```

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q/A

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

                  For the quarterly period ended JUNE 30, 2004

                         COMMISSION FILE NUMBER: 1-10104
                         -------------------------------

--------------------------------------------------------------------------------

                              UNITED CAPITAL CORP.
                              --------------------
             (Exact name of registrant as specified in its charter)

================================================================================

                              UNITED CAPITAL CORP.
                              --------------------
             (Exact name of registrant as specified in its charter)

            DELAWARE                                      04-2294493
            --------                                      ----------
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                         Identification No.)

    9 PARK PLACE, GREAT NECK, NY                              11021
    ----------------------------                              -----
(Address of principal executive offices)                    (Zip Code)

                                  516-466-6464
                                  ------------
              (Registrant's telephone number, including area code)

                                       N/A
                                       ---
(Former name, former address and former fiscal year, if changed since last report)

================================================================================

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the  Securities  and  Exchange Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. [X] Yes [ ] No

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). [ ] Yes [X] No

The registrant had 9,116,142 shares of common stock, $.10 par value, outstanding
as of August 2, 2004.

EXPLANATORY NOTE

This Report on Form 10-Q/A amends United  Capital  Corp.'s  Quarterly  Report on
Form 10-Q for the  quarter  ended June 30,  2004,  as  initially  filed with the
Securities and Exchange Commission on August 12, 2004, and is being filed solely
to update Item 4 of Part I which  contained a reference to outdated  rules. As a
result of the amended text in Item 4, the certifications  filed as Exhibits 31.1
and 31.2 in Item 6 have been re-executed as of the date of this Form 10-Q/A.  No
revisions have been made to the Registrant's  financial  statements or any other
disclosures contained in the Quarterly Report on Form 10-Q.

ITEM 4.   CONTROLS AND PROCEDURES

As of the end of the period covered by this report,  the Company  carried out an
evaluation,  under the supervision and with the  participation  of the Company's
management,  including the Company's Chief Executive Officer and Chief Financial
Officer,  of the  effectiveness  of the design and  operation  of the  Company's
disclosure  controls and procedures pursuant to Exchange Act Rules 13a-15(e) and
15d-15(e).  Based upon that  evaluation,  the Chief Executive  Officer and Chief
Financial  Officer  concluded  that  the  Company's   disclosure   controls  and
procedures  are  effective  in  timely  alerting  them to  material  information
relating to the Company (including its consolidated subsidiaries) required to be
included  in the  Company's  periodic  reports.  There have been no  significant
changes in the Company's internal controls over financial  reporting or in other
factors that could significantly affect these controls subsequent to the date of
their evaluation.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

(a) Reports on Form 8-K

    None

(b) Exhibits:

    31.1    Certification  of the Chief  Executive  Officer  Pursuant  to  Rules
            13a-15(e) and 15d-15(e).
    31.2    Certification  of the  Chief  Financial  Officer  Pursuant  to Rules
            13a-15(e) and 15d-15(e).
   *32.1    Certification of the Chief Executive Officer Pursuant to Section 906
            of Sarbanes-Oxley Act of 2002.
   *32.2    Certification of the Chief Financial Officer Pursuant to Section 906
            of Sarbanes-Oxley Act of 2002.

* Previously filed on the Company's Report on Form 10-Q for the quarterly period
ended June 30, 2004.

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly  caused  this  report to be signed  on its  behalf by the  undersigned,
thereunto duly authorized.

                                       UNITED CAPITAL CORP.

Dated:  December 7, 2004               By: /s/Anthony J. Miceli
                                           ---------------------------------------
                                           Anthony J. Miceli
                                           Vice President, Chief Financial Officer
                                           and Secretary of the Company
```