UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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 June 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 Number  0-9380
                       --------

                            CAPITAL PROPERTIES, INC.
--------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

         Rhode Island                                    05-0386287
--------------------------------                ------------------------------
(State or other jurisdiction of                 IRS Employer Identification No.
 incorporation or organization)

              100 Dexter Road, East Providence, Rhode Island 02914
--------------------------------------------------------------------------------
                    (Address of principal executive offices)

                                 (401) 435-7171
--------------------------------------------------------------------------------
                           (Issuer's telephone number)


(Former name, former address and former fiscal year, if changed since last
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 Issuer was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes  X   No
                                                              ---     ---
State the number of shares outstanding of each of the Issuer's classes of common
equity, as of the latest practicable date:

As of August 1, 2002, the Issuer had 3,000,000 shares of Class A Common Stock
and 299,956 shares of Class B Common Stock outstanding.

Transitional Small Business Disclosure Format (Check one):  Yes      No  X
                                                                ----    ----




                                     PART I

ITEM 1.  FINANCIAL STATEMENTS

CAPITAL PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
JUNE 30, 2002
(UNAUDITED)




ASSETS

                                                                       
Properties and equipment (net of accumulated depreciation)...........     $15,021,000
Cash and cash equivalents............................................       1,704,000
Receivables:
   Income taxes......................................................         634,000
   Other.............................................................         255,000
Accrued rental income................................................         436,000
Prepaid and other....................................................          98,000
                                                                          -----------
                                                                          $18,148,000
                                                                          ===========


LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Accounts payable and accrued expenses:
     Property taxes..................................................     $   956,000
     Other...........................................................         643,000
   Deferred income taxes, net........................................       3,537,000
                                                                          -----------
                                                                            5,136,000
                                                                          -----------

Shareholders' equity (Note 6):
   Class A common stock, $.01 par; authorized 6,000,000 shares;
     issued and outstanding 3,000,000 shares.........................          30,000
   Class B common stock, $.01 par; authorized 300,000 shares;
     issued and outstanding 299,956 shares...........................           3,000
   Excess stock, $.01 par; authorized 1,000,000 shares; none issued
    and outstanding..................................................
   Capital in excess of par..........................................      11,795,000
   Retained earnings.................................................       1,184,000
                                                                          -----------
                                                                           13,012,000
                                                                          -----------
                                                                          $18,148,000
                                                                          ===========



See notes to consolidated financial statements.

                                      -2-

CAPITAL PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF LOSS
(UNAUDITED)



                                                  Three Months Ended            Six Months Ended
                                                        June 30                      June 30
                                                -----------------------      -----------------------
                                                   2002         2001            2002         2001
                                                ----------   ----------      ----------   ----------
                                                                              
Income:
   Revenues:
     Leasing, including temporary
      condemnation in 2001 of $46,000
      and $74,000, respectively..............   $  692,000   $  686,000      $1,323,000   $1,270,000
     Petroleum storage facilities............      429,000      409,000         936,000      970,000
                                                ----------   ----------      ----------   ----------
                                                 1,121,000    1,095,000       2,259,000    2,240,000

   Interest..................................       31,000       17,000          33,000       33,000
   Gain on permanent condemnation............                   300,000                      300,000
                                                ----------   ----------      ----------   ----------
                                                 1,152,000    1,412,000       2,292,000    2,573,000
                                                ----------   ----------      ----------   ----------
Expenses:
   Expenses applicable to:
     Leasing.................................      580,000      708,000       1,151,000      974,000
     Petroleum storage facilities............      490,000      535,000         873,000    1,060,000
   General and administrative................      252,000      258,000         511,000      516,000
                                                ----------   ----------      ----------   ----------
                                                 1,322,000    1,501,000       2,535,000    2,550,000
                                                ----------   ----------      ----------   ----------

Income (loss) before income taxes............     (170,000)     (89,000)       (243,000)      23,000
                                                ----------   ----------      ----------   ----------
Income tax expense (benefit):
   Current...................................     (130,000)    (247,000)       (746,000)    (321,000)
   Deferred..................................       86,000      245,000         699,000      375,000
                                                ----------   ----------      ----------   ----------
                                                   (44,000)      (2,000)        (47,000)      54,000
                                                ----------   ----------      ----------   ----------

Net loss.....................................   $ (126,000)  $  (87,000)     $ (196,000)  $  (31,000)
                                                ==========   ==========      ==========   ==========
Basic loss per common
   share (Note 6)............................   $     (.04)  $     (.03)     $     (.06)  $     (.01)
                                                ==========   ==========      ==========   ==========

Dividends on common stock....................   $      -0-   $      .03      $      .03   $      .06
                                                ==========   ==========      ==========   ==========


See notes to consolidated financial statements.

                                      -3-



CAPITAL PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2002 AND 2001
(UNAUDITED)




                                                                                   2002                 2001
                                                                            --------------         --------------
                                                                                             
Cash flows from operating activities:
   Net loss........................................................         $    (196,000)         $      (31,000)
   Adjustments to reconcile net loss to net
     cash provided by (used in) operating activities:
      Condemnation proceeds, temporary.............................                                       (74,000)
      Gain on permanent condemnation...............................                                      (300,000)
      Depreciation.................................................               209,000                 216,000
      Deferred income taxes........................................               699,000                 375,000
      Other, principally net changes in receivables,
        prepaids, accounts payable, income taxes and
        accrued expenses...........................................                97,000                 768,000
                                                                            -------------          --------------
   Net cash provided by operating activities.......................               809,000                 954,000
                                                                            -------------          --------------

Cash flows from investing activities:
   Purchase of properties and equipment............................              (173,000)             (1,360,000)
   Proceeds from permanent condemnation............................                                       925,000
                                                                            -------------          --------------
   Net cash used in investing activities...........................              (173,000)               (435,000)
                                                                            -------------          --------------
Cash used in financing activities, payment of
   dividends.......................................................               (99,000)               (180,000)
                                                                            -------------          --------------

Increase in cash and cash equivalents.............................                537,000                 339,000
Cash and cash equivalents, beginning...............................             1,167,000               1,609,000
                                                                            -------------          --------------
Cash and cash equivalents, ending..................................         $   1,704,000          $    1,948,000
                                                                            =============          ==============
Supplemental disclosures, cash paid or received for income taxes:
     Cash paid.....................................................         $       9,000          $        9,000
                                                                            =============          ==============
     Refunds received..............................................         $     724,000          $      434,000
                                                                            =============          ==============



See notes to consolidated financial statements.


                                      -4-


      CAPITAL PROPERTIES, INC. AND SUBSIDIARIES
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      SIX MONTHS ENDED JUNE 30, 2002 AND 2001
      (Unaudited)


1.    Basis of presentation:

      The accompanying consolidated financial statements have been prepared by
      the Company. Certain information and note disclosures normally included in
      financial statements prepared in accordance with accounting principles
      generally accepted in the United States have been condensed or omitted. In
      the opinion of management, the accompanying consolidated financial
      statements contain all adjustments necessary to present fairly the
      financial position as of June 30, 2002 and the results of operations for
      the three and six months ended June 30, 2002 and 2001 and the cash flows
      for the six months ended June 30, 2002 and 2001.

      The results of operations for interim periods are not necessarily
      indicative of the results to be expected for the full year.

2.    Use of estimates:

      The preparation of financial statements in conformity with accounting
      principles generally accepted in the United States requires management to
      make estimates and assumptions that affect the reported amounts of assets
      and liabilities and disclosure of contingent assets and liabilities at the
      date of the financial statements. Estimates also affect the reported
      amounts of income and expenses during the reporting period. Actual results
      could differ from those estimates.

3.    Properties and equipment:

                Properties on lease or held for lease:
                  Land and land improvements....................  $ 3,740,000
                  Parking garage................................    2,500,000
                                                                  -----------
                                                                    6,240,000
                                                                  -----------
                Petroleum storage facilities:
                   Land and land improvements...................    5,106,000
                   Buildings and structures.....................      331,000
                   Tanks and equipment..........................    8,978,000
                                                                 ------------
                                                                   14,415,000
                                                                 ------------

                Office equipment................................       94,000
                                                                 ------------
                                                                   20,749,000
                                                                 ------------
                Less accumulated depreciation:
                   Properties on lease or held for lease........      896,000
                   Petroleum storage facilities.................    4,758,000
                   Office equipment.............................       74,000
                                                                 ------------
                                                                    5,728,000
                                                                 ------------
                                                                 $ 15,021,000
                                                                 ============


                                      -5-


4.    Description of leasing arrangements:

      At June 30, 2002, the Company had entered into five long-term land leases
      covering five land parcels; of these leases, two will not commence until
      construction begins.

      The Company also leases various parcels of land for outdoor advertising
      purposes for remaining terms of up to 24 years and for public parking
      purposes under short-term cancellable leases.

      For those leases with scheduled rent increases, the cumulative excess of
      straight-line over contractual rentals (considering scheduled rent
      increases over the 30 to 149 year terms of the original leases) amounted
      to $14,398,000 through June 30, 2002. Management has concluded that a
      portion of the excess of straight-line over contractual rentals ($436,000
      at June 30, 2002) is realizable when payable over the terms of the leases.

5.    Petroleum storage facilities:

      Current operations:

      The Company and a petroleum distribution company (Petroleum Company)
      entered into an agreement which will expire April 30, 2004, but will
      continue on a year-to-year basis unless terminated by either party upon
      six months written notice, whereby the Company operates the entire
      petroleum storage facilities (Petroleum Facilities) for the Petroleum
      Company. The Company is responsible for labor, insurance, property taxes
      and other operating expenses, as well as capital improvements. The
      agreement further provides for annual fee increases of 4.5%. After the
      scheduled increase on May 1, 2002 the present monthly fee is $118,000.

      The agreement also provides that the Company will receive an additional
      $.10 per barrel for every barrel in excess of 2,000,000 barrels of
      throughput in an agreement year (contingent revenue). For the agreement
      year ended April 30, 2001, throughput exceeded 2,000,000 barrels in
      December 2000. For the agreement year ending April 30, 2002, throughput
      exceeded 2,000,000 barrels in January 2002. For the six months ended June
      30, 2002 and 2001, the Company earned contingent revenues of $135,000 and
      $197,000, respectively.

      Wilkesbarre Pier:

      Wilkesbarre Pier (the Pier) is a deep-water pier in East Providence, Rhode
      Island, owned by the Company, which is integral to the operation of the
      Petroleum Facilities. The Pier and the Petroleum Facilities are connected
      by two petroleum pipelines. In 1995, the Company and Providence and
      Worcester Railroad Company (Railroad) (the then owner of the Pier) entered
      into an agreement which, among other provisions, gave the Company the
      right to acquire the Pier for $1. The Company and Railroad have a common
      controlling shareholder.

      Effective January 1, 1998, Railroad and a company which uses the Pier to
      off-load primarily gasoline from ships to its own terminal (Oil Company)
      entered into an agreement (the Agreement) whereby Oil Company agreed to
      pay annual fees for five years (1998, $185,000; 1999 and 2000, $285,000;
      and 2001 and 2002, $185,000). Under the terms of the Agreement, the owner
      of the Pier is not required to make any repairs to the Pier.

                                      -6-


      In January 1998, the Company exercised its right and acquired the Pier,
      and Railroad assigned its rights under the Agreement to the Company.

      In May 2000, the Fire Department of the City of East Providence (Fire
      Department) notified the Company, Oil Company and another company then
      related to Oil Company (Other Company) that there was a lack of adequate
      fire protection at the Pier and required them to install certain equipment
      and facilities. The Company demanded that Other Company take steps to
      commence and complete the performance of all work and to supply all
      material required to satisfy the Fire Department. Through June 30, 2002,
      the Company has expended $197,000 to satisfy some of the requirements,
      which amount is recorded in receivables, other on the accompanying
      consolidated balance sheet. The Company has been notified by a federal
      regulatory agency that additional equipment and facilities must be
      installed at the Pier at an additional cost of approximately $200,000 and
      expects completion of the work by yearend.

      In August 2000, Oil Company and Other Company (collectively Plaintiffs)
      filed a lawsuit against the Company in the United States District Court
      for the District of Rhode Island claiming fraud on the part of Railroad
      and sought rescission of the Agreement and other agreements. The Company
      has filed counterclaims against Other Company, including one for damages
      based on Other Company's failure to comply with the order and direction of
      the Fire Department as well as the failure of Other Company to comply with
      certain other agreements. Plaintiffs amended their complaint in June 2001
      to include additional claims. Discovery in this litigation has closed. The
      Company moved to dismiss all the fraud claims. As a result of cross
      motions filed by the parties, the U. S. Magistrate Judge who heard the
      motions, upon the direction of the District Court Judge, recommended that
      the District Court approve a voluntary dismissal, with prejudice, of
      Plaintiffs' claims for rescission based on fraud as well as a dismissal of
      Plaintiffs' claims for damages based on fraud, with leave for Plaintiffs
      to file an amended claim. The Company is unable to determine when this
      matter will be heard.

      In December 2001, the Company notified Oil Company that it was terminating
      the Agreement on December 31, 2002. However, the Company has indicated to
      Oil Company that it is willing to enter into a new agreement for Oil
      Company's use of the Pier under more favorable terms to the Company.

      In connection with this litigation, the Company has incurred legal fees as
      follows: for the three months ended June 30, 2002 and 2001, $50,000 and
      $191,000, respectively; for the six months ended June 30, 2002 and 2001,
      $84,000 and $306,000, respectively. These amounts are included in
      expenses, petroleum storage facilities on the accompanying statements of
      loss for the three and six months ended June 30, 2002 and 2001.

      Environmental incident:

      In March 2002, during testing of a monitoring well at the Petroleum
      Facilities, the Company's consultant sampled a groundwater monitoring well
      on the southeast corner of the Petroleum Facilities' property and
      discovered floating free phase product. Preliminary laboratory analysis
      indicated that the product was gasoline, which is not a product the
      Company currently stores at its Petroleum Facilities. However, in the
      1950's gasoline was stored on the Company's property by a predecessor
      owner. The Company commenced an environmental investigation and analysis,
      and the results indicate that the gasoline is not

                                      -7-

      coming from the Company's Petroleum Facilities. The Company notified both
      its insurance company and the appropriate authority. The Company intends
      to take the necessary steps to ensure that the responsible party addresses
      this contamination. Through June 30, 2002, the Company has incurred
      $56,000 in connection with this investigation, which amount is included in
      expenses, petroleum storage facilities on the accompanying statements of
      loss for the three and six months ended June 30, 2002. Further, the
      Company is unable to determine the costs it could incur to correct the
      situation as well as any costs to investigate, defend and seek
      reimbursement from the responsible party with respect to this
      contamination. This situation does not affect current operations at the
      Petroleum Facilities.

6.    Shareholders' equity:

      In December 2001, the Company amended its Articles of Incorporation to
      create three classes of $.01 par value stock--Class A Common Stock, Class
      B Common Stock, and Excess Stock. The Company converted the then
      outstanding 3,000,000 shares of $1.00 par value common shares into
      3,000,000 shares of Class A Common Stock. In addition, the Company issued
      (in the form of a stock dividend) 299,956 shares of Class B Common Stock
      (one share for each ten shares of Class A Common Stock held). No
      fractional Class B shares were issued.

      The holders of the Class A and Class B Common Stock presently vote
      together as a single class on all matters required to be submitted to the
      shareholders for approval and share equally in dividends declared by the
      Company. The Class A Common Stock is listed on the American Stock
      Exchange. The Class B Common Stock is not listed on any national or
      regional stock exchange or on the National Association of Securities
      Dealers Automated Quotation National Market System.

      The Company accounted for the recapitalization by transferring the net
      amount of $2,967,000 from common stock to capital in excess of par.

      Dividends on common stock and basic earnings per share on the accompanying
      consolidated statements of loss for the three and six months ended June
      30, 2001 have been restated to give effect to the additional shares
      outstanding.

7.    Claim against City of Providence for attorneys fees:

      In 1997, the City of Providence (the City) revalued certain of the
      Company's properties within the Capital Center area in downtown
      Providence, Rhode Island, and reached back six years to assess over
      $13,000,000 in back taxes, interest and penalties on the properties based
      upon a retroactive increase in the assessed values. These increases were
      not a part of a city-wide revaluation. The Company contended that this
      action by the City was both unprecedented and illegal.

      In another action, the City claimed that the Company was not the owner of
      a certain parcel of land in the Capital Center (Disputed Parcel), which
      the Company purchased in 1989 from the State of Rhode Island subsequent to
      the State's acquiring the parcel from the City. Moreover, the City
      attempted to condemn the Disputed Parcel. The Company contested both the
      City's claim of ownership and the City's attempt to condemn the Disputed
      Parcel.

                                      -8-


      In July 1999, the Rhode Island Superior Court (Superior Court) ruled in
      favor of the Company and found (1) that both the City's new tax
      assessments and back taxes were illegal and void, and (2) that the Company
      is the rightful owner of the Disputed Parcel and that the City had no
      right to condemn same. The City appealed the judgments to the Rhode Island
      Supreme Court (Supreme Court), which denied and dismissed the City's
      appeal in December 1999.

      After prevailing on the merits, the Company made claim against the City
      for attorneys fees.

      In July 2000, the City filed a motion to vacate the Superior Court and
      Supreme Court judgments entered in favor of the Company. In October 2000,
      the Superior Court denied the motion to vacate and awarded the Company
      attorneys fees of $258,000. The City has filed an appeal in the Supreme
      Court. The Court has not yet scheduled this matter for hearing. Pending
      the ultimate resolution of the matter, the Company is not reporting the
      award as income in the accompanying consolidated financial statements.


8.    City of Providence property taxes:

      After receiving tax bills from the City of Providence for the years 1995
      through 1999 and making the necessary tax payments, the Company filed
      appeals with the City contesting the assessed values with respect to
      certain of its properties.

      In accordance with Rhode Island law, the City of Providence completed a
      city-wide revaluation of all real property for property tax assessment
      purposes. In March 2001, the Company received revaluation notices for each
      of its properties which set forth the proposed assessed values of its
      properties as of December 31, 2000. The proposed assessed values of the
      properties (other than those properties for which the tenants are
      responsible for tax payments) totaled $64,300,000 as compared with the
      prior assessed values which totaled $24,400,000. In management's opinion,
      the proposed assessed values of its properties are significantly in excess
      of their market values as of December 31, 2000. After a meeting between
      representatives of the Company and the revaluation firm retained by the
      City, the Company received notices indicating that the proposed assessed
      values had been reduced to $53,341,000.

      In August 2001, the Company received real property tax bills from the City
      of Providence totaling $1,845,000. Of this amount, $82,000 represented the
      annual tax on the property condemned by Amtrak in May 2001 (see Note 9),
      and the Company paid to the City its share of such tax on this condemned
      property ($29,000) to the date of condemnation.

      In accordance with statutory requirements, after the first tax installment
      of $461,000 was paid in August 2001, the Company filed appeals with the
      City contesting the assessed values with respect to most of its
      properties. If successful, the appeals will reduce the Company's annual
      tax expense to approximately $1,200,000.

      The Providence Board of Tax Assessment Review (the Board) failed to hear
      any of the Company's appeals until it was directed to do so by the
      Superior Court in February 2002. The hearing was held on March 1, 2002. On
      March 5, 2002, the Board denied all of the Company's appeals for the years
      1995 through 1999 and 2001. The Company has appealed the decision of the
      Board to the Superior Court.

                                      -9-


      The Company is unable to determine to what extent, if any, the taxes may
      be reduced. The Company is recording and paying its property tax expense
      in accordance with the bills received.

9.    Dispute with Amtrak:

      The Company is in litigation with the National Railroad Passenger
      Corporation (Amtrak) concerning various trespasses by Amtrak. During the
      1980's, the Company, State, City and Amtrak each conveyed parcels of land
      in Capital Center so that each party had the land it needed for its
      designated functions within Capital Center. As part of this arrangement,
      the Company was conveyed approximately 1.9 acres of air rights over
      Amtrak's Northeast Corridor, which rights began 19.3 feet above the top of
      rail. Following that conveyance, the railroad station and the Company's
      adjacent parking garage were constructed and partially financed by the
      Federal Railroad Administration (FRA).

      Many of the facilities needed to service the railroad station were built
      within the confines of the Company's parking garage parcel. Over the
      years, the Company did not charge Amtrak for this intrusion on its
      property; and over the years Amtrak assumed the cost of electricity
      provided to the parking garage. In 1997, Amtrak unilaterally refused to
      pay for the electricity, and the Company brought suit in the United States
      District Court for the District of Rhode Island seeking an order requiring
      Amtrak to remove its facilities from the parking garage parcel.

      In the fall of 1998, as part of Amtrak's electrification of the Northeast
      Corridor, Amtrak erected towers and a signal bridge within the air rights
      (the tops of which vary in height between 27 and 42 feet above the top of
      rail). The Company amended its complaint against Amtrak to include the air
      rights trespasses.

      In July 1999, Amtrak condemned a three-year temporary easement of all the
      air rights owned by the Company retroactive to August 1998. In October
      1999, the Company received from Amtrak $335,000, the sum estimated by
      Amtrak to be just compensation for the temporary easement taken. In July
      1999, Amtrak also condemned a permanent easement within a portion of the
      parking garage parcel upon which Amtrak had placed improvements. In
      October 1999, the Company received from Amtrak $60,000, the sum estimated
      by Amtrak to be just compensation for the permanent easement taken.

      Following the receipt of the condemnation proceeds, the trespass
      litigation between Amtrak and the Company and the Amtrak condemnation
      cases were consolidated for trial.

      In May 2001, Amtrak permanently condemned the air rights and a parcel of
      land adjacent to the air rights (with a carrying value of $625,000) for
      which the Company received from Amtrak $925,000, the amount estimated by
      Amtrak to be just compensation for the air rights and property taken.

      The Company believes that all the condemnation amounts paid by Amtrak are
      inadequate and is seeking additional compensation. In June 2001, the
      District Court included this condemnation suit in the consolidated case.
      The matter is scheduled to be heard in the fourth quarter of 2002.

                                      -10-


10.   Income taxes:

      The permanent condemnation proceeds received in 1999 qualify for deferred
      reinvestment for income tax reporting purposes whereby the Company may
      elect to reduce the income tax basis of qualifying subsequent
      acquisitions, subject to certain restrictions. In February 2002, the
      Company effected a qualifying purchase with a consolidated subsidiary
      which permitted it to amend its 1999 federal and state income tax returns
      to claim refunds totaling $568,000 with respect to condemnation proceeds
      previously taxed. Through June 30, 2002, the Company received the state
      refund of $117,000 plus interest of $30,000.

      Under present Rhode Island law, income tax losses cannot be carried back,
      and state tax loss carryforwards are limited to the amount of the federal
      tax loss carryforward. As of June 30, 2002, the Company does not have any
      federal or state loss carryforwards.

      For income tax reporting purposes, the Company reported a loss for the
      year ended December 31, 2001. In April 2002, the Company filed a carryback
      claim which resulted in a refund of federal income taxes previously paid
      for years 1996 through 1999 in the amount of $607,000, all of which has
      been received.

      The Company has remaining $415,000 of federal income taxes paid for 1999
      against which the Company can carryback future losses. For income tax
      reporting purposes, the Company expects to report a loss for the year
      ending December 31, 2002. Accordingly, the Company has recorded a federal
      income tax receivable of $185,000 for the six months ended June 30, 2002.

      Deferred income taxes are recorded based upon differences between
      financial statement and tax carrying amounts of assets and liabilities.
      The tax effects of temporary differences which give rise to deferred tax
      assets and liabilities at June 30, 2002 were as follows:

                  Gross deferred tax liabilities:
                    Property having a financial statement basis
                       in excess of its tax basis..............     $3,388,000
                    Accrued rental income......................        174,000
                                                                    ----------
                                                                     3,562,000
                  Gross deferred tax assets....................        (25,000)
                                                                    ----------
                                                                    $3,537,000
                                                                    ==========

11.   Operating segment disclosures:

      The Company operates in two segments: (1) Leasing and (2) Petroleum
      Storage Facilities.

      The Leasing segment consists of the long-term leasing of certain of its
      real estate interests in downtown Providence, Rhode Island (to tenants
      that have constructed buildings thereon) and locations along interstate
      and primary highways in Rhode Island and Massachusetts (to a company which
      has constructed outdoor advertising boards thereon). The Company
      anticipates that the future development of its remaining properties will
      consist primarily of long-term ground leases. Pending this development,
      the Company is receiving option payments from tenants of those leases
      which will not commence until construction begins and is leasing certain
      parcels and an adjacent parking garage for public parking purposes under
      short-term cancelable leasing arrangements.

                                      -11-


      The Petroleum Storage Facilities segment consists of the operating of the
      Petroleum Facilities in East Providence for the Petroleum Company under a
      five-year agreement at a fixed monthly rate. The Agreement includes
      provisions to extend and additional payments based upon throughput.

      The principal difference between the two segments relates to the nature of
      the operations. The tenants in the Leasing segment incur substantially all
      of the development and operating costs of the asset constructed on the
      Company's land, whereas the Company is responsible for the operating and
      maintenance expenditures as well as capital improvements at the Petroleum
      Facilities.

      The Company makes decisions relative to the allocation of resources and
      evaluates performance based on income (loss) before income taxes,
      excluding interest and permanent condemnations and certain corporate
      expenses.

      There are no inter-segment revenues. The Company did not incur interest
      expense during the six months ended June 30, 2002 and 2001.

      The following financial information is used for making operating decisions
      and assessing performance of the Company's segments:




                                                                             Petroleum
                                                                              Storage
                                                            Leasing          Facilities         Total
                                                        -------------     --------------   ---------------
                                                                                  
      Six months ended June 30, 2002:
      Revenues:
         Contractual..................................  $   1,113,000     $      801,000   $     1,914,000
         Contingent...................................         59,000            135,000           194,000
         Option.......................................        170,000                              170,000
         Noncash, excess of contractual over
           straight-line rentals......................        (19,000)                             (19,000)
                                                        -------------     --------------   ---------------
                                                        $   1,323,000     $      936,000   $     2,259,000
                                                        =============     ==============   ===============

      Property tax expense............................  $     930,000     $       53,000   $       983,000
                                                        =============     ==============   ===============

      Depreciation....................................  $      31,000     $      173,000   $       204,000
                                                        =============     ==============   ===============

      Income before income taxes......................  $     172,000     $       63,000   $       235,000
                                                        =============     ==============   ===============

      Assets..........................................  $   5,953,000     $   10,028,000   $    15,981,000
                                                        =============     ==============   ===============

      Properties and equipment, additions.............  $         -0-     $      172,000   $       172,000
                                                        =============     ==============   ===============



                                      -12-








                                                                             Petroleum
                                                                              Storage
                                                            Leasing          Facilities         Total
                                                        -------------     --------------   ---------------
                                                                                  
      Six months ended June 30, 2001:
      Revenues:
         Contractual..................................  $   1,090,000     $      773,000   $     1,863,000
         Contingent...................................         72,000            197,000           269,000
         Option.......................................         41,000                               41,000
         Noncash:
           Condemnation, temporary....................         74,000                               74,000
           Excess of contractual over straight-line
              rentals.................................         (7,000)                              (7,000)
                                                        -------------     --------------   ---------------
                                                        $   1,270,000     $      970,000   $     2,240,000
                                                        =============     ==============   ===============

      Property tax expense............................  $     868,000     $       33,000   $       901,000
                                                        =============     ==============   ===============

      Depreciation....................................  $      31,000     $      180,000   $       211,000
                                                        =============     ==============   ===============

      Income (loss) before income taxes...............  $     296,000     $      (90,000)  $       206,000
                                                        =============     ==============   ===============

      Assets..........................................  $   6,058,000     $   10,067,000   $    16,125,000
                                                        =============     ==============   ===============
      Properties and equipment:
         Additions....................................  $         -0-     $      378,000   $       378,000
                                                        =============     ==============   ===============
         Deletions....................................  $    (625,000)    $          -0-   $      (625,000)
                                                        =============     ==============   ===============


      The following is a reconciliation of the segment information to the
      amounts reported in the accompanying consolidated financial statements for
      the six months ended June 30, 2002 and 2001:




                                                                                       2002             2001
                                                                                  --------------   ---------------
                                                                                             
      Income:
        Revenues for operating segments...................................        $    2,259,000   $     2,240,000
        Gain from permanent condemnation..................................                                 300,000
        Interest income...................................................                33,000            33,000
                                                                                  --------------   ---------------
          Total consolidated income.......................................        $    2,292,000   $     2,573,000
                                                                                  ==============   ===============

      Property tax expense:
        Property tax expense for operating segments.......................        $      983,000   $       901,000
        Unallocated corporate property tax expense........................                 1,000             1,000
                                                                                  --------------   ---------------
          Total consolidated property tax expense.........................        $      984,000   $       902,000
                                                                                  ==============   ===============

      Depreciation:
        Depreciation for operating segments...............................        $      204,000   $       211,000
        Unallocated corporate depreciation................................                 5,000             5,000
                                                                                  --------------   ---------------
          Total consolidated depreciation.................................        $      209,000   $       216,000
                                                                                  ==============   ===============


                                      -13-





                                                                                       2002             2001
                                                                                  --------------   ---------------
                                                                                             
      Income before income taxes:
        Income for operating segments.....................................        $      235,000   $       206,000
        Gain from permanent condemnation..................................                                 300,000
        Interest income...................................................                33,000            33,000
        Unallocated corporate expenses....................................              (511,000)         (516,000)
                                                                                  --------------   ---------------
          Total consolidated income (loss) before income taxes............        $     (243,000)  $        23,000
                                                                                  ==============   ===============

      Assets:
        Assets for operating segments.....................................       $    15,981,000   $    16,125,000
      Corporate cash and cash equivalents.................................             1,473,000         1,826,000
        Income tax receivable.............................................               634,000           330,000
        Other unallocated amounts.........................................                60,000            62,000
                                                                                 ---------------   ---------------
          Total consolidated assets.......................................       $    18,148,000   $    18,343,000
                                                                                 ===============   ===============

      Properties and equipment:
        Additions:
          Operating segments..............................................       $       172,000   $       378,000
          Unallocated corporate additions.................................                 1,000            10,000
                                                                                 ---------------   ---------------
          Total consolidated additions....................................       $       173,000   $       388,000
                                                                                 ===============   ===============

        Deletion, operating segment and
          total consolidated deletion.....................................       $           -0-   $      (625,000)
                                                                                 ===============   ===============


                                      -14-



CAPITAL PROPERTIES, INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS



                           FORWARD LOOKING STATEMENTS

         CERTAIN PORTIONS OF THIS REPORT, AND PARTICULARLY THE MANAGEMENT'S
         DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
         OPERATIONS AND THE NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL
         STATEMENTS, CONTAIN FORWARD-LOOKING STATEMENTS WHICH REPRESENT THE
         COMPANY'S EXPECTATIONS OR BELIEFS CONCERNING FUTURE EVENTS. THE COMPANY
         CAUTIONS THAT THESE STATEMENTS ARE FURTHER QUALIFIED BY IMPORTANT
         FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE
         IN THE FORWARD-LOOKING STATEMENTS, INCLUDING, WITHOUT LIMITATION, THE
         FOLLOWING: THE ABILITY OF THE COMPANY TO GENERATE ADEQUATE AMOUNTS OF
         CASH; THE COLLECTIBILITY OF THE ACCRUED RENTAL INCOME WHEN DUE OVER THE
         TERMS OF THE LONG-TERM LAND LEASES; THE COMMENCEMENT OF ADDITIONAL
         LONG-TERM LAND LEASES; CHANGES IN ECONOMIC CONDITIONS THAT MAY AFFECT
         EITHER THE CURRENT OR FUTURE DEVELOPMENT ON THE COMPANY'S PARCELS; THE
         FINAL OUTCOME OF THE AMTRAK, OIL COMPANY AND CITY OF PROVIDENCE
         LITIGATIONS AND CITY OF PROVIDENCE TAX APPEALS; AND EXPOSURE TO
         CONTAMINATION, CLEANUP OR SIMILAR COSTS ASSOCIATED WITH THE OPERATION
         OF THE PETROLEUM STORAGE FACILITIES.



1.   OVERVIEW:

     Critical accounting policies:

     The Securities and Exchange Commission (SEC) recently issued guidance for
     the disclosure of "critical accounting policies." The SEC defines such
     policies as those that require application of management's most difficult,
     subjective or complex judgments, often as a result of the need to make
     estimates about the effect of matters that are inherently uncertain and may
     change in subsequent periods.

     The Company's significant accounting policies are described in Note 1 of
     the Notes to Consolidated Financial Statements in its Annual Report to
     Shareholders. Not all of these significant accounting policies require
     management to make difficult, subjective or complex judgments or estimates.
     Management believes that the Company's revenue recognition policy for
     long-term leases with scheduled rent increases (leasing segment) meets the
     SEC definition of "critical."

     Certain of the Company's long-term land leases have original terms of 30 to
     149 years and contain scheduled rent increases where the future dollar
     increases are known at the time of the commencement of the lease.

     The first such lease commenced in 1988, had an original term of 99 years
     and provides for fixed percentage increases at specified intervals (as well
     as reappraisal increases). In accordance with

                                      -15-


     the provisions of Statement of Financial Accounting Standards (FAS) No. 13
     (Accounting for Leases) and certain of its interpretations, rental income
     should be recognized on a straight-line basis. To calculate the annual
     straight-line amount, the 99 annual rental amounts are totaled and this
     total is divided by 99.

     For this lease, the calculated annual straight-line amount for 1988 was
     eight times (multiple) the amount paid by the tenant under the terms of the
     lease (contractual amount). In subsequent years, as the tenant pays higher
     rents, the multiple gradually decreases until the 57th year of the lease,
     at which time the contractual amount paid by the tenant will exceed the
     calculated straight-line amount. If the Company were to report annual
     revenue for this lease using the straight-line amount, it would record a
     significant receivable for each of the first 56 years, which receivable
     would grow to approximately $33,000,000. Management does not believe that
     the Company should record a receivable that would not begin to be collected
     for 56 years (turnaround date) since management could not be assured of
     collection.

     In 1988, management met with the SEC accounting staff to discuss its
     concerns over the provisions of FAS No. 13 as they related to a lease of
     this length which results in the recording of such a significant receivable
     that would remain on the Company's balance sheet and continue to grow on an
     annual basis with a turnaround date so far in the future. The Company
     presented the SEC accounting staff with an application of the accounting
     policy whereby management would evaluate the collectibility of the
     receivable on an annual basis and report as leasing revenue only that
     portion of the receivable that management could conclude would be
     collectible. The SEC accounting staff agreed with this application.

     Through June 30, 2002, this receivable has grown to approximately
     $13,000,000 (cumulative excess of straight-line over contractual rentals)
     and management has not been able to conclude that any portion is
     collectible as the turnaround date is still 42 years away. Accordingly, the
     Company has not reported any portion of this amount as leasing revenue in
     its financial statements and does not anticipate that it can reach such a
     conclusion until the turnaround date is closer.

     By contrast, the Company's long-term lease for outdoor advertising
     locations had an original term of 30 years, scheduled rent increases where
     the future dollar increases were known at the time of the commencement of
     the lease, and a turnaround date in the 9th year. In this instance,
     management was of the opinion that the receivable was collectible due to
     the closeness of the turnaround date and other factors. Accordingly, the
     Company has recognized leasing revenue on the straight-line basis in its
     financial statements since the inception of the lease.

     Although the Company's other long-term land leases provide for scheduled
     rent increases, the provisions of the leases are such that the future
     dollar amounts could not be calculated at the time of the commencement of
     the lease, as such amounts are based on factors that are not presently
     known, i.e., future cost-of-living adjustments or future appraised values.
     The Company is reporting the annual rental income under these leases using
     the contractual amounts in accordance with the provisions of FAS No. 13.

     The audit committee concurs with the Company's application of its critical
     accounting policy relating to leasing revenue under long-term land leases.

                                      -16-


     Segments:

     The Company operates in two segments, leasing and petroleum storage.

     LEASING:

     The leasing segment is principally devoted to the leasing of Company-owned
     land in the Capital Center Project Area (Capital Center), in downtown
     Providence, Rhode Island under long-term ground leases. The Company owns
     approximately 18 acres in the Capital Center consisting of 11 individual
     parcels. The Capital Center (approximately 77 acres) is the result of a
     development project undertaken by the State of Rhode Island, the City of
     Providence, the National Railroad Passenger Corporation (Amtrak) and the
     Company during the 1980's in which two rivers, the Moshassuck and the
     Woonasquatucket, were moved, a new railroad station (the Railroad Station)
     was constructed and significant public improvements were made to improve
     pedestrian and vehicular traffic in the area. The Company has not acted,
     and does not intend to act, as a developer with respect to any improvements
     constructed on Company-owned parcels.

     The Company first began offering parcels for lease in the late 1980's. As
     part of the construction of the Railroad Station, the Federal Railroad
     Administration constructed a 330-car parking garage adjacent to the
     Railroad Station. The Company paid one-half of the construction cost and
     became sole owner of the parking garage. The parking garage is leased to an
     experienced parking operator (parking operator). Three other parcels have
     been leased by the Company under long-term leases of 99 years or more.
     Located on these parcels are a 13-story office building, a 225-unit luxury
     apartment complex and a 114,000 square foot office building for a major
     financial services company. Two of the remaining parcels (undeveloped
     parcels) are the subject of two leases, the term of each of which has not
     commenced pending completion of development plans and closing of
     construction financing. During the interim, option payments are being made
     by the tenants under the leases for the undeveloped parcels. There is no
     assurance that either of these development projects will actually proceed.
     One of the leases on an undeveloped parcels will terminate December 27,
     2002; however, the developer has the option to extend for another six
     months by making a certain payment to the Company. Under the other lease on
     the other undeveloped parcel, the Company receives payments on a
     month-to-month arrangement.

     The Company continues to seek a developer for its remaining parcels in the
     Capital Center. The Company is unable to predict when these parcels will be
     leased. Pending future development or commencement of the leases, five of
     the parcels are subject to short-term leases to the parking operator.

     Additionally, the Company leases certain outdoor advertising locations
     along interstate and primary highways in Rhode Island and Massachusetts to
     an outdoor advertising company. Presently, there are forty-five billboard
     faces leased, which lease expires in 2025. The term of the lease is
     extended for two years for each additional location added. The Company has
     not added any locations since 1998.

     PETROLEUM STORAGE:

     The Company owns a 524,500 barrel petroleum storage facility (Petroleum
     Facilities) located in East Providence, Rhode Island. The Petroleum
     Facilities utilizes the Company's deep-water pier (Wilkesbarre Pier) and a
     pipeline connecting the Wilkesbarre Pier to the Petroleum Facilities. The
     Company operates the Petroleum Facilities under a five-year agreement with
     a petroleum

                                      -17-


     distribution company at a fixed monthly rate. The agreement expires April
     30, 2004 but will continue on a year-to-year basis unless terminated by
     either party upon six months written notice. The agreement includes
     provisions for additional payments based upon throughput in any
     twelve-month period beginning on May 1 of each year and ending on April 30
     of the subsequent year. The Company bears all of the operating costs with
     respect to the Petroleum Facilities, including real estate taxes and
     insurance charges.

     Pursuant to an agreement (Agreement) with another company (Oil Company),
     which affords the Oil Company the right to use the Wilkesbarre Pier, the
     Company receives annual payments. In 2001 and 2002, this payment is
     $185,000. This Agreement expires on December 31, 2002, and the Company has
     elected not to extend the agreement. The Company has notified Oil Company
     that it is willing to enter into a new agreement on more favorable terms to
     the Company. There are no present negotiations and there can be no
     assurance that negotiations will take place, or that if they do take place
     that they will result in an agreement on terms more favorable to the
     Company. The Company is in litigation (Wilkesbarre Pier litigation) with
     Oil Company and a then related party over the terms of the Agreement and
     other agreements.

     In March 2002, during testing of a monitoring well at the Petroleum
     Facilities, the Company's consultant sampled a groundwater monitoring well
     on the southeast corner of the Petroleum Facilities' property and
     discovered floating free phase product. Preliminary laboratory analysis
     indicated that the product was gasoline, which is not a product the Company
     currently stores at its Petroleum Facilities. However, in the 1950's
     gasoline was stored on the Company's property by a predecessor owner. The
     Company commenced an environmental investigation and analysis, and the
     results indicate that the gasoline is not coming from the Company's
     Petroleum Facilities. The Company has notified both its insurance company
     and the appropriate authority. The Company intends to take the necessary
     steps to ensure that the responsible party addresses this contamination.
     Through June 30, 2002, the Company has incurred $56,000 in connection with
     the investigation. Further, the Company is unable to determine the costs it
     will incur to correct the situation as well as the costs to investigate,
     defend and seek payment from the responsible party with respect to this
     contamination. This situation does not affect current operations at the
     Petroleum Facilities.

     The Company manages its exposure to contamination, cleanup or similar costs
     associated with the Petroleum Facilities through adherence to established
     procedures for operations and equipment maintenance. In addition, the
     Company maintains what it believes to be adequate levels of insurance.

     Condemnation proceedings:

     As described in Note 9 of the Company's unaudited Consolidated Financial
     Statements (which note is incorporated herein by reference), certain of the
     Company's property adjacent to Amtrak's Northeast Corridor in Providence,
     Rhode Island was condemned by Amtrak in 1999 and 2001. The Company believes
     that the amounts paid by Amtrak were inadequate and has made a claim for
     additional condemnation proceeds. The matter is scheduled to be heard in
     the fourth quarter of 2002; however, the Company cannot predict what the
     outcome may be.

     Changes in capital structure:

     During 2001 the shareholders of the Company approved a change in its
     capital structure to create three new classes of stock, Class A Common
     Stock, Class B Common Stock and Excess Stock.

                                      -18-


     The former common stock has been reclassified to Class A, 3,000,000 shares
     of which are outstanding. In addition, in December 2001, the Company issued
     in the form of a stock dividend one Class B share for each ten Class A
     shares held, resulting in the issuance of 299,956 Class B shares. The
     Company further amended its Articles to prohibit shareholders from
     acquiring more than a 5% interest in the Company and to prohibit the two
     shareholders who beneficially own in excess of 5% of the Company's classes
     of common stock from increasing their percentage ownership of common stock.
     The purpose of the amendment was to provide the Company with the necessary
     flexibility to qualify as a real estate investment trust (REIT). The
     Company has not decided to make an election to be taxed as a REIT and,
     depending on further circumstances, may never do so. In the event that the
     Company elects to become a REIT, the holders of Class A common stock would
     be entitled to elect one-third of the Company's Board of Directors, with
     the balance of the Directors to be elected by the owners of the Class B
     common stock. If the Company does not make an election to be taxed as a
     REIT on or before March 31, 2005, the restrictions on share ownership will
     lapse and the Class B common shares will automatically be converted into
     Class A common shares on a one for one basis.

2.   RESULTS OF OPERATIONS:

     Leasing segment:

     For the three and six months ended June 30, 2002, leasing revenue increased
     1% and 4%, respectively. The increase in 2002 was principally due to higher
     option payments received on those leases which will not commence until
     construction begins. This increase was offset in part by the fact that the
     Company, unlike the comparable period in 2001, did not record any temporary
     condemnation revenue in 2002. For the three and six months ended June 30,
     2001, leasing revenue included $46,000 and $74,000, respectively, of
     temporary condemnation revenue. For the three months ended June 30, 2002,
     expenses applicable to leasing decreased 18% from 2001 due to the fact that
     in June 2001, the Company recorded a substantial increase in the City of
     Providence property taxes relating to the first six months of 2001, the
     amount of which was not known before that time. This decrease was offset in
     part by higher professional fees. For the six months ended June 30, 2002,
     expenses applicable to leasing increased 18% from 2001 principally due to
     higher professional fees.

     As described in Note 8 to the Company's unaudited Consolidated Financial
     Statements (which note is incorporated herein by reference) the Company
     appealed the tax increase to the Providence Board of Tax Assessment Review
     (the Board). In March 2002, the Board denied the Company's appeal. The
     Company has appealed the Board's decision to the Rhode Island Superior
     Court. The Company cannot predict when this case will be heard or the
     outcome of the case. The Company's failure to achieve relief from the City
     of Providence's taxes will continue to have a material adverse effect on
     the income derived from its leasing segment. To date, all of the Company's
     long-term leases of the Capital Center property require the tenant to pay
     all property taxes. The Company has no reason to believe that future leases
     will not contain a similar requirement.

     Petroleum storage:

     For the three months ended June 30, 2002, revenue from petroleum storage
     facilities increased 5% from 2001 resulting from a scheduled annual fee
     increase. For the six months ended June 30, 2002, revenue from petroleum
     storage facilities decreased 4% from 2001 due principally to lower
     contingent revenues based upon throughput as a result of a warmer than
     normal winter in New

                                      -19-


     England, offset in part by the scheduled annual fee increase. For the three
     and six months ended June 30, 2002, expenses applicable to petroleum
     storage facilities decreased 8% and 18%, respectively, from 2001
     principally due to lower legal fees associated with the Wilkesbarre Pier
     litigation offset in part by higher property taxes and costs associated
     with the environmental incident. To date, the legal fees in connection with
     this litigation total $841,000. Absent settlement of the Wilkesbarre Pier
     litigation, it is likely that the Company will continue to incur
     substantial legal fees.

     General:

     For the three months ended June 30, 2002, interest income increased from
     2001 resulting from interest received on the state income tax refund. For
     the three and six months ended June 30, 2002, general and administrative
     expenses remained at the 2001 level.

     Under present Rhode Island law, state income tax losses cannot be carried
     back, and state tax loss carryforwards are limited to the amount of the
     federal tax loss carryforward resulting in an income tax provisions that
     does not bear the customary relationship to income (loss) before income
     taxes.

     Liquidity:

     Historically, the Company has had adequate liquidity to fund its
     operations.

     In 1999, the Company was the recipient of substantial condemnation
     proceeds. In February 2002, the Company effected a qualifying purchase with
     a consolidated subsidiary which permitted it to amend its 1999 federal and
     state income tax returns to claim refunds totaling $568,000 with respect to
     condemnation proceeds previously taxed. For federal income tax reporting
     purposes, the Company reported a loss for the year ended December 31, 2001,
     and in April 2002 the Company filed a carryback claim that resulted in a
     refund of federal income taxes previously paid for years 1996 through 1999
     in the amount of $607,000. The Company received $749,000 of these refunds
     in the second quarter of 2002. The Company has a remaining refund of
     $449,000 which has not yet been received.

     The Company has remaining $415,000 of federal income taxes paid for 1999
     against which the Company can carryback future losses. The Company expects
     to report a loss for income tax reporting purposes for 2002 in an amount
     greater than its expected financial statement loss due principally to
     greater tax depreciation expense. At June 30, 2002, the Company has
     recognized a receivable of $185,000 related to this carryback claim. The
     Company will not receive such amount until it files its 2002 income tax
     returns in 2003. See Note 10 to the Company's unaudited Consolidated
     Financial Statements (which note is incorporated herein by reference).

     The option revenue is received under the two leases which will not commence
     until construction begins; one payment is received under an arrangement
     that expires December 27, 2002 and the other is on a month-to-month basis.
     The Company cannot be certain that such payments will continue.

     The Agreement with the Oil Company which uses the Wilkesbarre Pier to
     off-load primarily gasoline from ships to its own terminal expires December
     31, 2002. Under this Agreement, the Oil Company presently pays an annual
     fee of $185,000. The Company has notified Oil Company that it is
     terminating the Agreement on December 31, 2002. However, the Company has

                                      -20-

indicated to Oil Company that it is willing to enter into a new agreement for
Oil Company's use of the Pier under more favorable terms to the Company. No
discussions have occurred to date. See Note 5 to the Company's unaudited
Consolidated Financial Statements (which note is incorporated herein by
reference).

In addition, the Company has been notified by a federal regulatory agency that
additional equipment and facilities must be installed at the Pier and expects
completion of the work by yearend with a cost of approximately $200,000. See
Note 5 to the Company's unaudited Consolidated Financial Statements (which note
is incorporated herein by reference).

In August 2001, after receiving its 2001 tax bills from the City of Providence
and paying the first installment, the Company filed appeals with the City
contesting the assessed values with respect to most of its properties. These
appeals were denied by the Providence Board of Tax Assessment Review and the
Company has appealed the Board's decision to the Rhode Island Superior Court.
The Company is recording and paying its property tax expense in accordance with
the bills received. Although the Company has not yet received the City of
Providence property tax bills for 2002, it anticipates a 5% increase in the tax
rate and has recorded its 2002 property taxes accordingly. See Note 8 to the
Company's unaudited Consolidated Financial Statements (which note is
incorporated herein by reference).

In February 2002, the Company paid a quarterly dividend of $99,000 to holders of
Class A and Class B common stock at the rate of $.03 per share. However, at its
quarterly meetings held in April and July 2002, the Board of Directors elected
to omit the regular quarterly dividend pending resolution of the Company's tax
appeals against the City of Providence and other matters. See Note 8 to the
Company's unaudited Consolidated Financial Statements (which note is
incorporated herein by reference). The Board will reexamine the situation each
quarter to determine whether or not a dividend will be reinstituted. The
declaration of future dividends and the amount thereof will depend on the
Company's future earnings, financial factors and other events. While the Company
has been adversely impacted by the cost of the Wilkesbarre Pier litigation, and
the increase in the City of Providence taxes, in management's opinion, the
Company should be able to generate sufficient amounts of cash to meet all of its
anticipated obligations. In the event temporary additional liquidity is
required, the Company believes that a line of credit or other arrangements could
be obtained by pledging some or all of its unencumbered assets as collateral.

                                      -21-


                                     PART II


Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)      Index of Exhibits:

       (3)(a)   Amended Articles of Incorporation (incorporated by reference to
                Exhibit 3.1 to the Issuer's report on Form 8-K filed December
                10, 2001.

          (b)   Restated articles of incorporation (incorporated by
                reference to Exhibit 3 to the Issuer's report on Form 8A
                dated June 6, 1997).

          (c)   By-laws, as amended (incorporated by reference to Exhibit
                3(b) to the Issuer's quarterly report on Form 10-QSB for
                the quarter ended September 30, 1999).

      (10) Material contracts:

           (a) Leases between Metropark, Ltd., and Issuer:
                 (i)  Dated December 12, 2001 (incorporated by reference to
                      Exhibit 10(a)(i) to the Issuer's annual report on Form
                      10-KSB for the year ended December 31, 2001.

                (ii)  Dated December 12, 2001 (incorporated by reference to
                      Exhibit 10(a)(ii) to the Issuer's annual report on Form
                      10-KSB for the year ended December 31, 2001).

               (iii)  Dated December 12, 2001 (incorporated by reference to
                      Exhibit 10(a)(iii) to the Issuer's annual report on Form
                      10-KSB for the year ended December 31, 2001).

                (iv)  Dated December 12, 2001 (incorporated by reference to
                      Exhibit 10(a)(iv) to the Issuer's annual report on
                      Form 10-KSB for the Year ended December 31, 2001).

                 (v)  Dated December 12, 2001 (incorporated by reference to
                      Exhibit 10(a)(v) to  the Issuer's annual report on
                      Form 10-KSB for the  year ended December 31, 2001).

(b)      For the quarter ended June 30, 2002, no reports on Form 8-K were filed.



                                      -22-


                                    SIGNATURE


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

                                    CAPITAL PROPERTIES, INC.


                                    By /s/ Ronald P. Chrzanowski
                                       -----------------------------------------
                                       Ronald P. Chrzanowski
                                       President



                                    By /s/ Barbara J. Dreyer
                                       -----------------------------------------
                                       Barbara J. Dreyer
                                       Treasurer and Principal Financial Officer


DATED:  August 1, 2002


                                      -23-