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

                                     AMENDED
                                   FORM 10-QSB


[X]   Quarterly report under Section 13 or 15(d) of the Securities Exchange
      Act of 1934

      For the quarterly period ended   MARCH 31, 2002
                                       ----------------
[ ]   Transition report under Section 13 or 15(d) of the Securities Exchange
      Act of 1934

      For the transition period from                    to
                                     ------------------    ---------------------

      Commission file no.       0-49617
                          -------------------



                         ROYAL CASKET DISTRIBUTION CORP.
                 ----------------------------------------------
                 (NAME OF SMALL BUSINESS ISSUER IN ITS CHARTER)

               FLORIDA                                   65-1129409
  -----------------------------------------        -----------------------
     (STATE OR OTHER JURISDICTION OF                  (I.R.S. EMPLOYER
      INCORPORATION OR ORGANIZATION)                 IDENTIFICATION NO.)

                     SUITE 314, WASHINGTON MUTUAL BANK TOWER
                          2401 EAST ATLANTIC BOULEVARD
                          POMPANO BEACH, FLORIDA 33062
- --------------------------------------------------------------------------------
                     (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)

                                 (954) 782-5006
                           --------------------------
                           (ISSUER'S TELEPHONE NUMBER)


                  4045 BAHIA ISLE CIRCLE, WELLINGTON, FL 33467
               ---------------------------------------------------
               (FORMER ADDRESS AND FORMER FISCAL YEAR, IF CHANGED)

           Check whether the registrant (1) filed all reports required to be
filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or
for such shorter period that the registrant was required to file such reports),
and (2) as been subject to such filing requirements for past 90 days.
Yes X      No
  -----      -----


                      APPLICABLE ONLY TO CORPORATE ISSUERS

           State the number of shares outstanding of the issuer's common stock
as of latest practicable date (May 21, 2002): 20,000,000 shares

           Transitional Small Business Disclosure Format (CHECK ONE):

Yes        No  X
  -----      -----



                                       1




                                     PART I
                              FINANCIAL INFORMATION


ITEM 1.   FINANCIAL STATEMENTS

           The following financial statements are filed with this Form 10-QSB:

                                                                            PAGE
                                                                            ----
Accountant's Report                                                          F-1
Balance Sheets as of December 31, 2001 and March 31, 2002                    F-2
Statement of Operations for periods ending December 31, 2001
  and March 31, 2002                                                         F-3
Statement of Changes in Stockholders' Equity                                 F-4
Statement of Cash Flows                                                      F-5
Notes to Financial Statements                                                F-6
















                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)


                       EXAMINATION OF FINANCIAL STATEMENTS
                              FOR THE QUARTER ENDED
                                 MARCH 31, 2002












                                TABLE OF CONTENTS

                                  -----------

                                                                           Page


Accountants' Review Report                                                  F-1


Financial Statements:

      Balance Sheet                                                         F-2

      Statements of Operations                                              F-3

      Statements of Changes in Stockholders' Equity                         F-4

      Statements of Cash Flows                                              F-5

Notes to Financial Statements                                             F-6-8












ACCOUNTANTS' REVIEW REPORT
- --------------------------



To the Board of Directors and Stockholder,
    Royal Casket Distribution Corporation
Pompano Beach, Florida

We have reviewed the accompanying balance sheet of Royal Casket Distribution
Corporation (a Florida corporation and a development stage company) as of March
31, 2002 and the related statements of operations, changes in stockholder's
equity, and cash flows for the quarter then ended, and the period from
inception, July 27, 2001, through March 31, 2002. All information included in
these financial statements is the responsibility of the Company's management.

A review consists primarily of inquiries of company personnel and analytical
procedures applied to financial data. It is substantially less in scope than an
audit in accordance with generally accepted auditing standards, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying financial statements in order for them to be in
conformity with generally accepted accounting principles.

The financial statements for the year ended December 31, 2001 were audited by
us, and we expressed an unqualified opinion on them in our report dated May 20,
2002, but we have not performed any auditing procedures since that date.





May 21, 2002






                                       F-1








                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                                 BALANCE SHEETS



                                     ASSETS
                                                                   MAR. 31,    DEC. 31,
                                                                     2002        2001
                                                                 ----------   ---------
CURRENT ASSETS
                                                                        
  Cash                                                            $    490    $  4,531
  Prepaid Expenses                                                    --         1,232
                                                                  --------    --------

                    TOTAL ASSETS                                       490       5,763
                                                                  ========    ========


                      LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES
   Accrued Expenses                                                 10,243       2,577
                                                                  --------    --------

   TOTAL LIABILITIES                                                10,243       2,577
                                                                  --------    --------

STOCKHOLDER'S EQUITY
  Common stock; $.001 par value, 100,000,000 shares authorized,     20,000      20,000
       20,000,000 shares issued and outstanding as of March 31,
       2002 and December 31, 2001, respectively
   Stock subscription receivable                                    (9,500)     (9,500)
  (Deficit) accumulated during the development stage               (20,253)     (7,314)
                                                                  --------    --------

   TOTAL STOCKHOLDER'S EQUITY                                       (9,753)      3,186
                                                                  --------    --------

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                        $    490    $  5,763
                                                                  ========    ========












              See Accountants' Review Report and Accompanying Notes

                                       F-2







                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A Development Stage Company)
                            STATEMENTS OF OPERATIONS
                    FOR THE QUARTER ENDED MARCH 31, 2002, THE
      PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH DECEMBER 31, 2001, AND
        THE PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH MARCH 31, 2002



                                                               JULY 27, 2001      JULY 27, 2001
                                                   QUARTER      (INCEPTION)       (INCEPTION)
                                                    ENDED        THROUGH            THROUGH
                                                   MAR. 31,      DEC. 31,           MAR. 31,
                                                     2002          2001               2002
                                                ------------   -------------    -------------

REVENUES:
                                                                       
    Income                                      $       --      $       --      $       --
                                                ------------    ------------    ------------

GENERAL AND ADMINISTRATIVE EXPENSES:
   Corporate Expense                                    --               312             312
   Professional Fees                                  11,617           6,068          17,685
   SEC Filing Services                                   677            --               677
   Telephone Expense                                      60             100             160
   Licenses, Permits and Fees                            159            --               159
   Rent Expense                                          286             477             763
   Printing Expense                                     --               157             157
   Miscellaneous Expenses                                140             200             340
                                                ------------    ------------    ------------

          TOTAL EXPENSES                              12,939           7,314          20,253
                                                ------------    ------------    ------------

NET (LOSS)                                      $    (12,939)   $     (7,314)   $    (20,253)
                                                ============    ============    ============

(LOSS) PER SHARE DATA:
  BASIC AND DILUTED                             $      (0.00)   $      (0.00)   $      (0.00)
                                                ============    ============    ============

  Weighted average shares outstanding - basic     20,000,000      16,666,667      17,901,235
                                                ============    ============    ============








              See Accountants' Review Report and Accompanying Notes

                                       F-3






                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A Development Stage Company)
                  STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
      FOR THE PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH MARCH 31, 2002



                                                                          (DEFICIT)
                                                                        ACCUMULATED
                                                           STOCK         DURING THE
                                     COMMON STOCK       SUBSCRIPTION    DEVELOPMENT
                                 SHARES       AMOUNT     RECEIVABLE       STAGE        TOTAL
                               ----------   ----------   ------------  ----------    ----------

                                                                      
BALANCE AT JULY 27, 2001             --     $     --     $     --      $     --      $     --

Stock issued, 8/23/01          20,000,000       20,000       (9,500)         --          10,500

Net (loss)                           --           --           --          (7,314)       (7,314)
                               ----------   ----------   ----------    ----------    ----------

BALANCE AT DECEMBER 31, 2001   20,000,000       20,000       (9,500)       (7,314)        3,186
                               ----------   ----------   ----------    ----------    ----------

Net (loss)                           --           --           --         (12,939)      (12,939)
                               ----------   ----------   ----------    ----------    ----------

BALANCE AT MARCH 31, 2002      20,000,000   $   20,000   $   (9,500)   $  (20,253)   $   (9,753)
                               ==========   ==========   ==========    ==========    ==========















              See Accountants' Review Report and Accompanying Notes

                                       F-4




                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                            STATEMENTS OF CASH FLOWS
                    FOR THE QUARTER ENDED MARCH 31, 2002, THE
      PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH DECEMBER 31, 2001, AND
        THE PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH MARCH 31, 2002

                                                          JULY 27,     JULY 27,
                                                            2001         2001
                                                QUARTER  (INCEPTION)  (INCEPTION)
                                                ENDED      THROUGH      THROUGH
                                               MAR. 31,    DEC. 31,     MAR. 31,
                                                2002         2001         2002
                                               --------   ---------   ----------

CASH FLOWS FROM OPERATING ACTIVITIES:

                                                              
Net (Loss)                                     $(12,939)   $ (7,314)   $(20,253)

Adjustments to reconcile net (loss) to net
  cash (used in) operating activities:
  (Increase) decrease in Prepaid Expenses         1,232      (1,232)       --
  Increase in Accrued Expenses                    7,666       2,577      10,243
                                               --------    --------    --------

  NET CASH (USED IN) OPERATING ACTIVITIES        (4,041)     (5,969)    (10,010)
                                               --------    --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Issuance of common stock                        --        10,500      10,500
                                               --------    --------    --------

  NET CASH PROVIDED BY FINANCING ACTIVITIES        --        10,500      10,500
                                               --------    --------    --------

NET INCREASE (DECREASE) IN CASH                  (4,041)      4,531         490
                                               --------    --------    --------

CASH AT BEGINNING OF PERIOD                       4,531        --          --
                                               --------    --------    --------

CASH AT END OF PERIOD                          $    490    $  4,531    $    490
                                               ========    ========    ========













              See Accountants' Review Report and Accompanying Notes

                                       F-5





                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                          NOTES TO FINANCIAL STATEMENTS
                      FOR THE QUARTER ENDED MARCH 31, 2002,
 THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGH DECEMBER 31, 2001 (AUDITED),
      AND THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGH MARCH 31, 2002
                        (See Accountants' Review Report)


1.         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

           ORGANIZATION:

           Royal Casket Distribution Corporation ("the Company") is a
           development stage enterprise incorporated under the laws of the State
           of Florida in July 2001. The Company's offices are in Pompano Beach,
           Florida, its only location, and its year-end is December 31.

           Although the Company does not presently conduct business operations,
           its plans include purchasing caskets from manufacturers under
           non-exclusive agreements and distributing them to the public in a
           retail setting.

           METHOD OF ACCOUNTING:

           The Company reports the results of its operations using the accrual
           method of accounting for both financial statement and income tax
           purposes. Under this method, income is recognized when earned and
           expenses are deducted when incurred. The accounting policies of the
           Company are in accordance with generally accepted accounting
           principles and conform to the standards applicable to development
           stage companies.

           INCOME TAXES:

           The Company has no taxable income to date; therefore, no provision
           for federal or state taxes has been made.

            COMPUTATION OF NET LOSS PER SHARE:

           In February 1997, the Financial Accounting Standards Board issued
           SFAS No. 128, Earnings Per Share. The Company has reflected the
           provisions of SFAS No. 128 in the accompanying financial statements
           for the period presented. SFAS 128 replaces the presentation of
           primary Earnings Per Share ("EPS") with a presentation of basic EPS,
           which excludes dilution and is computed by dividing income or loss
           available to common shareholders by the weighted average number of
           common shares outstanding for the period. The Statement also requires
           the dual presentation of basic and diluted EPS on the face of the
           statement of operations for all entities with complex capital
           structures. During the periods presented, the Company did not have a
           complex capital structure.








                                       F-6




                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                          NOTES TO FINANCIAL STATEMENTS
                      FOR THE QUARTER ENDED MARCH 31, 2002,
 THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGH DECEMBER 31, 2001 (AUDITED),
      AND THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGHMARCH 31, 2002
                        (See Accountants' Review Report)



2.         DEVELOPMENT STAGE OPERATIONS:

           The Company was formed on July 27, 2001. There have not been any
           operations since inception and the Company is in the process of
           raising capital and financing for its future operations. The Company
           has one shareholder.


3.         RELATED PARTY TRANSACTIONS:

           In the first quarter of 2002, the Company incurred $7,666 in facility
           and service costs provided by the sole shareholder, whose time and
           offices are being utilized for the Company's operations. During the
           period from July 27, 2001 (inception) through March 31, 2002, the
           Company incurred $10,243 in these expenses. The costs included $7,200
           and $9,000, respectively, in professional services provided by the
           sole shareholder during the quarter ended March 31, 2002, and the
           period from July 27, 2001 (inception) through March 31, 2002. The
           Company owed $10,243 and $2,577 to the sole shareholder for these
           facility and service costs as of March 31, 2002 and December 31,
           2001, respectively.















                                       F-7





ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

           Much of the discussion in this Item 2 is "forward looking" as that
term is used in Section 27A of the Securities Act and Section 21E of the
Securities Exchange Act. Actual operations and results may materially differ
from present plans and projections due to changes in economic conditions, new
business opportunities, changed business conditions, and other developments.
Other factors that could cause results to differ materially are described in the
prospectus filed with the company's registrations statement with the Securities
and Exchange Commission.

           Royal Casket (sometimes referred to as "we" or "us") is a new company
organized to engage in the retail sale of caskets. We are a development stage
company and do not have any business as of the present. We were incorporated
under the laws of Florida in July 2001, and since incorporation, our activities
have been limited to market analysis and identification of suppliers. In October
2001, we amended our Articles of Incorporation to increase the number of
authorized shares of stock to 100,000,000.


           We intend to be a non-exclusive dealer for Casket Royale, a New
Hampshire company which manufactures caskets in New Hampshire. Casket Royale
presently offers about a dozen models, including adult, youth, and infant models
in wood, steel, heavy gage steel, and copper. Management intends to maintain two
or three of each model in stock for immediate sale; a larger inventory is not
deemed necessary because of the availability of overnight shipping. Casket
Royale also provides training, sales tools, and marketing aids to its dealers,
as well as overnight shipping to Florida and to most other parts of the
continental United States. We are not aware that any other dealers carry Casket
Royale caskets in the Palm Beach area, but we do not have an exclusive
arrangement with Casket Royale, and it is free to sell through other dealers
should it so choose. By the same token, Casket Royale does not require that we
limit our sales to Casket Royale products, but we do not presently intend to
sell caskets made by other manufacturers, nor do we intend initially to sell any
items other than caskets. While casket dealers in Europe typically sell other
items related to funerals, the registrant plans to focus on highly discounted
caskets. At some point in the future, we may also sell related items.


           Our initial efforts will focus on selling caskets at retail in
Florida. Our initial store will be in the Palm Beach area, after which, if and
when cash flow permits, we would seek to open stores in other locations in
Florida. If experience warrants and financing is available, we would contemplate
opening operations in California and perhaps other states. No decisions have yet
been made as to expansion into other states; such decisions will be based on
population and age statistics, laws governing consumer finance, accessability
for management, and other factors.


                                       2





           As of the date of this registration statement, Royal Casket has no
significant cash resources, and we have not engaged in any business activities
which provide cash flow. We are presently looking for suitable retail space in
West Palm Beach, Florida, in which to display our merchandise and make sales,
but we do not yet have a store and have not yet made any sales. We expect to
have negotiated a lease and commence operations by September 2002.

           Our president, Don A. Paradiso, has agreed to advance the company's
start-up expenses, which are expected to amount to approximately $150,000. Such
expenses will be accounted for as contributions to capital, not loans, and will
not be repayable. Until such time as Royal Casket has leased a store, Mr.
Paradiso has also agreed to provide an office, office equipment, and management
without cost to the company. Commencing with the month after the company's
aggregate sales (gross revenues) amount to $250,000, Mr. Paradiso will commence
receiving a salary at the rate of $52,000 per year. No officer or director of
the company has received any cash remuneration to date.

           It is anticipated that expenses for the first six months will include
$22,000 for salaries, $16,000 for rent, $30,000 for inventory, $2,000 for
training, and $5,000 for advertising. When we have leased a store, we intend to
hire a store manager and sales clerk. As revenues permit, we will employ
additional employees for sales, bookkeeping, and clerical functions. We will
stock Casket Royale's entire product line, but the amount of inventory we will
carry will be limited in light of the fact that Casket Royale can generally
provide overnight delivery to Florida.

           Except for the monies which Mr. Paradiso has agreed to advance, we do
not have any funds or capital resources, nor do we have any commitments for
loans or lines of credit. In the future, we will seek financing from a bank with
which to finance our inventory, and will seek such other financing as may be
available for working capital. There can be no assurance that such financing
will be available, or available on terms acceptable to management.

           We believe that the funds which Mr. Paradiso has agreed to provide
will be sufficient to inaugurate our business plan, but there can be no
assurance that additional monies will not be required, nor can there be any
assurance that, if they are required, such finds will be available. Royal
Casket's financial capacity will be limited, which will limit the amount of
advertising it can obtain, the number of stores it can open, and the amount of
inventory it can maintain.


           Inasmuch as initial financing is being provided by Mr. Paradiso, no
in depth consideration has been given to any particular source of financing, but
managaement does hope to effect a public equity offering sometime in the future
after operations commence.


FIRST QUARTER COSTS AND CHANGES IN FINANCIAL CONDITION

           As of the date of this report, we have not engaged in any business
activities which provide cash flow, and have not recorded any revenues from
operations. Losses from inception (July 27, 2001) have amounted to $20,253,
including $12,939 in the three months ended March 31, 2002. Such losses
primarily reflect the costs of organizing the company and in preparing and
filing our registration statement with the Securities and Exchange Commission.

           The company's assets decreased from $5,763 on December 31, 2001 to
$490 on March 31, 2002. This decrease resulted from the payment of expenses
relating to preparing and filing our registration statement with the Securities
and Exchange Commission.



                                       3






                                     PART II
                                OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

                  None


ITEM 2.   CHANGES IN SECURITIES

                  None


ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

                  None


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

           No matters were submitted during the period covered by this report to
a vote of security holders, through the solicitation of proxies or otherwise.


ITEM 5.   OTHER INFORMATION

           The company has moved its principal office to Suite 314, Washington
Mutual Bank Tower, 2401 East Atlantic Boulevard, Pompano Beach, Florida 33062.
Its telephone number is (954) 782-5006.


ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

INDEX TO EXHIBITS

(3)   Charter and By-Laws
          3.1     Articles of Incorporation (July 27, 2001)                    *
          3.1a    Articles of Amendment (October 29, 2001)                     *
          3.2     By-Laws (August 23, 2001)                                    *
(3)   Instruments Defining the Rights of Security Holders
          4.1     Specimen Certificate of Common Stock                         *
(6)   Material Contracts
          10.1    Employment agreement between Registrant and Don A. Paradiso
                  (December 3, 2001)                                           *
(12)  Additional Exhibits
          21.0    Statement as to Subsidiaries (May 23, 2002)                 16
(15)  Letter of acknowledgment
          15.1    Accountant's acknowledgment of use of reviewed financials   15

 * Filed with registrant's Form 10-SB January 7, 2002, and incorporated herein
   by reference.

ITEM 2.   DESCRIPTION OF EXHIBITS

                  Not applicable.



                                       4





REPORTS ON FORM 8-K

           No reports on Form 8-K were filed during the last quarter of the
period covered by this report.



                                   SIGNATURES

           In accordance with the requirements of the Exchange Act, the
registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.


                                                 ROYAL CASKET DISTRIBUTION CORP.
                                                 -------------------------------
                                                         (Registrant)


Date JULY 10, 2002                               By    /S/ DON A. PARADISO
     --------------                              ------------------------------
                                                 Don A. Paradiso, President



Date JULY 10, 2002                               By    /S/ DON A. PARADISO
     --------------                              ------------------------------
                                                 Don A. Paradiso, principal
                                                               financial officer


                                       5