Securities and Exchange Commission
                            Washington, D.C.  20549

                                 Form 10-QSB/A


[x]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the quarterly period ended September 30, 1997

[ ]  TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

     For the transition period from ___________ to ___________.

     Commission file number: 33-55254-34. 

                                MAUI USA, INC.
       (Exact name of small business issuer as specified in its charter)

            Nevada                      87-0485322  
 (State or other jurisdiction        (I.R.S. Employer
of incorporation or organization)   Identification No.)

           505 Front Street, Suite 233, Lahaina, Maui, Hawaii  96761
           (Address of principal executive offices)       (Zip Code)


                                (808) 667-0647
                          (Issuer's telephone number)


                                                                         
  (Former name, former address and former fiscal year, if changed since last
<PAGE>






report)


     Check whether the issuer (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)
has been subject to such filing requirements for the past 90 days.  Yes   X   
No     

     As of October 31, 1997, 8,000,000 shares of Class A Common Stock and
2,000,000 shares of Class B Common Stock of the issuer were outstanding.

                                                                               
                                     
<PAGE>






                                MAUI USA, INC.

                                     INDEX


                                                                         Page 
                                                                        Number


PART I - FINANCIAL INFORMATION

     Item 1.   Financial Statements . . . . . . . . . . . . . . . . . . .    1

          Consolidated Balance Sheets - September 30, 1997
          and December 31, 1996 . . . . . . . . . . . . . . . . . . . . .    1

          Consolidated Statements of Operations for the Three Months
          and Nine Months Ended September 30, 1997 and 1996 . . . . . . .    2

          Consolidated Statements of Cash Flows for the
          Nine Months ended September 30, 1997 and 1996 . . . . . . . . .    3

          Notes to Consolidated Financial Statements  . . . . . . . . . .    4

     Item 2.   Management's Discussion and Analysis of Financial 
               Condition and Results of Operations. . . . . . . . . . . .    5

PART II - OTHER INFORMATION

     Item 6(b).     Reports on Form 8-K . . . . . . . . . . . . . . . . .    7

SIGNATURES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
<PAGE>







                        PART I - FINANCIAL INFORMATION

Item 1.   Financial Statements

                          CONSOLIDATED BALANCE SHEETS

<TABLE>

<CAPTION>

                                                             September 30,              December 31,
                                                                1997                       1996  
                                                              (Unaudited)

                                                               ASSETS
<S>                                                     <C>                       <C>
Cash (including restricted cash of
  $-0- and $1,846,840)                                  $             8,373       $       1,916,104
Land under development                                           30,788,269              22,082,317
Furniture and equipment, net                                         11,825                  12,268
Other assets                                                         46,751                  52,475

    Total Assets                                        $        30,855,218       $      24,063,164


                                                LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable                                        $           496,152       $       1,542,343
Advances from contractor                                          4,917,588                       -
Bonds payable                                                       360,000                       -
Notes payable                                                    12,230,363              12,119,459
Accrued interest payable                                          3,221,137               1,045,479
Payable to affiliates                                             4,673,223               4,004,828

    Total liabilities                                            25,898,463              18,712,109


Stockholders' equity:
    Common Stock 
     Class A, $.001 par value; authorized - 25,000,000
      shares, outstanding - 8,000,000 shares                          8,000                   8,000
    Class B, $.001 par value; authorized - 5,000,000
      shares, outstanding - 2,000,000 shares                          2,000                   2,000
    Additional paid-in capital                                    5,556,149               5,556,149
    Accumulated deficit                                            (609,394)              (215,094)

    Total stockholders' equity                                    4,956,755               5,351,055

    Total liabilities and stockholders' equity          $       30,855,218        $      24,063,164

</TABLE>

   The accompanying notes are an integral part of the consolidated financial
statements.
<PAGE>







                             CONSOLIDATED STATEMENTS OF OPERATIONS
                                           (Unaudited)


<TABLE>

<CAPTION>
                                                Three Months Ended                       Nine Months Ended
                                                   September 30,                           September 30,            

                                              1997                1996                1997                1996      


 <S>                                          <C>                 <C>                 <C>                 <C>

 Interest income                            $   1,452           $  12,184          $   18,568          $   34,252
 Selling, general and
 administrative expenses                     (155,515)            (29,932)           (372,334)           (120,857)

 Depreciation & amortization                   (4,378)             (7,326)            (13,029)            (12,656)
 Interest expense                             (12,357)                  -             (27,505)                  -

                                            _________           _________           _________           _________

          Net loss                          ($170,798)          ($ 25,074)          ($394,300)          ($ 99,261)
 Loss per common share
          Primary                         ($     .017)        ($    0.003)        ($     .039)         ($   0.010)

 Weighted average number of shares
 outstanding                               10,000,000          10,000,000          10,000,000          10,000,000

</TABLE>

                  The accompanying notes are an integral part
                   of the consolidated financial statements.
<PAGE>







                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)

<TABLE>

<CAPTION>

                                                                                             Nine Months Ended
                                                                                               September 30,       
                                                                                       1997                          1996      


<S>                                                                                <C>                           <C>

Cash flows from operating activities:
          Net loss                                                                 $  (394,300)                  $   (99,261)
          Adjustments to reconcile net loss to net cash
           provided by operating activities -
            Depreciation and amortization                                               13,029                        12,656
            Changes in assets and liabilities:
             Increase in receivable from County of Maui                                      -                      (790,719)
             Increase in land under development                                     (8,705,952)                   (3,395,072)
             Increase in other assets                                                   (3,662)                       (1,637)
             Increase in accrued interest payable                                    2,175,658                       440,548
             Increase (decrease) in accounts payable                                (1,046,191)                      971,803

               Net cash used in operating activities                                (7,961,418)                   (2,861,682)

Cash flows used in investing activities:
          Purchases of furniture and equipment                                          (3,200)                            - 

               Net cash used in investing activities                                    (3,200)                            - 

Cash flows from financing activities:
          Advances from contractor                                                   4,917,588                             - 
          Proceeds from borrowings from affiliates                                     668,395                     1,125,567
          Proceeds from bonds payable                                                  360,000                             - 
          Proceeds from note payable                                                   110,904                             - 
          Note payable repayments                                                            -                    (3,750,000)
          Note payable borrowings                                                            -                     8,000,000


               Net cash provided by financing activities                             6,056,887                     5,375,567

Net increase (decrease) in cash                                                     (1,907,731)                    2,513,885

Cash at beginning of period (including restricted cash
          of $1,846,840 and $1,142,872)                                              1,916,104                     1,202,656 

Cash at end of period (including restricted cash of
          $-0- and $3,632,400)                                                     $     8,373                   $ 3,716,541

</TABLE>

                  The accompanying notes are an integral part
                   of the consolidated financial statements.
<PAGE>







                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


NOTE 1 -    BASIS OF PRESENTATION:

In the opinion of management, the unaudited financial information included in
this report contains all adjustments, consisting of normal recurring
adjustments, necessary for a fair presentation of the results of operations
and cash flows for the interim period covered and the financial condition of
the Company at the dates of the balance sheets.  The operating results for the
interim period are not necessarily indicative of the results to be expected
for the full fiscal year.  The accounting policies followed by the Company are
set forth in Note 2 to the financial statements in the Company's Annual Report
on Form 10-KSB for the year ended December 31, 1996.

Reclassifications

The Company reclassified the cash outflow related to the land under
development from investing activities to operating activities on the Statement
of Cash Flows for the nine months ended September 30, 1996 in order to conform
to the presentation in the Statement of Cash Flows for the nine months ended
September 30, 1997.  In addition, the Company reclassified the cash proceeds
from borrowings from affiliates from operating activities to financing
activities.  Such reclassifications increased net cash used by operating
activities by $4,520,639, decreased net cash used in investing activities by
$3,395,072 and increased net cash provided by financing activities of
$1,125,567.

NOTE 2 -    MATERIAL COMMITMENTS:

The Company has approximately $272,000 remaining in outstanding commitments
related to an $11.8 million fixed price contract for mass grading and
infrastructure construction (primarily utilities, sewage and roadways) for the
Project.  The mass grading and infrastructure is substantially complete, final
subdivision map has been obtained and only landscaping remains.  In connection
with this contract, the Company entered into an agreement dated July 25, 1996,
whereby the Company placed $4 million into escrow, all of which was used as of
September 30, 1997.

The fixed price contract provides that the general contractor will not suspend
work or terminate the contract on account of nonpayment and will look solely
to the $4 million initially deposited into escrow and the sales proceeds from
future contracts of $50,000 per lot for payment of the contract.  During the
third quarter, the general contractor funded $1,682,710 toward the land
development project reflected as advances from contractor.  Interest accrues
on all unpaid amounts at the First Hawaiian Bank prime rate in effect at the
time payment became due.
<PAGE>







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

Material Changes in Financial Condition

Maui USA, Inc. (the "Company") is continuing with its development of three
adjoining parcels of land, totaling approximately sixty acres, located at
Kahana Ridge in West Maui (the "Project").  Costs incurred during the nine
month period ended September 30, 1997 relate to development of the
infrastructure of the Project and capitalization of approximately $2.1 million
of interest related to notes payable and advances from affiliates.  This
resulted in a significant increase (approximately $8.7 million) in Land Under
Development (as set forth on the Company's unaudited consolidated balance
sheet).  The decrease in accounts payable from December 31, 1996 is primarily
due to the paydown of accounts using the escrow funds and proceeds from
advances from affiliates.

Material Changes in Results of Operations

The Company's selling, general and administrative expenses amounted to
$372,334 for the nine month period ended September 30, 1997, compared to
$120,857 for the corresponding 1996 period.  The Company's selling, general
and administrative expenses amounted to $155,515 for the three months ended
September 30, 1997, compared to $29,932 for the corresponding 1996 period. 
The increase in expenses results from increased selling activities related to
the Company's Kahana Ridge project and for expenses incurred to pursue other
potential business opportunities.  In addition, during the three months ended
September 30, 1997, the Company fully reserved for its $110,000 investment in
Moomin Valley Corporation as the Company's right to purchase shares in this
company has expired.  Interest expense relates to the convertible bonds issued
and certain unallocated interest on promissory notes.

Financing, Working Capital and Liquidity

In connection with obtaining the final subdivision map, the Company can begin
closing lot sales in early December and currently has twelve lots in escrow. 
The first $100,000 of proceeds from each lot sale will be paid to the
investor; the next $50,000 of proceeds will be paid to the general contractor;
and the remainder will be paid to the investor until the mortgage loan is
repaid in full.  Management expects working capital shortfalls for the
Company's general and administrative and debt service payments required on
their loan from a bank will continue to be funded by advances from affiliates.

On March 20, 1997, the Company issued $60,000 of convertible bonds at 6%, due
March 31, 2002 to a single investor.  On April 22, 1997, another investor
purchased $300,000 of convertible bonds from the Company with a five-year
term, at 6%.  In addition, the bonds sold have warrants attached for the
purchase of 60,000 shares of the Company's Class A common stock for $4.00 per
share which expires on April 30, 1999.

On November 1, 1997, the Company issued an additional $300,000 of convertible
bonds at 12% which are due November 1, 2000.  The bonds have warrants attached
for the purchase of 150,000 shares of the Company's Class A common stock for
$2.00 per share which expires on October 31, 2000.
<PAGE>







                          PART II - OTHER INFORMATION

Item 6(b).     Reports on Form 8-K

Report on Form 8-K/A filed July 10, 1997, reporting Item 7 (Exhibit 16.1 -
Letter re Change of Accountant).

Report on Form 8-K/A filed July 18, 1997, reporting Item 4 (Change in
Registrant's Certifying Accountant) and Item 7 (Exhibit 16.1 - Letter re
Change in Accountant).
<PAGE>







                                  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.


             Dated:  December 1, 1997        MAUI USA, INC.



                                             By:   ___________________
                                                   Myron O. Kirkeby
                                                   President, Chief
                                                   Executive Officer 
						   and Secretary