure
that information  required to be disclosed in reports filed under the Securities
Exchange  Act of 1934,  as  amended,  is  recorded,  processed,  summarized  and
reported  within the specified  time periods.  In designing and  evaluating  the
disclosure controls and procedures,  management recognizes that any controls and
procedures,  no  matter  how  well  designed  and  executed,  can  provide  only
reasonable assurance of achieving the desired control objectives. As of June 30,
2005, our Chief Executive  Officer and Chief Financial Officer  evaluated,  with
the  participation  of our  management,  the  effectiveness  of  our  disclosure
controls and procedures.  Based on that evaluation,  our Chief Executive Officer
and Chief  Financial  Officer have concluded  that our  disclosure  controls and
procedures  were  effective as of the end of the period  covered by this report.
Our management,  including the Chief  Executive  Officer and the Chief Financial
Officer,  also  evaluated  our  internal  control  over  financial  reporting to
determine whether any changes occurred during the quarter covered by this report
that have materially  affected,  or are reasonably likely to materially  affect,
our internal control over financial reporting.  Based on that evaluation,  there
have been no such changes during the period covered by this report.

                                       17



                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings

We are not involved in any material pending legal proceedings.

Item 2. Unregistered  Sales of Equity  Securities,  Use of Proceeds,  and Issuer
        Purchases of Equity Securities

As described in our Annual  Report on Form 10-K for the year ended  December 31,
2004,  we are  obligated to redeem  certain  shares of Series A Common Stock and
Series B Common  Stock at the  election  of the  holders of such shares upon the
receipt  of such  elections.  During the second  quarter of 2005,  we  purchased
shares as specified  below. We have not publicly  announced a plan or program to
buy back  shares of our  Common  Stock and have no  control  over the  amount or
timing of purchases we are required to make under the redemption  provisions and
subject to applicable law. All purchases listed below were of redeemable  Common
Stock we were obligated to purchase when holders of redeemable  shares exercised
their right to put the shares to the Company in accordance with their terms.

                      ISSUER PURCHASES OF EQUITY SECURITIES



                                                                 (c) Total
                                                                  Number of               (d) Maximum
                                                                   Shares                Number (or
                                                                  Purchased as        Approximate Dollar
                           (a) Total                            Part of Publicly     Value) of Shares that
                            Number of       (b) Average            Announced         May yet be Purchased
                             Shares         Price Paid             Plans or           under the Plans or
       Period              Purchased         per Share            Programs (2)            Programs (2)
- ---------------------     ------------    --------------        ----------------     ---------------------
     May 1, 2005
       through
                                                                      
     May 31, 2005           46,000    (1) $      2.03                  N/A                  N/A
     June 1, 2005
       through
     June 30, 2005          46,000    (1) $      2.03                  N/A                  N/A
- ---------------------     ------------    --------------        ----------------     ---------------------
Total                       92,000        $      2.03



     (1)  Purchased  in  satisfaction  of our  obligation  to redeem  redeemable
          shares of Common Stock.

     (2)  Not  applicable.  We do not  currently  have  in  place  any  publicly
          announced  plans  or  programs  to  purchase  our  outstanding  equity
          securities.

                                       18



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

     The  following  matter was submitted to a vote of our  shareholders  at the
Annual Meeting of Shareholders held on June 13, 2005:

                                          For       Against     Abstain/Withheld
                                          ---       -------     ----------------
1.   Election   of  five   (5)
     Directors  to hold office
     until the Annual  Meeting
     of  Shareholders  in 2006
     and      until      their
     successors    are    duly
     elected. The nominees are
     listed as follows:

     a. Lynda L. Regan                13,848,612         --           19,912
     b. R. Preston Pitts              13,846,345         --           22,179
     c. Ute Scott-Smith               13,739,375         --          129,149
     d. J. Daniel Speight, Jr.        13,844,950         --           23,574
     e. Dr. Donald Ratajczak          13,844,967         --           23,557

Item 6. Exhibits

Exhibit 31.1    Certification  of  Chief  Executive  Officer  required  by  Rule
                13a-14(a)/15d-14(a) under the Exchange Act.

Exhibit 31.2    Certification  of  Chief  Financial  Officer  required  by  Rule
                13a-14(a)/15d-14(a) under the Exchange Act.

Exhibit 32.1    Certification  of Chief Executive  Officer pursuant to 18 U.S.C.
                Section  1350,  as  adopted  pursuant  to  Section  906  of  the
                Sarbanes-Oxley Act of 2002.

Exhibit 32.2    Certification  of  Chief Financial Officer pursuant to 18 U.S.C.
                Section  1350,  as  adopted  pursuant  to  Section  906  of  the
                Sarbanes-Oxley Act of 2002.

                                       19




                                   SIGNATURES

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



                                         REGAN HOLDING CORP.

Date: August 15, 2005                    Signature:  /s/ R. Preston Pitts
                                                     ---------------------------
                                                     R. Preston Pitts
                                                     President, Chief Operating
                                                     Officer and Chief Financial
                                                     Officer





                                       20



                                INDEX TO EXHIBITS

Number          Description
- ------          -----------

Exhibit 31.1    Certification  of  Chief  Executive  Officer  required  by  Rule
                13a-14(a)/15d-14(a) under the Exchange Act.

Exhibit 31.2    Certification  of  Chief  Financial  Officer  required  by  Rule
                13a-14(a)/15d-14(a) under the Exchange Act.

Exhibit 32.1    Certification  of Chief Executive  Officer pursuant to 18 U.S.C.
                Section  1350,  as  adopted  pursuant  to  Section  906  of  the
                Sarbanes-Oxley Act of 2002.

Exhibit 32.2    Certification  of  Chief Financial Officer pursuant to 18 U.S.C.
                Section  1350,  as  adopted  pursuant  to  Section  906  of  the
                Sarbanes-Oxley Act of 2002.

                                       21