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

                                   FORM 10-QSB


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

      For the quarterly period ended   SEPTEMBER 30, 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)



           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 (September 30, 2002): 20,000,000 shares

           Transitional Small Business Disclosure Format (CHECK ONE):

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



                                       1




                                     PART I
                              FINANCIAL INFORMATION






                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)


                         REVIEW OF FINANCIAL STATEMENTS
                              FOR THE QUARTER ENDED
                               SEPTEMBER 30, 2002












                                TABLE OF CONTENTS



                                                                          PAGE


ACCOUNTANTS' REVIEW REPORT                                                    1


FINANCIAL STATEMENTS:

      BALANCE SHEET                                                           2

      STATEMENTS OF OPERATIONS                                                3

      STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY                           4

      STATEMENTS OF CASH FLOWS                                                5

NOTES TO FINANCIAL STATEMENTS                                               6-7











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  September  30,  2002 and the related  statements  of  operations  for the
quarter then ended, the quarter ended September 30, 2001,  year-to-date  through
September 30, 2002, the period from  inception,  July 27, 2001 through  December
31, 2001 and the period from  inception,  July 27, 2001,  through  September 30,
2002. We have also reviewed the related  statements of changes in  stockholder's
equity and statements of cash flows for year-to-date through September 30, 2002,
the period from  inception,  July 27,  2001  through  December  31, 2001 and the
period  from  inception,   July  27,  2001,  through  September  30,  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.



Michaelson & Co., P.A.
West Palm Beach, FL

October 9, 2002










                                        1










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



                                     ASSETS
                                                                  SEPT. 30, 2002  Dec. 31, 2001
                                                                    (Unaudited)    (Audited)
                                                                  -------------- --------------
CURRENT ASSETS
                                                                            
  Cash                                                                $  8,168    $  4,531
  Prepaid Expenses                                                        --         1,232
                                                                      --------    --------

                    TOTAL ASSETS                                         8,168       5,763
                                                                      ========    ========


                      LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES
   Accrued Expenses                                                     12,763       2,577
   Shareholder Loans                                                     6,146        --
                                                                      --------    --------

                    TOTAL LIABILITIES                                   18,909       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 September 30,
       2002 and December 31, 2001, respectively
   Stock subscription receivable                                          --        (9,500)
  (Deficit) accumulated during the development stage                   (30,741)     (7,314)
                                                                      --------    --------

   TOTAL STOCKHOLDER'S EQUITY                                          (10,741)      3,186
                                                                      --------    --------

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY                            $  8,168    $  5,763
                                                                      ========    ========











              See Accountants' Review Report and Accompanying Notes

                                        2







                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                            STATEMENTS OF OPERATIONS
 FOR THE QUARTER ENDED SEPTEMBER 30, 2002, THE QUARTER ENDED SEPTEMBER 30, 2001
                    YEAR-TO-DATE THROUGH SEPTEMBER 30, 2002,
      THE PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH DECEMBER 31, 2001,
    AND THE PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH SEPTEMBER 30, 2002


                                                                    YEAR-      JULY 27, 2001   JULY 27, 2001
                                   QUARTER         QUARTER         TO-DATE      (INCEPTION)     (INCEPTION)
                                    ENDED           ENDED          THROUGH        THROUGH         THROUGH
                               SEPT. 30, 2002  SEPT. 30, 2001  SEPT. 30, 2002  DEC. 31, 2001  SEPT. 30, 2002
                                 (UNAUDITED)     (UNAUDITED)     (UNAUDITED)     (AUDITED)      (UNAUDITED)
                               --------------  --------------  --------------  -------------  --------------

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

GENERAL & ADMINISTRATIVE
     EXPENSES:
   Corporate Expense                    --              --              --               312             312
   Professional Fees                   2,744           1,200          19,041           6,068          25,110
   SEC Filing Services                   328            --             2,086            --             2,085
   Telephone Expense                      30              60             120             100             220
   Licenses, Permits and Fees          1,500            --             1,659            --             1,659
   Rent Expense                          300             286             886             477           1,363
   Printing Expense                     --               157            --               157             157
   Miscellaneous Expenses                 70             120             300             200             500
                                ------------    ------------    ------------    ------------    ------------

          TOTAL EXPENSES               4,972           1,823          24,092           7,314          31,406
                                ------------    ------------    ------------    ------------    ------------

OTHER INCOME & (EXPENSES):
   Interest Income                       665            --               665            --               665
                                ------------    ------------    ------------    ------------    ------------

NET (LOSS)                      $     (4,307)   $     (1,823)   $    (23,427)   $     (7,314)   $    (30,741)
                                ============    ============    ============    ============    ============

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

  Weighted average shares
       outstanding - basic        20,000,000      10,000,000      20,000,000      16,666,667
                                ============    ============    ============    ============











              See Accountants' Review Report and Accompanying Notes

                                        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 SEPTEMBER 30, 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
                                   ----------   ----------   ----------    ----------    ----------

Stock subscription paid, 8/23/02         --           --          9,500          --           9,500

Net (loss)                               --           --           --         (23,427)      (23,427)
                                   ----------   ----------   ----------    ----------    ----------

BALANCE AT SEPTEMBER 30, 2002      20,000,000   $   20,000   $     --      $  (30,741)   $  (10,741)
                                   ==========   ==========   ==========    ==========    ==========











              See Accountants' Review Report and Accompanying Notes

                                        4







                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                            STATEMENTS OF CASH FLOWS
                  FOR YEAR-TO-DATE THROUGH SEPTEMBER 30, 2002,
    THE PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH DECEMBER 31, 2001, AND
      THE PERIOD FROM JULY 27, 2001 (INCEPTION) THROUGH SEPTEMBER 30, 2002


                                              YEAR-TO-     JULY 27, 2001  JULY 27, 2001
                                                DATE        (INCEPTION)    (INCEPTION)
                                              THROUGH         THROUGH        THROUGH
                                           SEPT. 30, 200   DEC. 31, 2001  SEPT. 30, 2002
                                            (UNAUDITED)      (AUDITED)     (UNAUDITED)
                                           -------------   -------------  --------------

CASH FLOWS FROM OPERATING ACTIVITIES:

                                                              
Net (Loss)                                     $(23,427)   $ (7,314)   $(30,741)

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                   10,186       2,577      12,763
  Increase in Shareholder Loans                   6,146        --         6,146
                                               --------    --------    --------

  NET CASH (USED IN) OPERATING ACTIVITIES        (5,863)     (5,969)    (11,832)
                                               --------    --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Issuance of common stock                       9,500      10,500      20,000
                                               --------    --------    --------

  NET CASH PROVIDED BY FINANCING ACTIVITIES       9,500      10,500      20,000
                                               --------    --------    --------

NET INCREASE IN CASH                              3,637       4,531       8,168
                                               --------    --------    --------

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

CASH AT END OF PERIOD                          $  8,168    $  4,531    $  8,168
                                               ========    ========    ========











              See Accountants' Review Report and Accompanying Notes

                                        5







                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                          NOTES TO FINANCIAL STATEMENTS
   FOR THE QUARTER ENDED SEPT. 30, 2002, YEAR-TO-DATE THROUGH SEPT. 30, 2002,
 THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGH DECEMBER 31, 2001 (AUDITED),
    AND THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGH SEPTEMBER 30, 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.





                                        6




                      ROYAL CASKET DISTRIBUTION CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                          NOTES TO FINANCIAL STATEMENTS
   FOR THE QUARTER ENDED SEPT. 30, 2002, YEAR-TO-DATE THROUGH SEPT. 30, 2002,
 THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGH DECEMBER 31, 2001 (AUDITED),
    AND THE PERIOD FROM INCEPTION, JULY 27, 2001, THROUGH SEPTEMBER 30, 2002
                        (See Accountants' Review Report)


1.         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

           INTERIM FINANCIAL STATEMENTS:

           It is management's representation that all adjustments that are
           necessary for the interim financial statements not to be misleading
           have been included in the accompanying statements.


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 third quarter of 2002, the Company incurred $1,260 in facility
           and service costs provided by the sole shareholder, whose time and
           offices are being utilized for the Company's operations. Year-to-date
           through September 30, 2002, the Company incurred $10,186 in these
           costs. During the period from July 27, 2001 (inception) through
           September 30, 2002, the Company incurred $12,763 in these expenses.
           The costs included $900, $900 and $8,100, respectively, in
           professional services provided by the sole shareholder during the
           quarters ended September 30, 2002, June 30, 2002 and March 31, 2002.
           During the period from July 27, 2001 (inception) through September
           30, 2002, professional services provided by the sole shareholder
           totaled $10,800. The Company owed $12,763 and $2,577 to the sole
           shareholder for these facility and service costs as of September 30,
           2002 and December 31, 2001, respectively.

           Also in the third quarter of 2002, the sole shareholder personally
           paid for Company expenses amounting to $1,500. As of September 30,
           2002, the Company owed the sole shareholder $6,146 in addition to the
           amounts owed for facility and service costs provided. Also in the
           third quarter of 2002, the sole shareholder paid the Company $9,500
           owed on 20,000,000 shares of common stock purchased in August 2001.
           Additionally, the sole shareholder paid $665 in interest on this
           loan.








                                        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, identification of suppliers, scouting
store locations, construction of a long-term business plan, and interviewing
potential management. 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 over a dozen models, including adult, youth, and infant models
in wood, steel, heavy gage steel, and semi precious metals. Management intends
 to maintain two or three of each model in stock for immediate sale; a larger
inventory is not 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, while we reserve the right to do
so in the future, we do not presently intend to sell caskets made by other
manufacturers, nor do we intend initially to sell any items other than caskets.

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 Southeastern
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.

                                       2





           As of the date of this report, 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 Southeastern
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 the end of the first quarter of 2003.

           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 of actual
operations 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 HALF 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 $ 30,741.00,
including $ 4,307.00 in the three months ended September 30, 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.
General and administrative expenses were $ 4,972.00 for the three months ended
September 30, 2002.

                                        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

On September 24, 2002 The U.S. Securities and Exchange Commission advised the
Registrant that the SEC had no further comments on the Form 10 which we filed.

On August 22, 2002 we amended Article IV of our By-Laws . The pertinent
restatement of the By-Laws is as follows:

"Certificates representing the shares of the Corporation shall be issued for
 value, in the sole discretion of the Board of Directors, and shares may be
 issued for cash, cash equivalents, or any other lawful
Compensation, or for debt, provided, however, that no share shall be issued for
a consideration which Is less than the par value of the shares."

The By-Laws of the Corporation were not restated as a result of the change.

The change allows the Board of Directors to issue shares in exchange for debt,
such as a promissory Note, if otherwise allowed by State Law.


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 OCTOBER 29, 2002                            By    /S/ DON A. PARADISO
     --------------                              ------------------------------
                                                 Don A. Paradiso, President



Date OCTOBER 29, 2002                            By    /S/ DON A. PARADISO
     --------------                              ------------------------------
                                                 Don A. Paradiso, principal
                                                               financial officer


                                       5