SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-QSB



               Quarterly Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934


For Quarter Ended September 30, 1996                 Commission File No. 0-25022


                              CHELSEA ATWATER, INC.
             (Exact name of Registrant as specified in its charter)


           NEVADA                                             72-1148906
(State or other jurisdiction of                        (I.R.S. Empl. Ident. No.)
incorporation or organization)


                          90 Madison Street, Suite 707
                             Denver, Colorado 80206
               (Address of Principal Executive Offices) (Zip Code)


                                 (303) 355-3000
              (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 such shorter period that the Registrant was required
to file such  reports),  and (2) has been  subject to such filing to such filing
requirements for at least the past 90 days.

                     Yes   __X__           No  _____

The number of shares  outstanding of each of the Registrant's  classes of common
equity, as of September 30, 1996 are as follows:


      Class of Securities                                  Shares Outstanding
 Common Stock, $.001 par value                                  4,308,280









                                      INDEX
                                                                         Page of
                                                                          Report

            PART I.        FINANCIAL INFORMATION


Item 1.     Financial Statements.

            Balance Sheets:

            As of September 30, 1996 (Unaudited) and 
            December 31, 1995 .............................................. 3

            Statement of Operations (Unaudited):

            For the nine months ended September 30, 1996
            and 1995 and Cumulative from inception 
            (April 4, 1989) through September 30, 1996...................... 4

            Statements of Cash Flows (Unaudited):

            For the nine months ended September 30, 1996
            and 1995 and Cumulative from inception 
            (April 4, 1989) through September 30, 1996...................... 5

            Notes to Financial Statements (Unaudited) ...................... 6


Item 2.     Management's Discussion and Analysis or Plan
            of Operation ................................................... 7


            PART II.       OTHER INFORMATION


Item 6.     Exhibits and Reports on Form 8-K ............................... 8


            Signatures ..................................................... 8

                                        2




                             CHELSEA ATWATER, INC.
                         (A Development Stage Company)
                                 Balance Sheets
                                   (Unaudited)

                                                     Sept. 30,    Dec. 31,
                                                       1996        1995                                                        
                  ASSETS                               ----        ----   
                                                           
CURRENT ASSETS
     Cash ......................................             0           0
                                                     ---------   ---------
       Total Current Assets ....................             0           0

TOTAL ASSETS ...................................             0           0
                                                     ---------   ---------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
     Due to officer / director .................        20,507      13,080
                                                     ---------   ---------
        Total  Liabilities .....................        20,507      13,080
                                                     ---------   ---------

STOCKHOLDERS' EQUITY
     Preferred stock, $.001 par value; 5,000,000             0           0
shares authorized; none issued
     Common stock, $.001 par value; 250,000,000          4,308         597
     shares authized, 4,3,8,280 shares issued
     and outstanding
     Additional paid-in capital ................        18,677      19,923
     Deficit accumulated during the ............       (43,492)    (33,600)
      development
   Total  Stockholders' Equity .................       (20,507)    (13,080)
                                                     ---------   ---------
TOTAL LIABILITIES AND
  STOCKHOLDERS' EQUITY .........................             0           0

                See accompanying notes to financial statements.

                                       3




                            CHELSEA ATWATER, INC.
                         (A Development Stage Company)
                            Statement of Operations
                                   (Unaudited)
                                                                 Cumulative from
                                                                     inception
                                                                  (Apr. 4, 1989)
                                   For The Nine Months Ended,         through
                                      Sept.30,    Sept. 30,          Sept. 30,
                                        1996        1995                1996
                                        ----        ----                ----
                                                          
Revenues ...........................         0           0                 0

Costs and Expenses:
     Offering costs ................         0           0            18,034   
     General and administrative ....     9,892       9,040            25,458   
                                      ---------     -------        ---------   
  Total Expenses ...................     9,892       9,040            43,492 
                                      ---------     -------        ---------   
Net Loss Incurred during Development    (9,892)     (9,040)          (43,492) 
   Stage
                                      ---------     -------        ---------   
Net Loss per common share ..........1    (Nil)-      (Nil)-            (0.02)
                                      ---------     -------        ---------   
Weighted average shares outstanding   1,851,315     597,997        1,851,315   
                                      ---------     -------        ---------   
<FN>
1    Net loss per share is less than $.01 in each period presented.
</FN>

                See accompanying notes to financial statements.

                                       4




                             CHELSEA ATWATER, INC.
                         (A Development Stage Company)
                            Statements of Cash Flows
                                  (Unaudited)
                                                                            Cumulative from
                                              For the Nine months ended,   inception (Apr. 4,
                                                      Sept.  30,             1989) through
                                                 1996          1995          Sept. 30, 1996
                                                 ----          ----          --------------
                                                                       
Cash flow operating activities
     Net loss ...............................   (9,892)       (9,040)           (43,492)
     Adjustments to reconcile net loss to net        0             0                  0 
       cash used by operating activities
          Common stock issued for ...........    2,465             0              3,945
            out-of-pocket expenses
          Due to officer / director .........    7,427         9,040             20,507
                                                 -----         -----             ------
     Net cash provided by (used In)
       operating activities .................        0             0            (19,040)
                                                 -----         -----             ------
Cash flow from investing activities
     Net cash provided by investing act              0             0                  0
                                                 -----         -----             ------

Cash flows from financing activities
     Issuance of common stock ...............        0             0             19,040
                                                 -----         -----             ------

Net increase (decrease) in cash  ............        0             0                  0
                                                 -----         -----             ------

Cash and cash equivalents at beg. period ....        0             0                  0
                                                 -----         -----             ------

Cash and cash equivalents at end of period ..        0             0                  0
                                                 -----         -----             ------

                See accompanying notes to financial statements.

                                       5




                              CHELSEA ATWATER, INC.
                          (A Development Stage Company)
                    Notes to Financial Statements (Unaudited)



Note 1. Chelsea  Atwater,  Inc.  ("Company")  was  incorporated  in the State of
     Nevada on April 4, 1989.  The Company was to obtain  funding  from a public
     offering  in order to provide a vehicle to acquire or engage in one or more
     business  opportunities  believed by  management  to have a  potential  for
     profitability.  The  accompanying  unaudited  financial  statements  of the
     Company have been prepared on the accrual basis and in accordance  with the
     instructions  to Form 10-QSB and do not include all of the  information and
     footnotes required by generally accepted accounting principles for complete
     financial  statements.  In  the  opinion  of  management,  all  adjustments
     (consisting of normal recurring accruals)  considered  necessary for a fair
     presentation have been included.  These financial statements should be read
     in conjunction with the financial  statements and notes thereto included in
     the  Company's  annual  report on Form  10-KSB  for the  fiscal  year ended
     December 31, 1995.

Note 2. During the fiscal year ended December 31, 1995,  the Company  incurred a
     net loss of  $12,773  and had,  as of that date,  accumulated  a deficit of
     $33,600.  The Company had no operations during the third quarter covered by
     these statements and realized no revenues,  although it incurred a loss for
     the quarter of $5,729.

Note 3. Future  working  capital  requirements  are  dependent on the  Company's
     ability to attain  profitable  operations,  to  restructure  its  financing
     arrangements or capital  structure,  and to obtain financing or new capital
     as  required.  It is not  possible  at this time to predict  the outcome of
     future  operations,   restructuring   efforts,  or  whether  the  necessary
     alternative financing can be arranged.

Note 4. In September of 1994, the Company's  shareholders  approved at a special
     meeting an amendment to the Company's  certificate of  incorporation  which
     effected a 1-for-10  reverse  split of the  Company's  Common  Stock.  This
     action,  which  combined  every ten Common  Shares of the Company  into one
     share,  reduced the number of outstanding  shares from 5,980,000 to 597,997
     shares  (some  fractional  shares  were  lost) and  reduced  the  number of
     authorized  shares from  50,000,000 to  5,000,000.  The  shareholders  also
     approved at that meeting a proposal to,  immediately  following the reverse
     split,  increase the number of authorized shares to 50,000,000 and increase
     the par value to the original $.001 per share.

     Subsequent to quarter ended June 30, 1996,  the Company  effected a 5-for-1
     forward  split of the Company's  common  stock,  $.001 par value per share,
     which had the  effect of  changing  each  share of  common  stock  existing
     immediately prior to the split into five (5) shares of the Company's common
     stock  following the split.  The forward split  increased the number of the
     Company's  authorized  common  shares from  50,000,000 to  250,000,000  and
     increased  the number of issued and  outstanding  common shares (as of July
     12, 1996) from 847,656 to 4,308,280. The authorized preferred shares of the
     Company, the terms and preferences of which have not been designated by the
     board of  directors,  were not affected by the forward  split.  Shareholder
     approval  for the  split  was not  required  under  Nevada  law and was not
     sought.

Note 5. On July 12,  1996,  the Company  entered into and  consummated  an Asset
     Purchase Agreement ("Purchase Agreement") with Casino Casino PLC, a company
     organized in the Island of Nevis  (British  West Indies) under Section 4(6)
     of the Nevis  Business  Corporation  Ordinance  1984,  as amended  ("Casino
     PLC").  Pursuant  to the  Purchase  Agreement,  Casino PLC  assigned to the
     Company  certain  rights  which Casino PLC held under an Option to Purchase
     and a Management  Agreement,  both dated June 26, 1996,  between Casino PLC
     and E.V.A.  LIMITED,  a limited  liability company organized in St. Vincent
     and the  Grenadines  (British  West  Indies)  under the  provisions  of the
     Companies  Act,  Chapter 219. The Company  issued an aggregate of 1,195,035
     shares  (post-  split) of its common  stock in reliance  upon  Regulation S
     under the Act in order to make the acquisition.


                                        6






     The Company's board of directors  determined in September of 1996 to cancel
     and rescind the Asset Purchase Agreement with Casino PLC due to breaches of
     the  agreement  by Casino  PLC or others  and  because  of the  failure  or
     inaccuracy of certain  representations  and  warranties in that  agreement.
     Subsequent to the end of the calendar  quarter,  the Company cancelled that
     agreement and  cancelled the 1,195,035  shares issued to Casino PLC and its
     shareholders.  Those  shares are  therefore  no longer  reflected  as being
     issued or outstanding on the Company's stock transfer ledger.

Note 6. Counsel to the Company (Mr.  Brasher,  who is also the  Chairman,  Chief
     Executive and  Financial  Officer and President of the Company) has not yet
     submitted  a bill to the Company  for legal  services  rendered or expenses
     incurred or advanced on the Company's  behalf  through  September 30, 1996.
     The foregoing interim financial  statements thus do not give effect to such
     bills, which Mr. Brasher has estimated will be not less than US$30,000.

Note 7. Loss per common share is based on the weighted  average number of common
     shares outstanding during the period.

Item 2.     Management's Discussion and Analysis or Plan of Operation.

            Business.  Chelsea Atwater, Inc., a Nevada corporation  ("Company"),
is in the development  stage in accordance with Financial  Accounting  Standards
Board  Standard No. 7. Effective  November 8, 1996, the Company  entered into an
Exchange Agreement with E.V.A. Limited, a limited liability company organized in
St.  Vincent and the  Grenadines  under the  provisions  of the  Companies  Act,
Chapter 219  ("EVA"),  and the  shareholders  of EVA,  whereby the Company  will
acquire all of the issued and outstanding  capital stock of EVA and is obligated
to issue to the EVA  shareholders  (i) the  Company's  promissory  notes  for an
aggregate of  US$200,000,  less  certain  deductions  for expense  items such as
unpaid  bills and taxes,  which the  Company  believes  will  amount to at least
US$65,000, (ii) 500,000 shares of the Company's common stock, and (iii) warrants
to purchase an additional 500,000 common shares of the Company's common stock at
US$2.75  per share,  subject  to certain  adjustments.  This  agreement  will be
reported in more detail in a subsequent  report on Form 8-K.  Such notes,  stock
and warrants have not yet been issued.

            Financial  Condition.  During the quarter  ended  September 30, 1996
(third  quarter of this year),  the  Company  had no  revenues  and did not have
operations  other than its attempts to acquire the outstanding  shares of E.V.A.
Limited, a St. Vincent limited liability company, and the execution of the Asset
Purchase  Agreement with Casino PLC. Expenses for this period resulted in a loss
of $5,729.  The Company has, since  inception,  accumulated a deficit (net loss)
through the end of this quarter of $43,492.

            Liquidity and Capital Resources.  The Company had no cash on hand at
the end of the quarter.  The Company had no other cash or other assets,  nor any
current  plans to raise  capital.  Offices are  provided  without  charge to the
Company by its  Chairman.  However,  the Company will in any event incur routine
fees and expenses incident to filing of periodic reports with the Securities and
Exchange  Commission,  and it will incur fees and expenses in the event it makes
or attempts to make an acquisition.  As a practical matter,  the Company expects
no significant operating costs other than professional fees payable to attorneys
and accountants.  The operations of EVA will required substantial cash amounting
to at least  US$100,000,  which the Company will have to raise in the form of an
equity financing.  The source of this funding is not assured,  though management
believes it will not be  difficult  to raise,  nor is the timing of such funding
certain.

Item 6.     Exhibits and Reports on Form 8-K.

            (a)   Exhibits.  Exhibit 27 - Financial Data Schedule.

            (b)   Reports on Form 8-K.

            Report on Form 8-K dated July 12, 1996 (acquisition, stock split)


                                        7





                                   SIGNATURES


     In accordance  with the  requirements  of the Exchange Act, the  Registrant
caused this Report on Form 10-QSB to be signed on its behalf by the undersigned,
thereunto duly authorized.


DATED: November 20, 1996
                              CHELSEA ATWATER, INC.





                                    By /s/ John D. Brasher Jr.
                                    --------------------------
                                    John D. Brasher Jr., Chief Executive Officer
                                    and Chief Financial Officer


                                        8