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 September 30, 2002
                                             ------------------

              TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
--------      SECURITIES EXCHANGE ACT OF 1934
              For the transition period from               to
                                             -------------    --------------

Commission File 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 November 6, 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
SEPTEMBER 30, 2002
(UNAUDITED)




                                                                      
ASSETS
Properties and equipment (net of accumulated depreciation) ........      $14,916,000
Cash and cash equivalents .........................................        1,716,000
Receivables:
   Income taxes ...................................................          729,000
   Other ..........................................................          199,000
Accrued rental income .............................................          427,000
Prepaid and other .................................................           56,000
                                                                         -----------
                                                                         $18,043,000
                                                                         ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Accounts payable and accrued expenses:
     Property taxes ...............................................      $   963,000
     Other ........................................................          646,000
   Deferred income taxes, net .....................................        3,580,000
                                                                         -----------
                                                                           5,189,000
                                                                         -----------

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 ..............................................        1,026,000
                                                                         -----------
                                                                          12,854,000
                                                                         -----------
                                                                         $18,043,000
                                                                         ===========




See notes to consolidated financial statements.


                                      -2-



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



                                             THREE MONTHS ENDED                 NINE MONTHS ENDED
                                                SEPTEMBER 30                       SEPTEMBER 30
                                       -----------------------------       -----------------------------
                                           2002              2001             2002               2001
                                       -----------       -----------       -----------       -----------
                                                                                 
Income:
   Revenues:
     Leasing, including temporary
       condemnation of $74,000
       for the nine months ended
       September 30, 2001 ...........  $   689,000       $   618,000       $ 2,012,000       $ 1,888,000
       Petroleum storage facilities..      403,000           389,000         1,339,000         1,359,000
                                       -----------       -----------       -----------       -----------
                                         1,092,000         1,007,000         3,351,000         3,247,000

   Interest ..........................       3,000            12,000            36,000            45,000
   Gain on permanent condemnation.....                                                           300,000
                                       -----------       -----------       -----------       -----------
                                         1,095,000         1,019,000         3,387,000         3,592,000
                                       -----------       -----------       -----------       -----------
Expenses:
   Expenses applicable to:
     Leasing ........................      618,000           514,000         1,769,000         1,488,000
     Petroleum storage facilities....      470,000           790,000         1,343,000         1,850,000
   General and administrative .......      242,000           263,000           753,000           779,000
                                       -----------       -----------       -----------       -----------
                                         1,330,000         1,567,000         3,865,000         4,117,000
                                       -----------       -----------       -----------       -----------

Loss before income taxes ............     (235,000)         (548,000)         (478,000)         (525,000)
                                       -----------       -----------       -----------       -----------
Income tax expense (benefit):
   Current ..........................     (118,000)         (310,000)         (864,000)         (631,000)
   Deferred .........................       43,000           172,000           742,000           547,000
                                       -----------       -----------       -----------       -----------
                                           (75,000)         (138,000)         (122,000)          (84,000)
                                       -----------       -----------       -----------       -----------
Net loss ............................  $  (160,000)      $  (410,000)      $  (356,000)      $  (441,000)
                                       ===========       ===========       ===========       ===========
Basic loss per common share
   (Note 6) .........................     $   (.05)         $   (.12)         $   (.11)         $   (.13)
                                          ========          ========          ========          ========
Dividends on common stock
   (Note 6) .........................     $    -0-          $    .03          $    .03          $    .08
                                          ========          ========          ========          ========



See notes to consolidated financial statements.



                                       -3




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




                                                                             2002              2001
                                                                         -----------       -----------
                                                                                     
Cash flows from operating activities:
   Net loss .....................................................      $  (356,000)      $  (441,000)
   Adjustments to reconcile net loss to net
     cash provided by operating activities:
      Condemnation proceeds, temporary ..........................                            (74,000)
      Gain on permanent condemnation ............................                           (300,000)
      Depreciation ..............................................          314,000           324,000
      Deferred income taxes .....................................          742,000           547,000
       Other, principally net changes in receivables,
        prepaids, accounts payable, income taxes and
        accrued expenses ........................................          121,000           659,000
                                                                       -----------       -----------
   Net cash provided by operating activities ....................          821,000           715,000
                                                                       -----------       -----------
Cash flows from investing activities:
   Purchase of properties and equipment .........................         (173,000)       (1,486,000)
   Proceeds from permanent condemnation .........................                            925,000
                                                                       -----------       -----------
   Net cash used in investing activities ........................         (173,000)         (561,000)
                                                                       -----------       -----------
Cash used in financing activities, payment of
   dividends ....................................................          (99,000)         (270,000)
                                                                       -----------       -----------

Increase (decrease) in cash and cash equivalents ................          549,000          (116,000)
Cash and cash equivalents, beginning ............................        1,167,000         1,609,000
                                                                       -----------       -----------
Cash and cash equivalents, ending ...............................      $ 1,716,000       $ 1,493,000
                                                                       ===========       ===========


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
NINE MONTHS ENDED SEPTEMBER 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 September 30, 2002 and the results of operations
     for the three and nine months ended September 30, 2002 and 2001 and the
     cash flows for the nine months ended September 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..............          912,000
                  Petroleum storage facilities.......................        4,844,000
                  Office equipment...................................           77,000
                                                                           -----------
                                                                             5,833,000
                                                                           -----------
                                                                           $14,916,000
                                                                           ===========


                                      -5-



4.   Description of leasing arrangements:

     At September 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
     $14,585,000 through September 30, 2002. Management has concluded that a
     portion of the excess of straight-line over contractual rentals ($427,000
     at September 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 nine months ended
     September 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 September 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 $175,000,
     which work commenced in October 2002 and will be completed 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 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
     District Court dismissed all the fraud claims. The trial on the remaining
     matters is scheduled for December 2002. Management does not expect the
     outcome of this trial to have a material adverse effect on the accompanying
     consolidated financial statements.

     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 September 30, 2002 and 2001, $74,000
     and $183,000, respectively; for the nine months ended September 30, 2002
     and 2001, $219,000 and $514,000, respectively. These amounts are included
     in expenses, petroleum storage facilities on the accompanying statements of
     loss for the three and nine months ended September 30, 2002 and 2001.

     Pursuant to a Guaranty and Indemnity Agreement dated as of January 3, 1986,
     the Company filed a lawsuit in September 2002 against Other Company and
     Other Company's parent in the United States 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 is in the early stages of discovery.

     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 free floating phase product. Preliminary

                                      -7-




     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 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. For the three and nine months ended September 30, 2002, the
     Company has incurred $38,000 and $94,000, respectively, in connection with
     this investigation, which amounts are included in expenses, petroleum
     storage facilities on the accompanying statements of loss. 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 loss per share on the accompanying
     consolidated statements of loss for the three and nine months ended
     September 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.

                                      -8-




     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.

     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 for 2001 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 for
     2001 to approximately $1,105,000.

                                      -9-




     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. The hearing was held in March 2002, and 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.

     In August 2002, the Company received real property tax bills from the City
     of Providence for 2002 totaling $1,850,000. After paying the first
     installment of $463,000 in September 2002, 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 for 2002 to approximately $1,166,000. The Board has not scheduled a
     hearing date for the 2002 appeals.

     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, while some of
     the facilities needed to service the garage were located within the
     confines of the railroad station. 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.

                                      -10-




     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.

     In October 2002, the Company agreed to pay $92,000 to Amtrak in full
     settlement of all claims for electricity used in the parking garage from
     1988 to 1997, which amount is included in expenses, leasing on the
     accompanying statements of loss for the three and nine months ended
     September 30, 2002. The Company and Amtrak have also agreed to enter into a
     reciprocal cross easement agreement relative to all encroachments and to
     exchange title reports. The Company anticipates that this agreement will be
     executed in November 2002.

     The remaining issue in the consolidated case is the adequacy of the amounts
     paid by Amtrak resulting from the temporary and permanent condemnation of
     the air rights and the permanent condemnation of the parcel of land
     adjacent to the air rights, which case is scheduled for trial in November
     2002.


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 September 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 September 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 $303,000 for the nine months ended September 30,
     2002.

                                      -11-




     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 September 30, 2002 were as follows:


                                                                            
           Gross deferred tax liabilities:
             Property having a financial statement basis
                in excess of its tax basis..................................   $3,456,000
             Accrued rental income..........................................      166,000
                                                                               ----------
                                                                                3,622,000
           Gross deferred tax assets........................................      (42,000)
                                                                               ----------
                                                                               $3,580,000
                                                                               ==========


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.

     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 nine months ended September 30, 2002 and 2001.

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

                                      -12-






                                                                                PETROLEUM
                                                                                 STORAGE
                                                               LEASING          FACILITIES            TOTAL
                                                             -----------       -----------        -----------
                                                                                         
Nine months ended September 30, 2002:
Revenues:
   Contractual..........................................     $ 1,682,000       $ 1,204,000        $ 2,886,000
   Contingent...........................................          59,000           135,000            194,000
   Option...............................................         300,000                              300,000
   Noncash, excess of contractual over
     straight-line rentals..............................         (29,000)                             (29,000)
                                                             -----------       -----------        -----------
                                                             $ 2,012,000       $ 1,339,000        $ 3,351,000
                                                             ===========       ===========        ===========

Property tax expense....................................     $ 1,401,000       $    79,000        $ 1,480,000
                                                             ===========       ===========        ===========

Depreciation............................................     $    47,000       $   259,000        $   306,000
                                                             ===========       ===========        ===========

Income (loss) before income taxes.......................     $   243,000       $    (4,000)       $   239,000
                                                             ===========       ===========        ===========

Assets..................................................     $ 5,921,000       $ 9,905,000        $15,826,000
                                                             ===========       ===========        ===========

Additions to properties and equipment...................     $       -0-       $   172,000        $   172,000
                                                             ===========       ===========        ===========


Nine months ended September 30, 2001:
Revenues:
   Contractual..........................................     $ 1,701,000       $ 1,162,000        $ 2,863,000
   Contingent...........................................          57,000           197,000            254,000
   Option...............................................          67,000                               67,000
   Noncash:
     Condemnation, temporary............................          74,000                               74,000
     Excess of contractual over straight-line
       rentals..........................................         (11,000)                             (11,000)
                                                             -----------       -----------        -----------
                                                             $ 1,888,000       $ 1,359,000        $ 3,247,000
                                                             ===========       ===========        ===========

Property tax expense....................................     $ 1,303,000       $    74,000        $ 1,377,000
                                                             ===========       ===========        ===========

Depreciation............................................     $    47,000       $   270,000        $   317,000
                                                             ===========       ===========        ===========

Income (loss) before income taxes.......................     $   400,000       $  (491,000)       $   (91,000)
                                                             ===========       ===========        ===========

Assets..................................................     $ 5,782,000       $10,105,000        $15,887,000
                                                             ===========       ===========        ===========

Properties and equipment:
   Additions............................................     $       -0-       $   384,000        $   384,000
                                                             ===========       ===========        ===========
   Deletions............................................     $  (625,000)      $       -0-        $  (625,000)
                                                             ===========       ===========        ===========


                                      -13-




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



                                                                                         2002              2001
                                                                                     -----------       -----------
                                                                                                 
      Income:
        Revenues for operating segments...................................           $ 3,351,000       $ 3,247,000
        Gain from permanent condemnation..................................                                 300,000
        Interest income...................................................                36,000            45,000
                                                                                     -----------       -----------
          Total consolidated income.......................................           $ 3,387,000       $ 3,592,000
                                                                                     ===========       ===========

      Property tax expense:
        Property tax expense for operating segments.......................           $ 1,480,000       $ 1,377,000
        Unallocated corporate property tax expense........................                 1,000             1,000
                                                                                     -----------       -----------
          Total consolidated property tax expense.........................           $ 1,481,000       $ 1,378,000
                                                                                     ===========       ===========

      Depreciation:
        Depreciation for operating segments...............................           $   306,000       $   317,000
        Unallocated corporate depreciation................................                 8,000             7,000
                                                                                     -----------       -----------
          Total consolidated depreciation.................................           $   314,000       $   324,000
                                                                                     ===========       ===========

      Loss before income taxes:
        Income (loss) for operating segments..............................           $   239,000       $   (91,000)
        Gain from permanent condemnation..................................                                 300,000
        Interest income...................................................                36,000            45,000
        Unallocated corporate expenses....................................              (753,000)         (779,000)
                                                                                     -----------       -----------
          Total consolidated loss before income taxes.....................           $  (478,000)      $  (525,000)
                                                                                     ===========       ===========

      Assets:
        Assets for operating segments.....................................           $15,826,000       $15,887,000
        Corporate cash and cash equivalents...............................             1,428,000         1,400,000
        Income tax receivable.............................................               729,000           618,000
        Other unallocated amounts.........................................              60,000              59,000
                                                                                     -----------       -----------
          Total consolidated assets.......................................           $18,043,000       $17,964,000
                                                                                     ===========       ===========

      Properties and equipment:
        Additions:
          Operating segments..............................................           $   172,000       $   384,000
          Unallocated corporate additions.................................                 1,000            10,000
                                                                                     -----------       -----------
          Total consolidated additions....................................           $   173,000       $   394,000
                                                                                     ===========       ===========
        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
     related to the fixed percentage increases 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 did not object to this application by
     the Company.

     Through September 30, 2002, this receivable has grown to approximately
     $13,320,000 (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 of the Board of Directors 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 parcel will terminate December 27,
     2002; however, the developer has the option to extend for another six
     months by making an additional option payment to the Company. Under the
     other lease on the other undeveloped parcel, the Company receives option
     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. In October 2002, one billboard with one
     face was demolished and a new billboard with two faces was erected in a new
     location. There are now forty-six billboard faces leased, which lease
     expires in 2027. The term of the lease is extended for two years for each
     additional location added.

     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

                                      -17-




     (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 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, and a trial is scheduled for December 2002.

     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 free floating 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 September 30, 2002, the Company has incurred $94,000 in connection
     with the investigation. Further, the Company is unable to determine the
     costs it could incur to correct the situation as well as the 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.

     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
     November 2002; however, the Company cannot predict what the outcome may be.

                                      -18-




     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. 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 nine months ended September 30, 2002, leasing revenue
     increased 11% and 7%, respectively, principally due to higher option
     payments received on those leases which will not commence until
     construction begins. For the nine months ended September 30, 2002, this
     increase was offset by the fact that the Company, unlike in 2001, did not
     record any temporary condemnation revenue. For the three and nine months
     ended September 30, 2002, expenses applicable to leasing increased
     approximately 20% from 2001 due to the settlement with Amtrak of the
     electricity issue in the parking garage for $92,000, an increase in
     property taxes and 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 increases to the Providence Board of Tax Assessment Review
     (the Board). In March 2002, the Board denied the Company's appeals. 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 which have commenced
     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 September 30, 2002, revenue from petroleum
     storage facilities increased 4% from 2001 resulting principally from a
     scheduled annual fee increase. For the nine

                                      -19-




     months ended Septemer 30, 2002, revenue from petroleum storage facilities
     decreased 1% from 2001 due principally to lower contingent revenues based
     upon throughput as a result of a warmer than normal winter in New England,
     offset in part by the scheduled annual fee increase. For the three and nine
     months ended September 30, 2002, expenses applicable to petroleum storage
     facilities decreased 40% and 27%, respectively, from 2001 principally due
     to lower legal fees associated with the Wilkesbarre Pier litigation and a
     decrease in repairs and maintenance expense. To date, the legal fees in
     connection with this litigation total $999,000. Absent settlement of the
     Wilkesbarre Pier litigation, it is likely that the Company will continue to
     incur substantial legal fees.

     GENERAL:

     For the nine months ended September 30, 2002, interest income increased
     from 2001 resulting from interest received on the state income tax refund.
     For the three and nine months ended September 30, 2002, general and
     administrative expenses remained approximately 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 income tax provisions that do
     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 expects to receive the remaining
     refund before yearend.

     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 September 30, 2002, the Company has
     recognized a receivable of $303,000 related to this carryback claim. The
     Company will not receive such amount until it files its 2002 income tax
     returns in 2003.

     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

                                      -20-




     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 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
     $175,000. See Note 5 to the Company's unaudited Consolidated Financial
     Statements (which note is incorporated herein by reference).

     In September 2002, after receiving its 2002 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. The Company had similarly filed appeals of its 2001 tax bills
     from the City of Providence, which appeals were denied by the Providence
     Board of Tax Assessment Review and the Company 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. 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, July and October 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 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-




ITEM 3.  CONTROLS AND PROCEDURES

Based on their evaluation of the effectiveness of the Company's disclosure
controls and procedures as of a date within 90 days prior to the filing date of
this quarterly report, the undersigned officers of the Company have concluded
that such disclosure controls and procedures are adequate. There were no
significant changes in internal controls or in other factors that could
significantly affect internal controls, including any corrective actions with
regard to significant deficiencies and material weaknesses, subsequent to the
date of the most recent evaluation by the undersigned officers of the Company of
the design and operation of internal controls which could adversely affect the
Company's ability to record, process, summarize and report financial data.





                                      -22-



                                     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).

     (99.1)  Certification of President pursuant to 18 U.S.C. Section 1350 as
             adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

     (99.2)  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 September 30, 2002, no reports on Form 8-K were filed.


                                      -23-





                                    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.


DATED:  November 6, 2002             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




                                      -24-




              CAPITAL PROPERTIES, INC. AND CONSOLIDATED AFFILIATES
                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Ronald P. Chrzanowski, President, certify that:

1.  I have reviewed this quarterly report on Form 10-QSB of Capital Properties,
Inc. and Consolidated Affiliates;

2.  Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3.  Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:


     (a) designed such disclosure controls and procedures to ensure that
     material information relating to the registrant, including its consolidated
     subsidiaries, is made known to us by others within those entities,
     particularly during the period in which this quarterly report is being
     prepared;

     (b) evaluated the effectiveness of the registrant's disclosure controls and
     procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

     (c) presented in this quarterly report our conclusions about the
     effectiveness of the disclosure controls and procedures based on our
     evaluation as of the Evaluation Date;

5.  The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of registrant's board of directors (or persons performing the equivalent
function):

     (a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the registrant's ability to record,
     process, summarize and report financial data and have identified for the
     registrant's auditors any material weaknesses in internal controls; and

     (b) any fraud, whether or not material, that involves management or other
     employees who have a significant role in the registrant's internal
     controls; and

6.  The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  November 6, 2002
     ------------------------------


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


                                      -25-




I, Barbara J. Dreyer, Treasurer and Principal Financial Officer, certify that:

1.  I have reviewed this quarterly report on Form 10-QSB of Capital Properties,
Inc. and Consolidated Affiliates;

2.  Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3.  Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     (a) designed such disclosure controls and procedures to ensure that
     material information relating to the registrant, including its consolidated
     subsidiaries, is made known to us by others within those entities,
     particularly during the period in which this quarterly report is being
     prepared;

     (b) evaluated the effectiveness of the registrant's disclosure controls and
     procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

     (c) presented in this quarterly report our conclusions about the
     effectiveness of the disclosure controls and procedures based on our
     evaluation as of the Evaluation Date;

5.  The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of registrant's board of directors (or persons performing the equivalent
function):

     (a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the registrant's ability to record,
     process, summarize and report financial data and have identified for the
     registrant's auditors any material weaknesses in internal controls; and

     (b) any fraud, whether or not material, that involves management or other
     employees who have a significant role in the registrant's internal
     controls; and

6.  The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  November 6, 2002
    -----------------------------


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



                                      -26-