UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                   FORM 10-QSB

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

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2004

                                       OR
[ ] TRANSITION REPORT PURSUANT TO 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.
                 (Name of small business issuer in its charter)

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

                                 100 DEXTER ROAD
                       EAST PROVIDENCE, RHODE ISLAND 02914
               (Address of principal executive offices) (Zip Code)

                                 (401) 435-7171
         (Small business issuer's telephone number, including area code)

Check whether the small business issuer: (1) has 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 small business 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 9, 2004, 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, 2004
(UNAUDITED)



                                                                        
ASSETS

Properties and equipment (net of accumulated depreciation)...............  $ 15,340,000
Cash and cash equivalents................................................     3,972,000
Receivables, tenant and other............................................       182,000
Accrued rental income....................................................       367,000
Prepaid and other........................................................       159,000
                                                                           ------------
                                                                           $ 20,020,000
                                                                           ============
LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Accounts payable and accrued expenses:
      Property taxes.....................................................  $    744,000
      Other..............................................................       349,000
   Income taxes:
      Current............................................................       113,000
      Deferred, net......................................................     4,292,000
                                                                           ------------
                                                                              5,498,000
                                                                           ------------
Commitment (Note 5)

Shareholders' equity:
   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.....................................................     2,694,000
                                                                           ------------
                                                                             14,522,000
                                                                           ------------
                                                                           $ 20,020,000
                                                                           ============


See notes to consolidated financial statements.

                                      -2-


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



                                              Three Months Ended             Six Months Ended
                                                   June 30                        June 30
                                          --------------------------    --------------------------
                                              2004          2003           2004            2003
                                          -----------    -----------    -----------    -----------
                                                                           
Income:
   Revenues:
      Leasing, including attorneys fees
        judgment of $258,000 in the six
        months ended June 30, 2004 ....   $   814,000    $   896,000    $ 1,858,000    $ 1,606,000
      Petroleum storage facilities ....       502,000        478,000      1,067,000      1,110,000
                                          -----------    -----------    -----------    -----------
                                            1,316,000      1,374,000      2,925,000      2,716,000

   Condemnation proceeds, permanent
      including interest of $244,000 ..            --             --      1,622,000             --
   Interest ...........................         4,000          1,000          7,000          3,000
                                          -----------    -----------    -----------    -----------
                                            1,320,000      1,375,000      4,554,000      2,719,000
                                          -----------    -----------    -----------    -----------
Expenses:
   Expenses applicable to:
      Leasing .........................       378,000        582,000        860,000      1,127,000
      Petroleum storage facilities ....       429,000        588,000        861,000      1,111,000
   General and administrative .........       254,000        253,000        520,000        521,000
                                          -----------    -----------    -----------    -----------
                                            1,061,000      1,423,000      2,241,000      2,759,000
                                          -----------    -----------    -----------    -----------

Income (loss) before income taxes .....       259,000        (48,000)     2,313,000        (40,000)
                                          -----------    -----------    -----------    -----------

Income tax expense (benefit):
   Current ............................        88,000         (8,000)       289,000          2,000
   Deferred ...........................        17,000        (22,000)       625,000        (26,000)
                                          -----------    -----------    -----------    -----------
                                              105,000        (30,000)       914,000        (24,000)
                                          -----------    -----------    -----------    -----------

Net income (loss) .....................   $   154,000    $   (18,000)   $ 1,399,000    $   (16,000)
                                          ===========    ===========    ===========    ===========

Basic income per common share .........   $       .04    $        --    $       .42    $        --
                                          ===========    ===========    ===========    ===========

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


See notes to consolidated financial statements.

                                      -3-


CAPITAL PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2004 AND 2003
(UNAUDITED)



                                                                        2004           2003
                                                                    -----------    -----------
                                                                             
Cash flows from operating activities:
   Net income (loss) ............................................   $ 1,399,000    $   (16,000)
   Adjustments to reconcile net income (loss) to
      net cash provided by operating activities:
        Condemnation proceeds, permanent ........................    (1,622,000)            --
        Depreciation ............................................       196,000        209,000
        Deferred income taxes ...................................       625,000        (26,000)
        Other, principally net changes in receivables,
           prepaids, accounts payable, income taxes and
           accrued expenses .....................................      (195,000)       403,000
                                                                    -----------    -----------
   Net cash provided by operating activities ....................       403,000        570,000
                                                                    -----------    -----------
Cash used in investing activities:
   Condemnation proceeds, permanent .............................     1,622,000             --
   Payments for properties and equipment ........................      (496,000)      (115,000)
                                                                    -----------    -----------
   Net cash provided by (used in) investing activities ..........     1,126,000       (115,000)
                                                                    -----------    -----------
Cash used in financing activities, payment of dividends .........      (198,000)            --
                                                                    -----------    -----------
Increase in cash and cash equivalents ...........................     1,331,000        455,000
Cash and cash equivalents, beginning ............................     2,641,000      1,633,000
                                                                    -----------    -----------
Cash and cash equivalents, ending ...............................   $ 3,972,000    $ 2,088,000
                                                                    ===========    ===========
Supplemental disclosures, cash paid or received for income taxes:
      Cash paid .................................................   $   271,000    $     9,000
                                                                    ===========    ===========
      Refunds received ..........................................   $        --    $   381,000
                                                                    ===========    ===========


See notes to consolidated financial statements.

                                      -4-


CAPITAL PROPERTIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SIX MONTHS ENDED JUNE 30, 2004 AND 2003
(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.
      These statements should be read in conjunction with the consolidated
      financial statements and notes thereto included in the Company's Form
      10-KSB for the year ended December 31, 2003. In the opinion of management,
      the accompanying consolidated financial statements contain all adjustments
      necessary to present fairly the financial position as of June 30, 2004 and
      the results of operations for the three and six months ended June 30, 2004
      and 2003, and the cash flows for the six months ended June 30, 2004 and
      2003.

      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.    CITY OF PROVIDENCE PROPERTY TAX DISPUTE:

      In each year since 1995 (with the exception of the year 2000), the Company
      appealed the real estate taxes assessed against one or more of the parcels
      of land owned by it in the City of Providence (the City). With respect to
      certain years, the appeals were heard by the Providence Board of
      Assessment Review and in each case denied. The Company appealed each such
      denial to the Rhode Island Superior Court. With respect to the remaining
      years, the Providence Board of Assessment Review never scheduled a hearing
      on the appeals.

      In August 2003 the Company and the City engaged in mediation in an effort
      to resolve all property tax disputes. In September 2003, the Company and
      the City agreed to an omnibus settlement pursuant to which the City paid
      the Company $1,700,000 in settlement of all litigation resulting from tax
      appeals. The omnibus settlement also set the assessed values for two
      parcels in the Capital Center Area.

      In March 2004, the Company received notices from the City of the proposed
      2004 assessment for each of its parcels in downtown Providence. The
      proposed assessments for the two parcels in the Capital Center Area (for
      which the assessed values had been set by the omnibus settlement) did not
      reflect the agreed-upon values and were assessed at approximately the same
      assessment value in effect prior to the omnibus settlement with the City.
      The proposed assessments on the remaining parcels were similarly assessed
      at values

                                      -5-


      slightly higher than the assessment value in 2000. The Company is pursuing
      the matter with the City.

      For the three and six months ended June 30, 2004, the Company is reporting
      property tax expense on the accompanying consolidated financial statements
      based upon its settlement agreement with the City as to assessed values
      and an estimated tax rate for 2004. The Company is unable to determine
      what additional property tax expense it may incur in the event the Company
      does not prevail in having its assessments lowered since the City has not
      yet set the 2004 tax rate. However, using the tax rate in effect for 2003,
      the additional property tax expense for the three and six months ended
      June 30, 2004 would be approximately $90,000 and $180,000 respectively.

4.    LITIGATION JUDGMENTS:

      Dispute with Amtrak:

      During the 1980's, the Company, the State of Rhode Island, the City of
      Providence and the National Railroad Passenger Corporation (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.

      In 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).

      In 1999, Amtrak condemned a three-year temporary easement of all the air
      rights owned by the Company retroactive to August 1998 for which the
      Company received from Amtrak $335,000, the sum estimated by Amtrak to be
      just compensation for the property taken. In 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 believed that the
      condemnation amounts paid by Amtrak were inadequate and accordingly
      brought suit in the U.S. District Court against Amtrak seeking additional
      compensation.

      In November 2002, the condemnation case was tried in the U.S. District
      Court and the Company was awarded additional damages resulting from the
      aforementioned condemnations of $1,378,000 plus interest. In February
      2003, Amtrak appealed the decision to the U.S. Court of Appeals for the
      First Circuit. In January 2004, the First Circuit affirmed the judgment of
      the U.S. District Court, and in February 2004 the Company received a
      payment of $1,622,000.

      Claim against City of Providence for attorneys fees:

      In 1997, 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

                                      -6-


      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.

      In 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 1999.

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

      In 2000, the City filed a motion to vacate the Superior Court and Supreme
      Court judgments entered in favor of the Company which motion the Superior
      Court denied and awarded the Company attorneys fees of $258,000. The City
      filed an appeal in the Supreme Court. In January 2004, the Supreme Court
      affirmed the judgment against the City, and the Company received the
      payment from the City in March 2004. No interest was awarded on the
      judgment.

5.    PROPERTIES AND EQUIPMENT:


                                            
Properties on lease or held for lease:
  Land and land improvements ...............   $ 3,951,000
  Parking garage ...........................     2,500,000
                                               -----------
                                                 6,451,000
                                               -----------
Petroleum storage facilities:
   Land and land improvements ..............     5,126,000
   Buildings and structures ................       922,000
   Tanks and equipment .....................     9,280,000
                                               -----------
                                                15,328,000
                                               -----------
Office equipment ...........................        97,000
                                               -----------
                                                21,876,000
                                               -----------
Less accumulated depreciation:
   Properties on lease or held for lease....     1,023,000
   Petroleum storage facilities ............     5,432,000
   Office equipment ........................        81,000
                                               -----------
                                                 6,536,000
                                               -----------
                                               $15,340,000
                                               ===========


      The Company has obtained all the necessary approvals from the City of East
      Providence and State of Rhode Island to construct three additional 152,000
      barrel tanks at the petroleum storage facilities. In February 2004, the
      Company entered into a contract to construct one additional 152,000 barrel
      tank at an estimated total cost of $1,300,000. Construction commenced in
      June 2004 and the Company has incurred costs of $215,000 through June 30,

                                      -7-


      2004. The Company anticipates that the tank will be completed in the fall
      of 2004. The Company expects to pay for the tank with available cash.

6.    DESCRIPTION OF LEASING ARRANGEMENTS:

      At June 30, 2004, the Company had entered into three long-term land leases
      for three separate parcels upon which improvements have been built
      (developed parcels). The Company has entered into three additional
      long-term land leases (undeveloped parcels), one of which commenced April
      1, 2004, and two of which will not commence until construction begins.

      The Company also leases various parcels of land for outdoor advertising
      purposes for the remaining term of 27 years and for public parking
      purposes under short-term cancellable leases.

      For those leases with presently known 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 leases)
      amounted to $16,486,000 through June 30, 2004. Management has concluded
      that a portion of the excess of straight-line over contractual rentals
      ($367,000 at June 30, 2004) is realizable when payable over the terms of
      the leases.

      The four leases which have commenced provide that the tenants pay the City
      of Providence real property taxes, which amounts are excluded from leasing
      revenues and expenses applicable to leasing on the accompanying
      consolidated statements of income (loss). The real property taxes
      attributable to the Company's land under these leases are as follows: for
      the three months ended June 30, 2004 and 2003, $154,000 and $92,000
      respectively; for the six months ended June 30, 2004 and 2003, $242,000
      and $178,000, respectively.

7.    PETROLEUM STORAGE FACILITIES:

      Current operations:

      The Company and a petroleum distribution company (Petroleum Company) are
      parties to an agreement whereby the Company operates the entire Petroleum
      Facilities for the Petroleum Company. The Company is responsible for
      labor, insurance, property taxes and other operating expenses, as well as
      capital improvements. Through April 30, 2003, the agreement provided for a
      monthly fee which increased annually by 4.5% ($117,000 effective May 1,
      2002), as well as an additional $.10 per barrel for every barrel in excess
      of 2,000,000 barrels of throughput in any agreement year (contingent
      revenues). For the agreement year ended April 30, 2003, throughput
      exceeded 2,000,000 barrels in December 2002.

      Effective May 1, 2003, the Company and Petroleum Company entered into an
      amended and restated lease agreement (Amended Agreement) which, among
      other things, provides as follows: (1) the Amended Agreement will expire
      April 30, 2013, but will continue thereafter on a year-to-year basis
      unless terminated by either party upon ninety days' written notice; (2)
      Petroleum Company may terminate the Amended Agreement after five years
      upon one year written notice; (3) a current monthly fee of $150,000
      subject to annual cost of living adjustments; (4) Petroleum Company will
      reimburse the Company for any increase in real property taxes over the
      2002 level; and (5) the Company will receive an additional $.10 per barrel
      for every barrel in excess of 4,000,000 barrels of throughput in any
      agreement year.

                                      -8-


      For the agreement year ending April 30, 2004, throughput exceeded
      4,000,000 barrels in February 2004.

      For the six months ended June 30, 2004 and 2003, the Company earned
      contingent revenues of $140,000 and $264,000, respectively.

      Also effective May 1, 2003, Petroleum Company was granted the option to
      purchase the Petroleum Facilities at any time during the term of the
      Amended Agreement under the terms and conditions set forth in an option
      agreement. In a separate but related agreement, Petroleum Company agreed
      to make certain capital improvements at the Wilkesbarre Pier. Through the
      six months ended June 30, 2004, the improvements totaled approximately
      $214,000. [See Wilkesbarre Pier below].

      Environmental incidents:

      In March 2002, during testing of monitoring wells at the Petroleum
      Facilities, the Company's consultant discovered free floating phase
      product in a groundwater monitoring well located on that portion of the
      Petroleum Facilities purchased in 2000. Preliminary laboratory analysis
      indicated that the product was gasoline, which is not a product the
      Company ever stored 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, the results
      of which indicate that the gasoline did not come from the location of what
      is now the Company's Petroleum Facilities. The Company notified the State
      of Rhode Island Department of Environmental Management (RIDEM). The
      Company will continue to monitor RIDEM's investigation of this
      contamination to ensure that the responsible party addresses this
      contamination.

      The Company maintains what management believes to be adequate levels of
      insurance. The Company notified its insurance company of the
      contamination. The insurance company advised the Company that coverage is
      only provided under policies in place at the time the contamination
      occurs.

      Since January 2003, the Company has not incurred significant costs in
      connection with this matter and is unable to determine the costs it might
      incur to remedy 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.

      In 1994, a leak was discovered in a 25,000 barrel storage tank at the
      Petroleum Facilities which allowed the escape of a small amount of fuel
      oil. All required notices were made to RIDEM. In 2000, the tank was
      demolished and testing of the groundwater indicated that there was no
      large pooling of contaminants. In 2001, RIDEM approved a plan whereby the
      Company installed a passive system consisting of three wells and commenced
      monitoring the wells. In December 2002, the Company determined that it
      would no longer incur significant costs in connection with the
      implementation of this monitoring plan and reversed into income a
      previously recorded payable of $50,000. In the spring of 2003, RIDEM
      decided that the passive monitoring system previously approved was not
      sufficient and is requiring the Company to install an active remediation
      system for the removal of product from the contaminated site. The Company
      anticipates installing the system in 2004 at an estimated cost of $50,000,
      at which time this amount will be included in properties and

                                      -9-


      equipment on the Company's consolidated balance sheet. The Company
      anticipates that the ongoing cost of meeting its obligations under the new
      remediation plan will not be material.

      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 terminal (Oil Company)
      entered into an agreement (the Agreement) whereby Oil Company agreed to
      pay annual fees for five years. In January 1998, the Company exercised its
      right and acquired the Pier, and Railroad assigned its rights under the
      Agreement to the Company. The Agreement was extended to March 31, 2003 at
      a monthly fee of $15,000, which Agreement terminated at that time. Under
      the terms of the Agreement, the owner of the Pier was not required to make
      any repairs to the Pier.

      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 ordered 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. The Company incurred
      costs totaling $372,000 to install the required system.

      In 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 (the Court) claiming fraud on the part of
      Railroad and sought rescission of the Agreement and other agreements. The
      Company 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 2001 to include additional claims. Following the close of
      discovery, the Court dismissed all the fraud claims. The Court later
      bifurcated the trial of the jury claims for damages and the non-jury
      claims for declaratory and injunctive relief.

      The jury claims were tried in December 2002 and the jury returned a
      verdict against the Company in the amount of $100,000. The Company filed a
      post-trial motion requesting that the Court vacate the verdict. In
      September 2003, judgment was entered against the Company in the amount of
      $100,000 plus $27,000 in interest through that date. To avoid further
      litigation of the matter, the Company and the Oil Company agreed to settle
      this claim for $80,000, which amount the Company paid to Oil Company in
      November 2003. There is no remaining litigation outstanding with Oil
      Company.

      The Court entered judgment as a matter of law against the Company on the
      Company's claim that Other Company was obligated to pay for the
      installation of certain fire suppression equipment on the Pier.

                                      -10-


      In June 2003, the remaining non-jury claims were tried and in September
      2003 the Court ordered Other Company to install a new sixteen-inch
      pipeline on the Pier for the Company's use and benefit. The Company
      anticipates that the pipeline will be installed in 2004. The Court
      rejected Other Company's claim that it was not obligated to pay for the
      fire suppression equipment on the Pier as well as Other Company's claim
      that the Company remove or relocate the fire suppression equipment.
      However, the Court also held that Oil Company and Other Company had the
      right to use the north side of the Pier pursuant to a deed in 1941. The
      Court declined the Company's request that it declare what are the
      corresponding obligations attached to that right.

      In October 2003, the Company appealed the inconsistent judgments
      concerning which party is responsible for the cost of the fire suppression
      equipment at the Pier to the U. S. Court of Appeals for the First Circuit.
      Neither Oil Company nor Other Company filed an appeal. Oral arguments were
      heard in April 2004 and a decision is anticipated in 2004.

      In connection with this litigation, the Company incurred legal fees as
      follows: for the three months ended June 30, 2004 and 2003, $55,000 and
      $137,000, respectively; for the six months ended June 30, 2004 and 2003,
      $75,000 and $217,000, respectively. These amounts are included in expenses
      applicable to petroleum storage facilities on the accompanying
      consolidated statements of income (loss).

      Pursuant to a 1986 Guaranty and Indemnity Agreement, the Company filed a
      lawsuit in September 2002 against Other Company and Other Company's parent
      in the U. S. District Court for the Eastern District of New York seeking
      reimbursement for all reasonable costs incurred by the Company in
      defending the Wilkesbarre Pier litigation described above. The matter has
      been transferred to the U. S. District Court for the District of Rhode
      Island and is in the discovery stage.

8.    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 amended Articles of Incorporation prohibit any shareholder from
      acquiring more than a 5% interest in the Company's classes of common stock
      and prohibit the two shareholders who each beneficially then owned in
      excess of 5% of the Company's classes of common

                                      -11-


      stock from increasing their percentage ownership of each class of common
      stock. Should a shareholder acquire a number of shares that results in the
      limitation being exceeded, shares in excess of the limitation would be
      converted into an equal number of shares of Excess Stock. Excess Stock is
      non-voting and is not entitled to dividends. However, the shareholder may
      designate a qualifying transferee for shares of Excess Stock, at which
      time such shares would be converted and reissued as Class A or B Common
      shares as the case may be.

      The purpose of the amendment of the Articles of Incorporation was to
      provide the Company with the necessary flexibility to qualify to be taxed
      as a real estate investment trust (REIT). The Company has not decided to
      make an election to become a REIT and, depending on future circumstances,
      may never do so.

      In the event the Company elects to become a REIT, the holders of the 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
      holders 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
      automatically lapse and shares of Class B Common Stock will automatically
      be converted into shares of Class A Common Stock on a one for one basis.

      On July 7, 2004 the Company wrote to the American Stock Exchange asking
      for its consent to extend the outside date for making the REIT election
      from March 2005 to March 2011. The request is based on the Company's
      determination that for the next several years the tax benefits from making
      the REIT election do not substantially outweigh the cost of the additional
      compliance required by the election. However, commencing in about 2010,
      based upon the Company's current estimates and assuming that certain
      options to lease are exercised by the end of 2005, a REIT election will
      become tax efficient for the Company. The Company has not yet received a
      response from the American Stock Exchange. If the Company receives a
      favorable response from the American Stock Exchange, the Company will
      continue to evaluate the circumstances to determine if and when the REIT
      election should be made. If the Company does not receive a favorable
      response from the American Stock Exchange, the Board of Directors intends
      to reevaluate the Company's position and determine whether or not the
      failure of a REIT election by March 2005 and the resultant conversion of
      the Company's Class B common stock into Class A common stock will
      materially prejudice the Company's ultimate plan to elect to be taxed as a
      REIT.

9.    INCOME TAXES:

      In February 2004, the Company received permanent condemnation proceeds
      from Amtrak which 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. Since it is the Company's intention to make such an
      election, the income tax provision for the three and six months ended June
      30, 2004 reflects such election.

                                      -12-


      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, 2004 were as follows:


                                              
Gross deferred tax liabilities:
   Property having a financial statement basis
     in excess of tax basis ..................   $ 3,760,000
   Condemnation proceeds .....................       550,000
   Accrued rental income .....................       147,000
                                                 -----------
                                                   4,457,000

Gross deferred tax assets ....................      (165,000)
                                                 -----------
                                                 $ 4,292,000
                                                 ===========


10.   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 (upon the
      commencement of which the tenants are required to construct buildings
      thereon and to pay real property taxes) 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 leases these parcels and an adjacent parking garage for public
      parking purposes under short-term cancellable leasing arrangements.

      The Petroleum Storage Facilities segment consists of the operating of the
      Petroleum Facilities in East Providence under an Amended Agreement
      effective May 1, 2003, that expires in 2013 at a fixed monthly rate for
      the Petroleum Company which stores and distributes petroleum products. The
      Amended Agreement includes provisions to extend and additional payments
      based upon throughput. (See Note 7.)

      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 before income taxes, excluding
      interest income, permanent condemnation proceeds and certain corporate
      expenses.

      Inter-segment revenues are immaterial in amount. The Company did not incur
      interest expense during the six months ended June 30, 2004 and 2003.

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

                                      -13-




                                                           Petroleum
                                                            Storage
                                            Leasing        Facilities        Total
                                          ------------    ------------    ------------
                                                                 
Six months ended June 30, 2004:
Revenues:
    Contractual .......................   $  1,251,000    $    927,000    $  2,178,000
    Contingent ........................        127,000         140,000         267,000
    Option ............................        272,000              --         272,000
    Attorneys' fees judgment ..........        258,000              --         258,000
    Noncash, excess of contractual over
       straight-line rentals ..........        (50,000)             --         (50,000)
                                          ------------    ------------    ------------
                                          $  1,858,000    $  1,067,000    $  2,925,000
                                          ============    ============    ============
Property tax expense ..................   $    735,000    $     38,000    $    773,000
                                          ============    ============    ============
Depreciation ..........................   $     31,000    $    163,000    $    194,000
                                          ============    ============    ============
Income before income taxes ............   $    998,000    $    206,000    $  1,204,000
                                          ============    ============    ============
Assets ................................   $  6,032,000    $ 10,469,000    $ 16,501,000
                                          ============    ============    ============
Properties and equipment, additions ...   $    211,000    $    433,000    $    644,000
                                          ============    ============    ============
Six months ended June 30, 2003:
Revenues:
    Contractual .......................   $  1,195,000    $    846,000    $  2,041,000
    Contingent ........................         75,000         264,000         339,000
    Option ............................        368,000              --         368,000
    Noncash, excess of contractual over
       straight-line rentals ..........        (32,000)             --         (32,000)
                                          ------------    ------------    ------------
                                          $  1,606,000    $  1,110,000    $  2,716,000
                                          ============    ============    ============
Property tax expense ..................   $  1,000,000    $     56,000    $  1,056,000
                                          ============    ============    ============
Depreciation ..........................   $     31,000    $    173,000    $    204,000
                                          ============    ============    ============
Income (loss) before income taxes .....   $    479,000    $     (1,000)   $    478,000
                                          ============    ============    ============
Assets ................................   $  5,900,000    $ 10,055,000    $ 15,955,000
                                          ============    ============    ============
Properties and equipment, additions ...   $         --    $      3,000    $      3,000
                                          ============    ============    ============


                                      -14-


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, 2004 and 2003:



                                                                   2004            2003
                                                               ------------    ------------
                                                                         
Income:
   Revenues for operating segments .........................   $  2,925,000    $  2,716,000
   Condemnation proceeds, permanent, including interest ....      1,622,000              --
   Interest income .........................................          7,000           3,000
                                                               ------------    ------------
      Total consolidated income ............................   $  4,554,000    $  2,719,000
                                                               ============    ============
Property tax expense:
   Property tax expense for operating segments .............   $    773,000    $  1,056,000
   Unallocated corporate property tax expense ..............          1,000           1,000
                                                               ------------    ------------
      Total consolidated property tax expense ..............   $    774,000    $  1,057,000
                                                               ============    ============
Depreciation:
   Depreciation for operating segments .....................   $    194,000    $    204,000
   Unallocated corporate depreciation ......................          2,000           5,000
                                                               ------------    ------------
      Total consolidated depreciation ......................   $    196,000    $    209,000
                                                               ============    ============
Income before income taxes:
   Income for operating segments ...........................   $  1,204,000    $    478,000
   Condemnation proceeds, permanent ........................      1,622,000              --
   Interest income .........................................          7,000           3,000
   Unallocated corporate expenses ..........................       (520,000)       (521,000)
                                                               ------------    ------------
      Total consolidated income (loss) before income taxes..   $  2,313,000    $    (40,000)
                                                               ============    ============
Assets:
   Assets for operating segments ...........................   $ 16,501,000    $ 15,955,000
   Corporate cash and cash equivalents .....................      3,503,000       1,769,000
   Other unallocated amounts ...............................         16,000          49,000
                                                               ------------    ------------
      Total consolidated assets ............................   $ 20,020,000    $ 17,773,000
                                                               ============    ============
Additions to properties and equipment:
   Operating segments ......................................   $    644,000    $      3,000
   Unallocated corporate additions .........................         13,000              --
                                                               ------------    ------------
      Total consolidated additions .........................   $    657,000    $      3,000
                                                               ============    ============


                                      -15-


      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
            WILKESBARRE PIER LITIGATION AND THE CITY OF PROVIDENCE TAX
            ASSESSMENTS; AND EXPOSURE TO CONTAMINATION, CLEANUP OR SIMILAR COSTS
            ASSOCIATED WITH THE OPERATION OF THE PETROLEUM STORAGE FACILITIES.

1.    OVERVIEW:

      Critical accounting policies:

      The Company believes that its revenue recognition policy for long-term
      leases with scheduled rent increases (leasing segment) meets the
      definition of a critical accounting policy which was discussed in the
      Company's Form 10-KSB for the year ended December 31, 2003. There have
      been no changes to the application of this accounting policy since
      December 31, 2003.

      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 of land) 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.

                                      -16-


      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, and the Company paid one-half of the construction cost.
      Subsequently, the Company became the sole owner of the parking garage,
      which is currently leased to an experienced parking operator (parking
      operator). Three developed 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.

      Three of the remaining parcels (undeveloped parcels) are the subject of
      three leases: one lease commenced April 1, 2004 and the two remaining
      leases will not commence pending completion of development plans and
      closing of construction financing.

      During the interim, option payments are being made by the developers under
      the leases for the undeveloped parcels. Under one of the leases, the
      developer made a series of option payments, the last of which was paid in
      December 2003. The option terminated March 31, 2004 and the lease
      commenced April 1, 2004 for a term of 149 years. Under the other two
      leases, the Company receives option payments pursuant to a month-to-month
      arrangement. There is no assurance that any one or more of these
      development projects will actually proceed.

      The Company continues to seek a developer for the remaining four parcels
      in the Capital Center which contain 2.9 acres. 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, through a wholly-owned subsidiary, leases
      certain outdoor advertising locations along interstate and primary
      highways in Rhode Island and Massachusetts to an outdoor advertising
      company. Presently, there are 26 locations under lease containing fifty
      billboard faces. The lease expires in 2031. The term of the lease is
      extended for two years for each additional location added. No locations
      have been added since 2002.

      PETROLEUM STORAGE FACILITIES:

      The Company, through a wholly-owned subsidiary, owns a 524,500 barrel
      petroleum storage facility (Petroleum Facilities) located in East
      Providence, Rhode Island. The Petroleum Facilities utilize the Company's
      Wilkesbarre Pier and a pipeline connecting the Wilkesbarre Pier to the
      Petroleum Facilities. The Company (through this wholly-owned subsidiary)
      and Global Companies, LLC (Global) are parties to an Amended Agreement
      whereby the Company (through another wholly-owned subsidiary) operates the
      entire Petroleum Facilities for Global at a fixed monthly rate which is
      subject to annual cost of living adjustments. The Amended Agreement
      expires April 30, 2013, but will continue thereafter on a year-to-year
      basis unless terminated by either party upon ninety days' written notice.
      Global may terminate the Amended Agreement after five years upon one year
      written notice. The Amended 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 and for any
      increases in real property taxes. The Company bears all of the operating
      costs with respect to the Petroleum Facilities, including real estate
      taxes at the 2002 level and insurance charges. In addition, Global was
      granted an option to purchase the Petroleum Facilities at any time during
      the term of the Amended Agreement under the terms and conditions set forth
      in an option agreement.

                                      -17-


      Pursuant to an agreement (Agreement) with another company (Oil Company),
      which afforded the Oil Company the right to use the Wilkesbarre Pier, the
      Company received $45,000 for the first quarter of 2003, at which time the
      Agreement terminated.

      As described in Note 7 of Notes to Consolidated Financial Statements, the
      Company was in litigation (Wilkesbarre Pier litigation) with Oil Company
      and a related party (Other Company) over the Agreement and the rights of
      others to utilize the Wilkesbarre Pier. During 2003, the Company settled
      all litigation with Oil Company. In October 2003, the Company appealed the
      inconsistent judgments concerning which is responsible for the cost of the
      fire suppression equipment at the Pier to the U. S. Court of Appeals for
      the First Circuit. Neither Oil Company nor Other Company filed an appeal.
      Oral arguments were heard in April 2004 and a decision is anticipated in
      2004.

      In March 2002, during testing of monitoring wells at the Petroleum
      Facilities, the Company's consultant discovered free floating phase
      product in a groundwater monitoring well located on that portion of the
      Petroleum Facilities purchased in 2000. Preliminary laboratory analysis
      indicated that the product was gasoline, which is not a product the
      Company ever stored 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, the results
      of which indicate that the gasoline did not come from the location of what
      is now the Company's Petroleum Facilities. The Company notified the State
      of Rhode Island Department of Environmental Management (RIDEM). The
      Company will continue to monitor RIDEM's investigation of this
      contamination to ensure that the responsible party addresses this
      contamination.

      The Company maintains what management believes to be adequate levels of
      insurance. The Company notified its insurance company of the
      contamination. The insurance company advised the Company that coverage is
      only provided under policies in place at the time the contamination
      occurs.

      Since January 2003, the Company has not incurred significant costs in
      connection with this matter and is unable to determine the costs it might
      incur to remedy 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.

      In 1994, a leak was discovered in a 25,000 barrel storage tank at the
      Petroleum Facilities which allowed the escape of a small amount of fuel
      oil. All required notices were made to RIDEM. In 2000, the tank was
      demolished and testing of the groundwater indicated that there was no
      large pooling of contaminants. In 2001, RIDEM approved a plan whereby the
      Company installed a passive system consisting of three wells and commenced
      monitoring the wells. In December 2002, the Company determined that it
      would no longer incur significant costs in connection with the
      implementation of this monitoring plan and reversed into income a
      previously recorded payable of $50,000. In the spring of 2003, RIDEM
      decided that the passive monitoring system previously approved was not
      sufficient and is requiring the Company to install an active remediation
      system for the removal of product from the contaminated site. The Company
      anticipates installing the system in 2004 at an estimated cost of $50,000.
      The Company anticipates that the ongoing cost of meeting its obligations
      under the new remediation plan will not be material.

                                      -18-


      The Company has sufficient land to expand the storage capacity and has
      obtained all the necessary approvals from the City of East Providence and
      State of Rhode Island to construct three additional 152,000 barrel tanks.
      In February 2004, the Company entered into a contract to construct one
      additional 152,000 barrel tank at an estimated cost of $1,300,000.
      Construction commenced in June 2004, and it is anticipated that the tank
      will be completed in the fall of 2004. The Company has incurred costs of
      $215,000 through June 30, 2004, and expects to pay the remaining cost from
      available cash. Global has agreed to use the new tank at a monthly fee of
      $35,000 until May 1, 2005, at which time it has the option to include this
      tank under the existing Amended Agreement at the total monthly fee of
      $185,000, subject to scheduled increases. In the event Global does not
      elect to use the tank after May 1, 2005, the Company believes it will be
      able to contract with another company to use the tank. The Company has no
      present plans to construct the remaining two tanks.

      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.

      The Company continues to evaluate whether to elect to be taxed as a real
      estate investment trust (REIT). (See Note 8 of Notes to Consolidated
      Financial Statements.) To date, no determination has been made.

2.    RESULTS OF OPERATIONS:

      Leasing segment:

      In 1997, the City of Providence revalued certain of the Company's
      properties within the Capital Center area, reaching back six years to
      assess over $13,000,000 in back taxes, interest and penalties based upon a
      retroactive increase in the assessed values. 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 in the Capital Center and also attempted to condemn that parcel.
      The Company contested both of the City's actions. In 1999, after
      prevailing on the merits in both actions, the Company made claim against
      the City for attorneys fees. In 2000, the Company was awarded attorneys
      fees of $258,000. The City filed an appeal in the Rhode Island Supreme
      Court. In January 2004, the Supreme Court affirmed the judgment against
      the City, and the Company received the payment from the City in March
      2004. No interest was awarded on the judgment.

      For the three months ended June 30, 2004, revenue from leasing decreased
      $82,000 from 2003. Exclusive of the $258,000 received for the attorney
      fees described above, for the six months ended June 30, 2004, revenue from
      leasing remained at the 2003 level. During these periods, option payments
      decreased due to the termination of two option agreements, one of which is
      offset by lease payments which commenced April 1, 2004; this decrease was
      offset in part by higher contingent revenues and renewals of short-term
      parking leases. For the three and six months ended June 30, 2004, expenses
      applicable to leasing decreased $204,000 and $267,000, respectively, from
      2003 due principally to a decrease in property taxes. (See Note 3 of Notes
      to Consolidated Financial Statements.)

                                      -19-


      Petroleum storage:

      For the three months ended June 30, 2004, revenue from petroleum storage
      facilities increased $24,000 from 2003 resulting principally from a
      scheduled annual fee increase. For the six months ended June 30, 2004,
      revenue from petroleum storage facilities decreased $43,000 from 2003 due
      principally to lower contingent revenues resulting from the Amended
      Agreement effective May 1, 2003 which provided for higher monthly fees and
      a change in the basis for calculating contingent fees. For the three and
      six months ended June 30, 2004, expenses applicable to petroleum storage
      facilities decreased $159,000 and $250,000, respectively, from 2003
      principally due to lower legal fees associated with the Wilkesbarre Pier
      litigation and lower real property taxes.

      General:

      As described in Note 4 of Notes to Consolidated Financial Statements,
      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 believed that the amounts paid by Amtrak were inadequate and made
      a claim for additional condemnation proceeds. In November 2002, the U. S.
      District Court for the District of Rhode Island awarded the Company
      additional damages of $1,378,000 plus interest. In February 2003, Amtrak
      appealed the decision to the U. S. Court of Appeals for the First Circuit.
      In January 2004, the First Circuit affirmed the judgment of the U. S.
      District Court and in February 2004, the Company received a payment of
      $1,622,000.

      For the three months and six months ended June 30, 2004, general and
      administrative expenses remained approximately at the 2003 level.

      Liquidity:

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

      In each year since 1995 (with the exception of the year 2000), the Company
      appealed the real estate taxes assessed against one or more of the parcels
      of land owned by it in the City of Providence (the City). With respect to
      certain years, the appeals were heard by the Providence Board of
      Assessment Review and in each case denied. The Company appealed each such
      denial to the Rhode Island Superior Court. With respect to the remaining
      years, the Providence Board of Assessment Review never scheduled a hearing
      on the appeals.

      In August 2003 the Company and the City engaged in mediation in an effort
      to resolve all property tax disputes. In September 2003, the Company and
      the City agreed to an omnibus settlement pursuant to which the City paid
      the Company $1,700,000 in settlement of all litigation resulting from tax
      appeals. The omnibus settlement also set the assessed values for two
      parcels in the Capital Center Area.

      In March 2004, the Company received notices from the City of Providence of
      the proposed 2004 assessment for each of its parcels in downtown
      Providence. The proposed assessments for the two parcels in the Capital
      Center Area (for which the assessed values had been set by the omnibus
      settlement) did not reflect the agreed-upon values and were assessed at
      approximately the same assessment value in effect since 2000. The proposed
      assessments on the remaining parcels were similarly assessed at values
      slightly higher than the assessment value in effect since 2000. The
      Company is pursuing the matter with the City of Providence. For the three
      and six

                                      -20-


      months ended June 30, 2004, the Company is reporting property tax expense
      based upon its settlement agreement with the City. The Company is unable
      to determine what additional property tax expense it may incur in the
      event the Company does not prevail in having its assessments lowered since
      the City has not yet set its new tax rate. However, using the tax rate in
      effect for 2003, the additional property tax expense for the three and six
      months ended June 30, 2004 would be approximately $90,000 and $180,000,
      respectively.

      Under the land leases for undeveloped parcels, option payments are being
      made by the developers. Under one lease, the developer made a $100,000
      option payment in December 2003, which option terminated March 31, 2004.
      This lease commenced April 1, 2004, under the terms of which the Company
      receives an annual rental of $100,000 during the construction phase, and
      the tenant commenced paying the City of Providence real property taxes at
      a current annual rate of $250,000. Under the other two leases which have
      not commenced, the Company receives option payments pursuant to
      month-to-month arrangements. The Company has no assurance that additional
      option payments will be made.

      Under one of the long-term land leases which has commenced, a scheduled
      annual contractual rent increase of $100,000 becomes effective October
      2004.

      Under another long-term land lease which has commenced, a scheduled rent
      increase based upon a cost-of-living adjustment will become effective
      February 2005; the Company estimates that the annual increase will be
      approximately $40,000. The tenant has advised the Company that its tenant
      will vacate the entire building by December 31, 2004. The Company has also
      been advised that its tenant is attempting to find a suitable replacement
      tenant for the building.

      The Amtrak condemnation proceeds of $1,378,000 which the Company received
      in February 2004 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. The Company has until the filing of its 2004 income tax
      returns to make this election. Since it is the Company's intention to make
      such an election, its cash outlay for income taxes for 2004 will be
      reduced by approximately $550,000. However, the Company would be required
      to reinvest the condemnation proceeds in qualifying assets by December 31,
      2007. In May 2004, the Company purchased qualifying assets totaling
      $211,000.

      The Company has obtained all the necessary approvals from the City of East
      Providence and State of Rhode Island to construct three additional 152,000
      barrel tanks at the Petroleum Facilities. In February 2004, the Company
      entered into a contract to construct one additional tank at an estimated
      total cost of $1,300,000. Construction commenced in June 2004, and it is
      anticipated that the tank will be completed in the fall of 2004. The
      Company has incurred costs of $215,000 through June 30, 2004, and expects
      to pay the remaining cost from available cash. Global has agreed to use
      the new tank at a monthly fee of $35,000 until May 1, 2005, at which time
      it has the option to include this tank under the existing Amended
      Agreement at the total monthly fee of $185,000, subject to scheduled
      increases. In the event Global does not elect to use the tank after May 1,
      2005, the Company believes it will be able to contract with another
      company to use the tank. The Company has no present plans to build the two
      additional tanks.

      Regulations of the Department of Homeland Security require the Company to
      secure the petroleum storage facilities (including the Pier) against
      possible threats by the installation of fences, barricades and similar
      items. Through June 30, 2004, the Company has incurred costs of
      approximately $50,000 to comply with these regulations which costs are
      capitalized and

                                      -21-


      anticipates incurring an additional $65,000 in the third quarter of 2004.
      The Company cannot predict what additional expenses it may incur in the
      future to maintain the required security levels.

      Remaining commitments for the purchase of properties and equipment are
      immaterial.

      In July 2004, the Board of Directors declared a quarterly dividend of
      $99,000 to holders of Class A and Class B common stock at the rate of $.03
      per share.

      In management's opinion, the Company should be able to generate adequate
      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.

                                      -22-


ITEM 3.  CONTROLS AND PROCEDURES

As required by Rule 13a-4 of the Securities Exchange Act of 1934 (the "Exchange
Act"), within the 90-day period prior to the filing date of this report, the
President and Treasurer carried out an evaluation of the effectiveness of the
Company's disclosure controls and procedures. Based on that evaluation, the
undersigned officers of the Company have concluded that such disclosure controls
and procedures were adequate to ensure that information required to be disclosed
by the Company in reports that it files or submits under the Exchange Act is
recorded, processed, summarized and reported, within the time periods specified
in the SEC rules and regulations. There were no significant changes in internal
controls or, to the Company's knowledge, in other factors that could
significantly affect such internal controls, subsequent to the date of the
evaluation by the undersigned officers of the Company.

                                      -23-


                                     PART II

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

         The annual meeting of stockholders was held on April 27, 2004. Of the
         3,000,000 "A" shares entitled to vote, 2,805,501 shares of stock were
         present, in person or by proxy. Of the 299,956 "B" shares entitled to
         vote, 178,870 shares of stock were present, in person or by proxy.

         All directors of the Issuer are elected on an annual basis and the
         following were so elected at this Annual Meeting: Ronald P.
         Chrzanowski, Robert H. Eder, Harold J. Harris, Harris N. Rosen and
         Henry S. Woodbridge, Jr. Of the "A" shares, each director received
         2,795,411 affirmative votes; 10,090 votes withheld. Of the "B" shares,
         each director received 178,861 affirmative and 9 votes withheld.

         Also presented for approval was a resolution for the appointment of
         Lefkowitz, Garfinkel, Champi & DeRienzo P.C. as independent auditors of
         the accounts of the Issuer for the year 2004. Of the "A" shares, the
         resolution received 2,795,008 votes for the resolution, 9,520 votes
         against the resolution, 973 votes abstaining. Of the "B" shares, the
         resolution received 178,861 votes for the resolution, and 9 votes
         abstained.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)   INDEX OF EXHIBITS:

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

      3.2   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 COMPANY:

            (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).

                                      -24-


            (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)   MISCELLANEOUS CONTRACTS:

            (i)   Option Agreement to Purchase Real Property and Related Assets,
                  dated June 9, 2003, by and between Dunellen, LLC and Global
                  Companies, LLC. (incorporated by reference to Exhibit 10(b)(i)
                  to the Issuer's Report on Form 10-QSB/A for the quarterly
                  period ended June 30, 2003)

      31.1  Rule 13a-14(a) Certification of President and Principal Executive
            Officer

      31.2  Rule 13a-14(a) Certification of Treasurer and Principal Financial
            Officer

      32.1  Certification of President and Principal Executive Officer pursuant
            to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002

      32.2  Certification of Treasurer and Principal Financial Officer pursuant
            to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002

(b)   For the quarter ended June 30, 2004, no reports on Form 8-K were filed.

                                      -25-


                                    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 and Principal Executive Officer

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

DATED: August 9, 2004

                                      -26-