CAPITAL TRUST INC
S-4/A, 1998-08-18
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: CONTINENTAL SPRAYERS INTERNATIONAL INC, 424B3, 1998-08-18
Next: CGB&L FINANCIAL GROUP INC, 424B3, 1998-08-18




   
As filed with the Securities and Exchange Commission on August 18, 1998
Registration No. 333-52619
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 AMENDMENT NO. 1
                                       TO
    

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      Under
                           The Securities Act of 1933


                               CAPITAL TRUST, INC.
             (Exact name of registrant as specified in its charter)
<TABLE>
<CAPTION>

<S>                                <C>                               <C> 
           Maryland                        6159, 6162                    94-6181186 *
(State or other jurisdiction of    (Primary Standard Industrial         (I.R.S. Employer
 incorporation or organization)    Classification Code Number)       Identification Number)
</TABLE>
                        ---------------------------------
                          605 Third Avenue, 26th Floor
                               New York, NY 10016
                                 (212) 655-0220
                   (Address, including zip code, and telephone
                         number, including area code, of
                    registrant's principal executive offices)
                        ---------------------------------
                                  John R. Klopp
                    Vice Chairman and Chief Executive Officer
                                  CAPITAL TRUST
                                605 Third Avenue
                                   26th Floor
                            New York, New York 10016
                                 (212) 655-0220
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                        ---------------------------------
                  Please send copies of all correspondence to:

                             Thomas E. Kruger, Esq.
                                Battle Fowler LLP
                               75 East 55th Street
                            New York, New York 10022
                        ---------------------------------

         *  I.R.S.   Employee   Identification  Number  of  Capital  Trust,  the
predecessor to the registrant prior to the Reorganization described herein.

         Approximate  date of commencement of proposed sale of securities to the
public:  As soon as practicable  after the effective  date of this  Registration
Statement and all conditions to the  Reorganization  described  herein have been
waived or satisfied.  If the Securities  being registered on this Form are being
offered in  connection  with the  formation  of a holding  company  and there is
compliance  with  General  Instruction  G,  check the  following  box.|_| If the
securities  being  registered  on this Form are being  offered  on a delayed  or
continuous  basis pursuant to Rule 415 under the  Securities Act of 1933,  check
the following box. / /

   
         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================
    



<PAGE>



                                  CAPITAL TRUST
                                605 Third Avenue
                                   26th Floor
                            New York, New York 10016

                                                                August  __, 1998

Dear Shareholder:

   
         You are cordially  invited to the annual meeting (the "Annual Meeting")
of  shareholders  of Capital  Trust (the  "Company") to be held on September __,
1998 at 10:00 a.m., New York City time, at [ ].
    

         At the  Annual  Meeting,  Shareholders  will be  asked to  approve  the
reorganization  (the  "Reorganization")  of the Company from a California common
law business  trust into a Maryland  corporation  to be known as Capital  Trust,
Inc. The Reorganization  will modernize the Company's  governance  procedures by
adopting the  corporate  form of  organization,  which will allow the  Company's
successor  to manage its affairs and transact its business in a more certain and
flexible legal environment.

         Upon completion of the Reorganization:

         o        The Company's  successor will be  incorporated in the State of
                  Maryland as a corporation  with the name Capital  Trust,  Inc.
                  (the "New Company").

         o        The New  Company's  capital  structure  will be  substantially
                  identical to that of the Company.

         o        Holders of the Company's outstanding class A common shares and
                  class A preferred shares will have their shares converted on a
                  share-for-share  basis into shares of class A common stock and
                  class A preferred stock, respectively, of the New Company.

         o        The  Company's  current  management  team will  succeed to the
                  management of the New Company.

         The Reorganization is intended to qualify as a tax-free  reorganization
for federal income tax purposes,  in which case no gain or loss should generally
be recognized by the Company's  shareholders  on the  conversion of their shares
into shares of stock of the New Company.

         The  Reorganization  will be accomplished  pursuant to two simultaneous
mergers  whereby  (a) the Company  will be merged with and into a newly  formed,
indirect  wholly owned Maryland  limited  partnership  subsidiary of the Company
(the  "Partnership"),  and (b) the  Partnership  will be merged  with and into a
newly formed, wholly owned Maryland corporation subsidiary of the Company. While
the  Reorganization  will result in an entity that will be governed by a modern,
flexible statute and corporate charter that more clearly delineate the rights of
stockholders,  directors  and  officers,  some  shareholders  may consider  that
certain  attributes  of the New  Company  may be  detrimental  to their  rights.
Accordingly,  shareholders  should carefully consider whether the changes are in
their best interest.

         The  Board  of  Trustees  of the  Company  has  approved  the  proposed
Reorganization, subject to shareholder approval, and recommends that you vote in
favor of the proposed Reorganization  transaction.  In arriving at its decision,
the Board  considered a number of factors  which are  described in detail in the
accompanying  Proxy  Statement/Prospectus,  which shareholders are urged to read
carefully.

   
         At the Annual Meeting,  the Company's  shareholders  will also be asked
(i) to approve an amendment to the Company's amended and restated declaration of
trust, necessary to implement the Reorganization,  (ii) to elect ten trustees of
the Company (who will, if the Reorganization is approved,  serve as directors of
the New  Company),  (iii) to approve the  Company's  amended and  restated  1997
long-term  incentive  share plan, (iv) to approve the Company's 1997 amended and
restated  non-employee  trustee share plan,  (v) to approve the  Company's  1998
employee  share  purchase  plan,  and (vi) to ratify the  appointment of Ernst &
Young  LLP as  independent  auditors  of the  Company  (and the New  Company  as
successor thereto if the  Reorganization is approved) for the fiscal year ending
December 31, 1998.
    





<PAGE>



         The proposed  transactions  are very important to you as a shareholder.
Therefore,  whether or not you plan to attend the Annual  Meeting,  the  Company
urges you to give your immediate  attention to the proposals.  Please review the
enclosed materials, sign and date the enclosed proxy card and return it promptly
in the enclosed postage-paid envelope.

                                            Very truly yours,

                                            /s/ SAMUEL ZELL

                                            SAMUEL ZELL
                                            Chairman of the Board

   


<PAGE>



                                  CAPITAL TRUST
                                605 Third Avenue
                                   26th Floor
                            New York, New York 10016

   
                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                        To be held on September __, 1998

To the Shareholders of Capital Trust:

         Notice is hereby given that the 1998 annual meeting of  shareholders of
Capital Trust, a California business trust (the "Company"),  will be held at [ ]
on September __, 1998 at 10:00 a.m., New York City time (the "Annual  Meeting"),
for the following purposes:
    

                  (1) To  consider  and vote upon a proposal to  reorganize  the
         Company  from a California  common law  business  trust into a Maryland
         corporation (the  "Reorganization").  The Reorganization is governed by
         the agreement and plan of merger,  dated as of May 15, 1998,  among the
         Company, Capital Trust, Inc., a Maryland corporation and a wholly owned
         subsidiary  of  the  company  (the  "New  Company"),  Captrust  Limited
         Partnership,  a Maryland  limited  partnership  and an indirect  wholly
         owned  subsidiary of the Company (the  "Partnership"),  whereby (i) the
         Company  will  merge  with  and  into  the  Partnership  and  (ii)  the
         Partnership  will merge with and into the New  Company as set forth and
         included in the accompanying proxy statement/prospectus.

                  (2) To  consider  and  vote  upon a  proposal  to  approve  an
         amendment, necessary to implement the Reorganization,  to the Company's
         amended and restated  declaration of trust,  dated as of July 15, 1997,
         as   set   forth   and    included    in   the    accompanying    proxy
         statement/prospectus.

   
                  (3) To consider and vote upon a proposal to elect ten trustees
         of the Company (who will, if the  Reorganization is approved,  serve as
         directors of the New Company) to serve until the next annual meeting of
         shareholders  or until such trustees'  successors are elected and shall
         have been duly qualified.
    

                  (4) To  consider  and vote  upon a  proposal  to  approve  the
         Company's  amended and restated 1997  long-term  incentive  share plan,
         which increases the number of shares available under and amends certain
         other provisions of the original plan, as set forth and included in the
         accompanying proxy statement/prospectus.

                  (5) To  consider  and vote  upon a  proposal  to  approve  the
         Company's  amended and restated 1997  non-employee  trustee share plan,
         which increases the number of shares available under and amends certain
         other provisions of the original plan, as set forth and included in the
         accompanying proxy statement/prospectus.

                  (6) To  consider  and vote  upon a  proposal  to  approve  the
         Company's  1998 employee share purchase plan, as set forth and included
         in the accompanying proxy statement/prospectus.

                  (7) To  consider  and  vote  upon a  proposal  to  ratify  the
         appointment of Ernst & Young LLP as independent auditors of the Company
         (and the New  Company as  successor  thereto if the  Reorganization  is
         approved) for the fiscal year ending December 31, 1998.

                  (8) To  transact  such other  business  as may  properly  come
         before the Annual Meeting or any adjournment thereof.
   

<PAGE>



   
         The board of trustees of the Company has fixed the close of business on
September __, 1998 as the record date for the Annual Meeting.  Only shareholders
of record at the close of business  on that date are  entitled to notice of, and
to vote at, the Annual Meeting and any adjournment or postponement thereof.
    

         Dissenting  shareholders  will not have appraisal  rights in connection
with the Reorganization.

                                    By Order of the Board of Trustees

                                    Samuel Zell
                                    Chairman of the Board


   
DATE: August __, 1998
    


THIS IS AN IMPORTANT MEETING.  SHAREHOLDERS ARE URGED TO VOTE BY SIGNING, DATING
AND  RETURNING THE ENCLOSED  PROXY IN THE ENCLOSED  ENVELOPE TO WHICH NO POSTAGE
NEED BE AFFIXED IF MAILED IN THE UNITED STATES.

   

<PAGE>



                           PROXY STATEMENT/PROSPECTUS
                                ----------------

                                  CAPITAL TRUST

   
               PROXY STATEMENT FOR ANNUAL MEETING OF SHAREHOLDERS
                        TO BE HELD ON SEPTEMBER __, 1998
                                ----------------

                               CAPITAL TRUST, INC.

                                   PROSPECTUS
                                 ---------------

                                  INTRODUCTION

         This Proxy  Statement/Prospectus is being furnished to the shareholders
of Capital Trust, a California  business  trust (the  "Company"),  in connection
with the  solicitation  of proxies by the board of trustees of the Company  (the
"Board  of  Trustees")   for  use  at  the  Company's  1998  annual  meeting  of
shareholders (the "Annual  Meeting"),  to be held on September __, 1998 at 10:00
a.m., New York City time, at [ ].

         At the Annual Meeting,  the shareholders  will consider and vote upon a
proposal to reorganize  the Company from a California  common law business trust
into a Maryland corporation. The Reorganization is governed by the agreement and
plan of  merger,  dated  August __,  1998 (the  "Merger  Agreement"),  among the
Company,  Capital  Trust,  Inc.,  a  Maryland  corporation  and a  wholly  owned
subsidiary of the Company (the "New Company"), and Captrust Limited Partnership,
a Maryland  limited  partnership and an indirect wholly owned  subsidiary of the
Company  (the  "Partnership"),  whereby (i) the Company will merge with and into
the  Partnership  and  (ii) the  Partnership  will  merge  with and into the New
Company (the "Mergers").  At the effective time of the Mergers, each outstanding
class A common  share of  beneficial  interest,  $1.00 par value  (the  "Class A
Common  Shares"),  and  each  outstanding  class A 9.5%  cumulative  convertible
preferred share of beneficial interest,  $1.00 par value (the "Class A Preferred
Shares" and together with the Class A Common Shares, the "Company  Shares"),  of
the Company, will be converted into,  respectively,  one share of class A common
stock, $.01 par value (the "New Class A Common Stock"), and one share of class A
9.5% cumulative  convertible  preferred stock,  $.01 par value (the "New Class A
Preferred  Stock",  and  together  with the New Class A Common  Stock,  the "New
Company Stock"), of the New Company ("Proposal 1").
    

         The Reorganization of the Company from a California common law business
trust into a Maryland corporation shall be accomplished by the Mergers, pursuant
to which the New Company  shall be the surviving  entity and the separate  legal
existence of the Company shall terminate.  This Proxy  Statement/Prospectus also
serves as the  Prospectus of the New Company filed under the  Securities  Act of
1933, as amended (the  "Securities  Act"),  for use in connection with the offer
and issuance of shares of New Company  Stock into which  Company  Shares will be
converted upon consummation of the Mergers.

   
         The  Company  Shares are traded on the New York  Stock  Exchange,  Inc.
("NYSE")  under the  symbol  "CT." On August __,  1998,  the  closing  price for
Company  Shares as reported by the NYSE was  $______.  The  principal  executive
offices of the Company and the New Company are both located at 605 Third Avenue,
26th Floor, New York, NY 10016, telephone number (212) 655-0220.
                                                    (continued on the next page)

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

         THIS  REORGANIZATION  AND THE  STOCK OF THE NEW  COMPANY  HAVE NOT BEEN
APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE  COMMISSION,  NOR HAS THE
SECURITIES AND EXCHANGE  COMMISSION PASSED UPON THE FAIRNESS OF THIS TRANSACTION
OR UPON THE  ACCURACY  OR ADEQUACY OF THE  INFORMATION  CONTAINED  IN THIS PROXY
STATEMENT/PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

The date of this  Proxy  Statement/Prospectus  is August  __,  1998.  This Proxy
Statement/Prospectus  is first being mailed to shareholders of the Company on or
about August __, 1998.
    

   


<PAGE>



   
         At the Annual Meeting,  the shareholders will also be asked to consider
and vote upon proposals (i) to approve an amendment,  necessary to implement the
Reorganization,  to the  Company's  amended and restated  declaration  of trust,
dated as of July 15, 1997 (the "Declaration  Amendment") ("Proposal 2"), (ii) to
elect  Jeffrey  A.  Altman,  Thomas E.  Dobrowski,  Martin L.  Edelman,  Gary R.
Garrabrant,  Craig M. Hatkoff,  John R. Klopp, Sheli Z. Rosenberg,  Steven Roth,
Lynne B.  Sagalyn  and Samuel Zell (the  "Nominees")  as trustees of the Company
(who will,  if the  Reorganization  is  approved,  serve as directors of the New
Company)  ("Proposal  3"),  (iii) to approve the Company's  amended and restated
1997 long-term  incentive share plan (the "Amended and Restated Incentive Plan")
("Proposal  4"),  (iv) to  approve  the  Company's  1997  amended  and  restated
non-employee  trustee  share plan (the  "Amended  and  Restated  Trustee  Plan")
("Proposal  5"), (v) to approve the Company's  1998 employee share purchase plan
(the "Share  Purchase  Plan")  ("Proposal 6") (vi) to ratify the  appointment of
Ernst & Young LLP as independent auditors of the Company (and the New Company as
successor  thereto  if the  Reorganization  is  approved)  for the  year  ending
December  31,  1998  ("Proposal  7") and to transact  any other  business as may
properly come before the Annual Meeting or any  adjournment  thereof.  The above
Proposals are referred collectively herein as the "Proposals."
    

         A  conformed  copy of the  Merger  Agreement  (including  the  forms of
amended and restated charter and by-laws of the New Company as exhibits thereto)
is included as Annex A hereto, the form of Declaration  Amendment is included as
Annex B hereto,  the form of Amended and Restated  Incentive Plan is included as
Annex C hereto,  the form of Amended and  Restated  Trustee  Plan is included as
Annex D hereto  and the  form of  Share  Purchase  Plan is  included  as Annex E
hereto.

         Under California law,  shareholders are not entitled to any dissenters'
appraisal rights in connection with the Reorganization.

         THE BOARD OF TRUSTEES  HAS  UNANIMOUSLY  APPROVED  THE  REORGANIZATION,
SUBJECT TO SHAREHOLDER APPROVAL,  AND BELIEVES THAT THE REORGANIZATION IS IN THE
BEST INTEREST OF THE COMPANY AND ITS SHAREHOLDERS.

         The  Board  of  Trustees  unanimously  recommends  a vote in  favor  of
approval of each of the Proposals that will be considered at the Annual Meeting.

   
         The  affirmative  vote of the holders of a majority of the  outstanding
Company  Shares and the  affirmative  vote of the  holders of a majority  of the
outstanding Class A Preferred Shares,  voting separately as a class, is required
to approve the Reorganization. The affirmative vote of the holders of a majority
of the  outstanding  Company  Shares is  required  to  approve  the  Declaration
Amendment.  The election of the Nominees  requires a plurality of the votes cast
at the Annual Meeting.  The approval of the Amended and Restated Incentive Plan,
the approval of the Amended and Restated Trustee Plan, the approval of the Share
Purchase Plan and the  ratification of the  appointment of independent  auditors
each requires a majority of votes cast by  shareholders  at the Annual  Meeting.
Veqtor Finance Company,  LLC, a limited liability company controlled by officers
and trustees of the Company,  that owns 19,227,251 Company Shares (approximately
63% of the outstanding  shares)  including  12,267,658  Class A Preferred Shares
(100% of the  outstanding  shares),  has advised the Company  that it intends to
vote  in  favor  of all of  the  Proposals.  Accordingly,  the  approval  of the
Reorganization,  the Declaration  Amendment,  the Amended and Restated Incentive
Plan, the Amended and Restated  Trustee Plan and the Share Purchase Plan and the
election of the Nominees is assured.
    

         All shares  represented by properly  executed  proxies will be voted in
accordance  with the  specifications  on the enclosed  proxy card.  The enclosed
proxy card is solicited on behalf of the  Company's  Board of Trustees.  You may
revoke or change  your proxy at any time prior to its use at the Annual  Meeting
by giving the Company written direction to revoke your proxy, giving the Company
a new proxy or by attending the meeting and voting in person.

   
         THIS PROXY  STATEMENT/PROSPECTUS  INCORPORATES  BY REFERENCE  DOCUMENTS
WHICH ARE NOT PRESENTED HEREIN OR DELIVERED  HEREWITH.  THE COMPANY WILL PROVIDE
WITHOUT  CHARGE  TO ANY  PERSON  TO  WHOM  THIS  PROXY  STATEMENT/PROSPECTUS  IS
DELIVERED,  ON THE WRITTEN OR ORAL REQUEST OF SUCH PERSON,  A COPY OF ANY OR ALL
OF THE DOCUMENTS INCORPORATED BY REFERENCE (OTHER THAN EXHIBITS NOT SPECIFICALLY
INCORPORATED BY REFERENCE INTO THE TEXTS OF SUCH  DOCUMENTS).  REQUESTS FOR SUCH
DOCUMENTS SHOULD BE DIRECTED TO: SECRETARY, CAPITAL TRUST, 605 THIRD AVENUE, NEW
YORK, NEW YORK 1016 (TELEPHONE: (212) 655-0220).

   
                                      -ii-

<PAGE>




                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                           PAGE

<S>                                                                                       <C>
AVAILABLE INFORMATION......................................................................-v-

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............................................-v-

SUMMARY  ....................................................................................1
         The Company and the New Company.....................................................1
         The Annual Meeting..................................................................1
         The Proposals.......................................................................2
         Recommendation of the Board of Trustees.............................................6
         No Appraisal Rights.................................................................6
         Approval of Proposals Assured.......................................................6

RISK FACTORS.................................................................................7
         Effects of Change of Legal Form of Organization.....................................7
         No Appraisal Rights.................................................................7
         No Assurance of Tax-Free Reorganization.............................................7

HISTORICAL AND PRO FORMA CAPITALIZATION......................................................8
    

BUSINESS ....................................................................................9

THE ANNUAL MEETING..........................................................................11
         Introduction.......................................................................11
         Matters to be Considered at the Annual Meeting.....................................11
         Voting Rights and Vote Required....................................................11
         Voting of Proxies; Solicitation....................................................12
         No Appraisal Rights................................................................13

PROPOSAL 1 -- APPROVAL OF THE REORGANIZATION................................................14
         Principal Reasons for the Reorganization...........................................14
         Terms of the Reorganization........................................................15
         Certain Changes in the Rights of Shareholders Resulting from the Reorganization....16
         Description of Authorized Stock of the New Company.................................22
         Federal Income Tax Matters.........................................................24

   
PROPOSAL 2 -- APPROVAL OF THE DECLARATION AMENDMENT.........................................26

PROPOSAL 3 -- ELECTION OF TRUSTEES..........................................................27
         Nominees for Election as Trustees..................................................27
         Board of Trustees; Committees......................................................29
         Compensation of Trustees...........................................................30
         Compensation Committee Interlocks and Insider Participation........................30
         Executive and Senior Officers......................................................30
         Executive Compensation.............................................................31
         Employment Agreements..............................................................32
         Incentive Share Option Plan........................................................33
         Compliance with Section 16(a)......................................................34
   
                                      -iii-

<PAGE>



         Report on Executive Compensation...................................................35
         Performance Graph..................................................................37
         Security Ownership of Certain Beneficial Owners and Management.....................38
         Buy/Sell Agreement.................................................................40
         Certain Relationships and Related Transactions.....................................41

PROPOSAL 4 --  APPROVAL OF AMENDED AND RESTATED INCENTIVE PLAN..............................44

PROPOSAL 5--  APPROVAL OF AMENDED AND RESTATED TRUSTEE PLAN.................................50

PROPOSAL 6 -- APPROVAL OF SHARE PURCHASE PLAN...............................................55

PROPOSAL 7 -- RATIFICATION OF INDEPENDENT AUDITORS..........................................58

EXPERTS  ...................................................................................59

LEGAL OPINIONS..............................................................................59

REPORTS TO SHAREHOLDERS.....................................................................59

OTHER MATTERS...............................................................................59

SHAREHOLDER PROPOSALS.......................................................................59

</TABLE>

ANNEX A           Agreement  and Plan of  Merger,  by and among  Capital  Trust,
                  Capital  Trust,  Inc.  and the Captrust  Limited  Partnership,
                  dated as of August __,  1998  (including  Form of  Articles of
                  Amendment and  Restatement  of Capital  Trust,  Inc.,  related
                  forms of Articles  Supplementary  for Class A 9.5%  Cumulative
                  Convertible   Preferred  Stock  of  Capital  Trust,  Inc.  and
                  Articles Supplementary for Class B 9.5% Cumulative Convertible
                  Non-Voting  Preferred Stock of Capital Trust, Inc. and Form of
                  Amended and Restated Bylaws of Capital Trust, Inc. as exhibits
                  thereto)
    

ANNEX B           Form of  Amendment  to Amended  and  Restated  Declaration  of
                  Trust, dated as of July 15, 1997.

ANNEX C           Form of Amended and Restated 1997  Long-Term  Incentive  Share
                  Plan.

ANNEX D           Form of Amended and Restated 1997  Non-Employee  Trustee Share
                  Plan.

ANNEX E           Form of 1998 Employee Share Purchase Plan.

   
ANNEX F           Capital Trust Annual Report on Form 10-K/A for the fiscal year
                  ended December 31, 1997.

ANNEX G           Capital Trust Quarterly Report on Form 10-Q for fiscal quarter
                  ended June 30, 1998.
    


   
                                      -iv-

<PAGE>



                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith files reports,  proxy statements and other information with
the  Securities  and  Exchange  Commission  (the  "SEC").  Such  reports,  proxy
statements  and other  information  may be inspected at and, upon payment of the
SEC's customary  charges,  copies obtained from, the Public Reference Section of
the SEC, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549. Such reports,  proxy
statements and other  information  are also available for inspection and copying
at prescribed  rates at the SEC's regional  offices in New York, New York (Seven
World Trade  Center,  Suite 1300,  New York,  New York  10048),  and in Chicago,
Illinois (500 West Madison Street, Suite 1400, Chicago, Illinois 60661). The SEC
maintains a web site  (http://www.sec.gov)  that also  contains  reports,  proxy
statements and other information  concerning the Company. In addition, the Class
A Common  Shares  are  traded on the NYSE  under  the  symbol  "CT" and  similar
information concerning the Company can be inspected and copied at the offices of
the NYSE, 20 Broad Street, New York, New York 10005.

         The New Company has filed with the SEC a Registration Statement on Form
S-4 (the "Registration  Statement") under the Securities Act with respect to New
Company   Stock   to   be   issued   in   the    Reorganization.    This   Proxy
Statement/Prospectus constitutes the Prospectus of the New Company filed as part
of the Registration  Statement. As permitted by the rules and regulations of the
SEC, this Proxy  Statement/Prospectus omits certain information contained in the
Registration Statement.  Reference is made to the Registration Statement and the
exhibits  listed  therein,  which  can  be  inspected  at the  public  reference
facilities of the SEC noted above,  and copies of which can be obtained from the
SEC at prescribed rates as indicated above.

         NO PERSON HAS BEEN  AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATION  OTHER THAN AS CONTAINED  HEREIN IN  CONNECTION  WITH THE MATTERS
DESCRIBED HEREIN AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION  MUST
NOT BE RELIED UPON AS HAVING BEEN  AUTHORIZED BY THE COMPANY OR THE NEW COMPANY.
NEITHER THE DELIVERY  HEREOF NOR ANY  DISTRIBUTION  OF SECURITIES MADE HEREUNDER
SHALL,  UNDER ANY  CIRCUMSTANCES,  CREATE AN IMPLICATION  THAT THERE HAS BEEN NO
CHANGE  IN THE  FACTS  HEREIN  SET  FORTH  SINCE  THE DATE  HEREOF.  THIS  PROXY
STATEMENT/PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION  OF
AN OFFER TO BUY THE SECURITIES OFFERED BY THIS PROXY  STATEMENT/PROSPECTUS  OR A
SOLICITATION OF A PROXY IN ANY JURISDICTION  WHERE, OR TO ANY PERSON TO WHOM, IT
IS UNLAWFUL TO MAKE SUCH AN OFFER OR SOLICITATION.


   
                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following  documents  filed by the Company with the  Commission are
incorporated by reference into this Proxy Statement/Prospectus:

         1. Annual Report on Form 10-K for the year ended  December 31, 1997, as
filed with the  Commission  on February 26, 1998, as amended by Annual Report on
Form 10-K/A,  as filed with the Commission on April 30, 1998, as further amended
by Annual  Report on Form  10-K/A,  as filed with the  Commission  on August 17,
1998;

         2.  Quarterly  Report on Form 10-Q for the quarter ended March 31, 1998
as filed with the  Commission on May 14, 1998,  as further  amended by Quarterly
Report on Form 10-Q/A, as filed with the Commission on August 14, 1998;

         3. Quarterly Report on Form 10-Q for the quarter ended June 30, 1998 as
filed with the Commission on August 14, 1998;


   
                                       -v-

<PAGE>


         4. Current  Report on Form 8-K,  dated  February 9, 1998, as filed with
the Commission on February 23, 1998;

         5. Current  Report on Form 8-K,  dated February 27, 1998, as filed with
the Commission on March 13, 1998;

         6. Current  Report on Form 8-K/A,  dated January 1, 1998, as filed with
the Commission on March 18, 1998;

         7. Current  Report on Form 8-K, dated March 12, 1998, as filed with the
Commission on March 19, 1998;

         8. Current  Report on Form 8-K, dated April 21, 1998, as filed with the
Commission on April 23, 1998;

         9. Current  Report on Form 8-K,  dated May 14, 1998,  as filed with the
Commission on May 22, 1998;

         10.  Current  Report on Form 8-K, dated June 2, 1998, as filed with the
Commission on June 12, 1998;

         11.  Current Report on Form 8-K, dated June 16, 1998, as filed with the
Commission on June 24, 1998;

         12.  Current Report on Form 8-K, dated June 30, 1998, as filed with the
Commission on July 13, 1998; and

         13.  Current Report on Form 8-K, dated July 28, 1998, as filed with the
Commission on August 6, 1998.

         All documents or reports  subsequently filed by the Company pursuant to
Section 13(a),  13(c), 14 or 15(d) of the Exchange Act after the date hereof and
prior to the date of the Annual  Meeting shall be deemed to be  incorporated  by
reference  into this Proxy  Statement/Prospectus  and to be a part of this Proxy
Statement/Prospectus  from the date of filing of such  document.  Any  statement
contained  herein, or in a document all or a portion of which is incorporated or
deemed to be incorporated by reference herein, shall be deemed to be modified or
superseded for purposes of this Proxy  Statement/Prospectus to the extent that a
statement  contained  herein or in any other  subsequently  filed document which
also  is or is  deemed  to be  incorporated  by  reference  herein  modifies  or
supersedes  such statement.  Any such statement so modified or superseded  shall
not be deemed, except as so modified or superseded, to constitute a part of this
Proxy Statement/Prospectus.
    



   
                                      -vi-

<PAGE>



                                     SUMMARY

         The following is a summary of certain  information  contained elsewhere
in this Proxy  Statement/  Prospectus  and the Annexes  hereto.  This summary is
qualified  in its  entirety  by the  more  detailed  information  and  financial
statements  incorporated  by  reference  in  this  Proxy   Statement/Prospectus.
SHAREHOLDERS    OF   THE   COMPANY    SHOULD   READ    CAREFULLY    THIS   PROXY
STATEMENT/PROSPECTUS AND THE ANNEXES ATTACHED HERETO IN THEIR ENTIRETY.


The Company and the New Company

         The Company was organized as a common law business trust under the laws
of the State of California  pursuant to a declaration of trust,  dated September
15, 1966, to operate as a real estate  investment  trust  ("REIT").  On July 15,
1997, the Company ceased operations as a REIT and commenced full  implementation
of its  specialty  finance  business  plan.  The Company is a specialty  finance
company  designed to take  advantage  of  high-yielding  lending and  investment
opportunities  in commercial  real estate and related  assets.  The Company also
provides real estate investment banking,  advisory and asset management services
through  its wholly  owned  subsidiary,  Victor  Capital  Group,  L.P.  ("Victor
Capital").

   
         The  New  Company  was  organized  on  April  7,  1998  as  a  Maryland
corporation and as a wholly owned subsidiary of the Company. The New Company was
organized  by the  Company to  acquire,  and  succeed  to, and to  continue  the
business of, the Company upon the  consummation of the Mergers.  The New Company
has had no activities to date other than those incident to the Reorganization.
    

         The principal executive offices of both the Company and the New Company
are located at 605 Third Avenue, 26th Floor, New York, New York 10016.

The Annual Meeting

   
         Meeting Date and Record Date; Proxies.  The Annual Meeting will be held
on    September    __,    1998   at   9:00    a.m.,    New   York    time,    at
____________________________.  The Board of Trustees fixed the close of business
on August  __,  1998 as the  record  date for the Annual  Meeting  (the  "Record
Date").

         Only Company  shareholders as of the Record Date are entitled to notice
of and to vote at the Meeting. Shareholders of the Company as of the Record Date
may grant proxies by  completing,  dating,  signing and returning the proxy card
accompanying this Proxy Statement/Prospectus.  All Company Shares represented by
properly executed proxies,  unless proxies have been previously revoked, will be
voted in  accordance  with the  instructions  indicated in such  proxies.  IF NO
INSTRUCTIONS ARE INDICATED, SUCH COMPANY SHARES WILL BE VOTED FOR THE PROPOSALS.
Shareholders that have given a proxy may revoke it any time prior to the Meeting
by giving written notice thereof to the Secretary of the Company, by signing and
returning a proxy card bearing a later date, or by attending the Annual  Meeting
and voting in person.
    

         Matters to be  Considered.  The purposes of the Meeting are to consider
and vote upon the Reorganization, the Declaration Amendment, the election of the
Nominees as trustees,  the Amended and Restated  Incentive Plan, the Amended and
Restated  Trustee  Plan,  the Share  Purchase Plan and the  ratification  of the
appointment of the Company's  independent auditors and any other business as may
properly come before the Meeting or any adjournment or postponement thereof. See
"THE ANNUAL MEETING--Matters to be Considered at the Annual Meeting.

   
         Vote Required.  As of the Record Date,  there were  18,229,650  Class A
Common Shares and 12,267,658 Class A Preferred  Shares  outstanding and entitled
to vote at the  Annual  Meeting,  all of which are  entitled  to be voted on the
Proposals.  Holders of Company Shares are entitled to one vote per Company Share
on all  matters  to be decided on at the Annual  Meeting.  The  approval  of the
Reorganization requires the affirmative vote of the holders 

   


<PAGE>



of a majority of the outstanding  Company Shares and the affirmative vote of the
holders  of a majority  of the  outstanding  Class A  Preferred  Shares,  voting
separately as a class.  The approval of the Declaration  Amendment  requires the
affirmative vote of a majority of the outstanding  Company Shares.  The election
of each of the Nominees requires a plurality of the votes cast by the holders of
Company Shares at the Annual  Meeting.  The approval of the Amended and Restated
Incentive  Plan,  the approval of the Amended and  Restated  Trustee  Plan,  the
approval of the Share Purchase Plan and the  ratification  of the appointment of
the  Company's  independent  auditors  each requires a majority of votes cast by
shareholders at the Annual Meeting.

The Proposals

         Proposal 1 -- Approval of the  Reorganization.  At the Annual  Meeting,
the  shareholders  of the Company  will be asked to approve the  Reorganization,
whereby the Company will be reorganized into a Maryland corporation.

         Principal   Reasons  for  the   Reorganization.   The  purpose  of  the
Reorganization  is to  reorganize  the  Company  from a  California  common  law
business trust into a Maryland corporation.  The Board of Trustees believes that
the well developed Maryland General Corporation Law (the "MGCL"),  together with
the New Company's  amended and restated  charter (the "Charter") and bylaws (the
"Bylaws"),  will modernize the Company's  governance  procedures and provide the
Company  with a greater  degree of  certainty  and  flexibility  in planning and
implementing  corporate  action than is currently  available to the Company as a
California  common law  business  trust.  In  addition,  the New Company will be
subject to certain  provisions  of the MGCL,  which are  designed to encourage a
person seeking control of a Maryland  corporation to negotiate with its board of
directors. Given the more certain and flexible legal environment under which the
Company's  successor  will  operate  as a  Maryland  corporation,  the  Board of
Trustees  has  determined  the  Reorganization  is in the best  interest  of the
Company and its shareholders.

         Terms  of the  Reorganization.  The  Reorganization  will  be  effected
through the  Mergers,  upon  consummation  of which the New Company  will be the
surviving  entity in the  Mergers,  the  separate  existence of the Company will
terminate and each outstanding Company Share will be converted into one share of
New Class A Common Stock or New Class A Preferred  Stock, as the case may be. At
the  effective  time of the  Mergers,  the  business,  assets,  liabilities  and
obligations  of the Company will become the business,  assets,  liabilities  and
obligations  of the  New  Company;  however,  none  of  the  foregoing  nor  the
management nor the location of operations of the Company will change as a result
of the Reorganization. Upon consummation of the Mergers, the New Company and its
stockholders  will be governed by the MGCL and by the Charter and Bylaws,  which
will include a number of  provisions  which are not  currently in the  Company's
amended  and  restated  declaration  of  trust,  dated as of July 15,  1997 (the
"Current  Declaration of Trust").  These provisions of the Charter and Bylaws of
the New Company,  together with certain provisions of the MGCL, may delay, defer
or  prevent a change in control of the New  Company  or other  transaction  that
might be in the best interest of the  stockholders.  See "PROPOSAL 1 -- APPROVAL
OF THE  REORGANIZATION--Certain  Changes in the Rights of Shareholders Resulting
from the Reorganization."

         The  Reorganization  has  been  unanimously  approved  by the  Board of
Trustees,  who believe the Reorganization is in the best interest of the Company
and its shareholders.  The Mergers will become effective upon the acceptance for
record of each respective  Articles of Merger by the appropriate state agencies,
including,  without limitation, the State Department of Assessments and Taxation
of Maryland.  The Company  anticipates that the Mergers will become effective as
promptly as practicable  following shareholder approval of the Reorganization at
the Annual Meeting.
    

         At the effective time of the Mergers, each of the persons who is then a
trustee or executive  officer of the Company will become a director or executive
officer, respectively, of the New Company. At the effective time of the Mergers,
it is  anticipated  that the listing of shares of New Class A Common  Stock will
thereafter  be listed on the NYSE under the same symbol in  accordance  with the
applicable rules of the NYSE.

         If the Reorganization is approved and the Mergers are consummated,  the
Company and the New Company will take such action as may be necessary to provide
that all rights of participants in the Company's share plans (the 

   
                                        2

<PAGE>



"Share  Plans") to receive  grants of options  and share  units and to  exercise
options and share units  granted  thereunder in respect of Class A Common Shares
will  become  substantially  identical  rights to receive  grants of options and
stock units and to exercise  options and stock units in respect of shares of New
Class A Common Stock on  substantially  identical  terms and  conditions  as set
forth in the Share Plans.

         The Reorganization is subject to certain conditions, including approval
by the shareholders of the Company.

   
         Certain  Changes  in the  Rights  of  Shareholders  Resulting  from the
Reorganization. The rights of shareholders of the Company are currently governed
by the Company's Current  Declaration of Trust and current By-laws (the "Current
By-Laws"),   California   common  law  and  the  rules  of  the  NYSE.   If  the
Reorganization  is approved by the  shareholders  of the Company and the Mergers
are  consummated,  the New Company will be the surviving  entity in the Mergers,
the separate existence of the Company will terminate,  each outstanding  Company
Share will be  converted  into one share of New Company  Stock and the rights of
stockholders  of the New  Company  will be  governed  by the Charter and Bylaws,
Maryland law,  including the MGCL, and the rules of the NYSE.  While a number of
the Company's current governance  provisions will be included in the Charter and
Bylaws  and,  therefore,  will not be  affected  by the  Reorganization  and the
consummation of the Mergers,  certain  differences between the Company's Current
Declaration  of Trust and Current  Bylaws and the Charter and Bylaws will result
in  certain  material  differences  between  the rights of  shareholders  of the
Company  and  the  rights  of  stockholders  of the  New  Company.  Accordingly,
shareholders  of the  Company  should  carefully  consider  the changes in their
rights  that  will  result  from  the  approval  of the  Reorganization  and the
consummation   of  the   Mergers.   See   "PROPOSAL   1  --   APPROVAL   OF  THE
REORGANIZATION--Certain Changes in the Rights of Shareholders Resulting from the
Reorganization."  The following table compares certain of the existing rights of
shareholders of the Company with those of  stockholders  of the New Company,  if
the Reorganization is approved and the Mergers are consummated.
    

<TABLE>
<CAPTION>

                         COMPANY                                           NEW COMPANY

<S>                      <C>                                               <C> 
Election of              Trustees are elected by the vote of a plurality   Directors are elected by a plurality of all
Trustees/Directors       of the voting shares present in person or         the votes cast at a meeting at which a
                         represented by proxy.                             quorum is present, with each share being
                                                                           entitled to vote for as many individuals as
                                                                           there are directors to be elected and for
                                                                           whose election the share is entitled to be
                                                                           voted.

   
Removal of               A trustee may be removed from office at any       Under the MGCL, unless the charter
Trustees/Directors       time either (a) with or without cause by the      provides otherwise (which the Charter does
                         vote or written consent of either (i) a majority  not), directors may be removed from of 
                         the trustees then in office and a majority of     office, with or without cause, by the 
                         the outstanding voting shares or (ii) 662/3% of   majority of votes entitled to be cast in the
                         the outstanding voting shares, or (b) with cause  affirmative vote of the holders of at least a 
                         by the vote or written consent of a majority of   election of directors.
                         the trustees then in office.

Distributions            Subject to any preferences which may be           Dividends and other distributions on the
                         granted to holders of preferred shares, the       stock of the New Company may be
                         Board of Trustees may cause dividends to be       authorized by the Board of Directors out of
                         declared and paid on outstanding Company          assets legally available therefor.
                         Shares out of funds legally available therefor,   Dividends and other distributions may be
                         at such times, in such amounts and from such      paid in cash, property or stock of the New
                         sources, whether income, surplus, capital or      Company.
                         any combination thereof, as they in their
                         discretion may determine.


   
                                        3

<PAGE>



                         COMPANY                                           NEW COMPANY

Voting by                Shareholders' action may be taken without a       Under the MGCL, any action required or
Unanimous                meeting by written consent if such consent is     permitted to be taken at a meeting of
Consent                  signed by the holders of outstanding voting       stockholders may be taken without a
                         shares having not less than the minimum           meeting if (i) a unanimous  written consent
                         number of votes that would be necessary to        setting forth the action is signed by each
                         authorize such action at a meeting at which all   stockholder entitled to vote on the matter.
                         voting shares entitled to vote thereon were       Thus, stockholders of the New Company
                         present and voted.                                will be effectively prevented from taking
                                                                           action by written consent.
    

Amendment of             Any amendment to the Current Declaration of       Any amendment to the Charter (with
Constitutional           Trust must be in writing and, subject to the      certain minor exceptions) requires approval
Documents                changes required by law or the provisions of      of the board of directors and stockholder
                         any outstanding preferred shares, requires the    approval by a majority of the aggregate 
                         affirmative vote or written consent of either (i) votes entitled to be cast thereon. The 
                         a majority of the trustees and a majority of the  Board of Directors has the exclusive power
                         outstanding voting shares or (ii) 662/3% of the   to adopt, alter or repeal any provision of 
                         outstanding voting shares. the Bylaws.

Voting on Other          Subject to special voting rights of preferred     Unless otherwise provided in the Charter, 
Matters                  shares, the approval of matters brought before    holders of voting stock may vote on all
                         the shareholders requires the affirmative vote    matters provided for by the MGCL.
                         of a majority of voting shares present in person  Subject to the special voting rights of
                         or represented by proxy, unless otherwise         preferred stock, a majority of the votes cast
                         required by law or the Current Declaration of     at a meeting of stockholders duly called and
                         Trust.                                            at which a quorum is present shall be
                                                                           sufficient to approve matter other than
                                                                           the of directors, unless otherwise
                                                                           required by the MGCL or the Charter.

   
Shareholders'            The Board of Trustees shall cause a special       A special meeting of stockholders may be 
Rights to Call           meeting to be called upon receipt of the written  called by the president, the chief executive 
Special Meeting          request of the holders of 331/3% of the           officer or by the Board of Directors and
                         outstanding voting shares entitled to vote on     must be called by the Secretary upon the
                         any matter to be voted on at such special         written request of the stockholders entitled
                         meeting.                                          to cast not less than 33% of all the votes
                                                                           entitled to be cast at the meeting.
    


   
                                        4

<PAGE>



                         COMPANY                                           NEW COMPANY

Exculpation of           The Company's Current By-Laws provide that        Under the MCGL and the Charter, 
Trustees, Officers       no trustee, officer, employee or agent of the     directors and officers are not liable to New 
and Others,              Company is liable to the Company or any other     Company or its stockholders for money 
Fidelity Bond            person for any act or omission except for his     damages (with two limited exceptions).
                         own willful misfeasance, bad faith, gross 
                         negligence or reckless disregard of duty or his 
                         failure to act in good faith in the reasonable 
                         belief that his actions are in the Company's 
                         best interests. It further provides that the 
                         above-named individuals when acting in 
                         connection with the Company are deemed to be 
                         acting for the Company and not as individuals, 
                         that they are not liable for actions taken or 
                         omitted for or on behalf of the Company, and 
                         that resort must be to the assets of the 
                         Company for payment or performance.
</TABLE>

See "PROPOSAL 1--APPROVAL OF THE  REORGANIZATION--Certain  Changes in the Rights
of Shareholders Resulting from the Reorganization."

   
         Material  Federal  Income  Tax  Consequences.  Battle  Fowler  LLP  has
delivered   its   opinion  to  the  Company   that,   on  the  basis  of  facts,
representations  and assumptions set forth in such opinion,  the  Reorganization
will  be  treated  for  United   States   federal   income  tax  purposes  as  a
reorganization within the meaning of Section 368(a) of the Internal Revenue Code
of 1986,  as  amended  (the  "Code").  Accordingly,  (i) no gain or loss will be
recognized by the Company as a result of the Reorganization; and (ii) no gain or
loss will be  recognized  by any  shareholder  of the Company who  receives  New
Company Stock in exchange for Company Shares. See "PROPOSAL 1 -- APPROVAL OF THE
REORGANIZATION--Federal Income Tax Matters."


         The Reorganization,  the Merger Agreement,  the New Company Charter and
Bylaws are described more  specifically  herein under "PROPOSAL 1 -- APPROVAL OF
THE  REORGANIZATION."  A conformed copy of the Merger  Agreement  (including the
Charter and Bylaws) is attached hereto as Annex A.
    

         Proposal 2 --  Approval  of the  Declaration  Amendment.  At the Annual
Meeting, the shareholders will be asked to approve the Declaration  Amendment in
the form attached hereto as Annex B. The  Declaration  Amendment would amend the
Company's  Current  Declaration of Trust to (i) expressly  permit the Company to
merge or consolidate with and/or into a domestic or foreign limited  partnership
and (ii) set forth  procedures  pursuant to which such  merger or  consolidation
would take place.

         The Declaration  Amendment is described more specifically  herein under
"PROPOSAL 2 -- APPROVAL OF DECLARATION AMENDMENT."

   
         MGCL Anti-Takeover Provisions - Although the Reorganization was neither
proposed nor approved by the Board of Trustees as an anti-takeover  measure, the
New Company will be subject to certain provisions of the MGCL which could delay,
defer,  or prevent a  transaction  or change in control of the New Company  that
might involve a premium  price for holders of New Company Stock or,  contrary to
the judgment of the New Company's board of directors, otherwise be in their best
interest. In addition, other provisions of the MGCL requiring the consent of all
stockholders  for  stockholder  action by written  consent and provisions of the
Bylaws  requiring  advance  notice of  stockholder  director  nominations  could
increase the likelihood that incumbent directors would retain their positions in
the face of efforts by  stockholders to change the board of directors of the New
Company.  See "PROPOSAL 1 -- APPROVAL OF THE  REORGANIZATION--Principal  Reasons
for the Reorganization;--Certain Changes in the

   
                                        5

<PAGE>



Rights   of   Shareholders    Resulting   from   the   Reorganization";    "RISK
FACTORS--Effects of Change of Legal Form of Organization.
    

         Proposal 3 -- Election of Trustees. At the Annual Meeting, shareholders
will be asked to elect the Company's Nominees as trustees of the Company to hold
office until the next annual meeting of shareholders  and until their successors
have been duly elected and qualified.  If the Reorganization is approved and the
Mergers  are  consummated,  the  trustees  of the  Company  at the  time  of the
consummation of the Mergers will become the directors of the New Company serving
for the same terms with the New Company as such  persons are then  serving  with
the Company. The Nominees are discussed more specifically herein under "PROPOSAL
3 -- ELECTION OF TRUSTEES."

         Proposal 4 --  Approval of the Amended  Incentive  Plan.  At the Annual
Meeting,  the  shareholders  will be asked to approve the  Amended and  Restated
Incentive Plan which increases the number of shares that may be issued under and
amends  certain other  provisions of the original plan. The Amended and Restated
Incentive  Plan is  described  more  specifically  herein  under  "PROPOSAL 4 --
APPROVAL OF THE AMENDED AND RESTATED INCENTIVE PLAN."

         Proposal 5 -- Approval of the Amended  Restated  Trustee  Plan.  At the
Annual  Meeting,  the  shareholders  will be asked to approve  the  Amended  and
Restated  Trustee Plan which  increases  the number of shares that may be issued
under and amends certain other  provisions of the original plan. The Amended and
Restated Trustee Plan is described more specifically herein under "PROPOSAL 5 --
APPROVAL OF THE AMENDED AND RESTATED TRUSTEE PLAN."

   
         Proposal  6 --  Approval  of the Share  Purchase  Plan.  At the  Annual
Meeting, the shareholders will be asked to approve the Share Purchase Plan which
allows  employees  periodically to purchase Class A Common Shares at a discount.
The Share Purchase Plan is described more specifically  herein under "PROPOSAL 6
- -- APPROVAL OF THE SHARE PURCHASE PLAN."
    

         Proposal 7--Ratification of Appointment of Independent Auditors. At the
Annual Meeting,  the shareholders will be asked to ratify the appointment by the
Board  of  Trustees  of Ernst & Young  LLP as the  independent  auditors  of the
Company  (and the New  Company as  successor  thereto if the  Reorganization  is
approved) for the fiscal year ending December 31, 1998. The appointment of Ernst
& Young LLP is discussed more specifically  under "PROPOSAL 7 -- RATIFICATION OF
INDEPENDENT AUDITORS."

Recommendation of the Board of Trustees

         The Board of Trustees has unanimously determined to recommend a vote in
favor of each of the Proposals.  The Board of Trustees has unanimously  approved
the  Reorganization,  subject to  shareholder  approval,  and believes  that the
Reorganization is in the best interest of the Company and its shareholders.

No Appraisal Rights

         Under  California  law, the  shareholders  will not have any  appraisal
rights to elect to have the fair value of their shares judicially  appraised and
paid to them in cash in connection with or as a result of the  Reorganization to
be acted upon at the Annual Meeting.

   
Approval of Proposals Assured

         Veqtor Finance Company,  LLC, a limited liability company controlled by
officers  and  trustees of the  Company,  that owns  19,227,251  Company  Shares
(approximately  63% of the  outstanding  shares)  including  12,267,658  Class A
Preferred Shares (100% of the outstanding  shares), has advised the Company that
it intends to vote in favor of all of the Proposals.  Accordingly,  the approval
of the  Reorganization,  the  Declaration  Amendment,  the Amended and  Restated
Incentive  Plan,  the Amended and Restated  Trustee Plan and the Share  Purchase
Plan and the election of the Nominees is assured.

   
                                        6

<PAGE>



                                  RISK FACTORS

Effects of Change of Legal Form of Organization

         The legal  form of  organization  by which  the  Company  conducts  its
business,  holds its assets and is obligated for its liabilities will be changed
from a common law business trust to a corporation  incorporated  in the State of
Maryland. Certain differences between the Company's organizational documents and
governing law and the New Company's  organizational  documents and governing law
will result in certain material  differences  between the rights of shareholders
of the Company and the rights of stockholders  of the New Company.  For example,
the Bylaws  contain  provisions  that  require  advance  notice of  stockholders
proposals  and director  nominations  that could have the effect of precluding a
contest for the  election of directors  or  stockholder  proposals if the proper
procedures  are not  followed,  and of delaying or  deferring a third party from
conducting a  solicitation  of proxies to elect its own slate of directors or to
have its own proposals approved.  In addition,  unlike the right of shareholders
of the Company,  pursuant to provisions of the MGCL, the stockholders of the New
Company may only act by written  consent  with the consent of all  stockholders,
which  requirement  could have the effect of  delaying or  hindering  efforts of
stockholders to change the board of directors of the New Company.  As a Maryland
corporation, the New Company will be subject to the anti-takeover protections of
the certain control share acquisition and business combination provisions of the
MGCL.  These  provisions,  which are  designed to  encourage a person  seeking a
change in control  of a  Maryland  corporation  to  negotiate  with the board of
directors, could delay, defer or prevent a transaction or a change in control of
the New Company  that might  involve a premium  price for holders of New Company
Stock or  contrary  to the  judgment  of the New  Company's  board of  directors
otherwise  be in  their  best  interest.  See  "PROPOSAL  1 --  APPROVAL  OF THE
REORGANIZATION--Principal  Reasons for the Reorganization;" " -- Certain Changes
in the Rights of Shareholders Resulting from the Reorganization".

No Appraisal Rights

         Holders of Company  Shares do not have any statutory  appraisal  rights
under  California  law to elect to have the fair value of their  Company  Shares
judicially  appraised and paid to them in cash in connection with or as a result
of the Reorganization.

No Assurance of Tax-Free Reorganization

         Capital   Trust  has   received   an  opinion   of  counsel   that  the
Reorganization  will constitute a tax-free  "reorganization"  for federal income
tax  purposes,  within the  meaning of section  368 of the Code.  If there was a
determination  that the Reorganization  was not a tax-free  reorganization,  the
Company and its shareholders  would experience  different tax consequences  than
those  attendant to a tax-free  reorganization.  In  particular,  the  Company's
shareholders  would be required to recognize  gain upon the deemed  exchanges of
their Company Shares for shares of New Company Stock to the extent that the fair
market value of any New Company Stock received exceeded the basis of the Company
Shares deemed exchanged  therefor.  Recognition of loss on such deemed exchanges
might not be allowed until the stockholders  dispose of some or all of their New
Company  Stock.  The  Company  would  be  required  to  recognize  gain  on  its
disposition and  distribution of property in connection with the  Reorganization
and any loss on such disposition and distribution may be required to be deferred
until the New Company were to sell the assets to an unrelated third party;  and,
to the extent the Company's tax attributes were not used to offset any gain, the
New  Company  would not  succeed to them.  See  "PROPOSAL  1 --  APPROVAL OF THE
REORGANIZATION--Federal Income Tax Matters"

   
                                        7

<PAGE>



                     HISTORICAL AND PRO FORMA CAPITALIZATION

         The  following  table  sets  forth  (i)  certain  combined   short-term
obligations  and the combined  capitalization  of the New Company as of June 30,
1998 and (ii) such combined short-term  obligations and combined  capitalization
giving pro forma effect to the  Reorganization.  The Reorganization will have no
effect on the reported  results of operations.  The information set forth in the
table  below  should  be read in  conjunction  with the  Company's  Consolidated
Financial Statements and related notes included elsewhere herein.

<TABLE>
<CAPTION>

                                                                                               June 30, 1998
                                                                                     Historical             Pro Forma
                                                                                     ----------             ---------
                                                                                                (thousands)
<S>                                                                                  <C>                    <C> 
Short-Term Debt
    Current maturities of long-term notes payable(1).....................                   $  10,845            $  10,845
                                                                                     ---------------------  -------------------
    Total short-term debt................................................                   $  10,845            $  10,845
                                                                                     =====================  ===================

Long-Term Debt
    Long-term notes payable(2)...........................................                   $    3,766            $   3,766
    Credit Facilities....................................................                      353,894              353,894
    Repurchase Obligations...............................................                      105,954              105,954
                                                                                     ---------------------  -------------------
    Total long-term debt.................................................                      463,614              463,614
                                                                                     ---------------------  -------------------

Shareholders' Equity; Pro Forma Stockholders' Equity(3) Class A preferred
    shares, $1.00 par value, $.26 cumulative annual dividend,
         12,639,405 authorized, 12,267,658 issued and outstanding (liquidation
         preference of $33,000,000)......................................                       12,268
    Class A common shares, $1.00 par value, unlimited authorized,        
         18,157,150 issued and outstanding...............................                       18,157
    Restricted class A common shares, $1.00 par value,
         72,000 shares issued and outstanding............................                           72
    Pro forma preferred stock, $.01 par value; 100,000,000 shares authorized,
         12,267,658 shares of class A 9.5% cumulative convertible preferred stock
         authorized, issued and outstanding (liquidation preference of $33,000,000)(4)                                  123
    Pro forma common stock, $.01 par value; 200,000,000 shares authorized
         18,157,150 shares of class A common stock authorized, issued and
         outstanding(4)..................................................
    Pro forma restricted class A common stock, $1.00 par value;                                                         182
         72,500 shares issued and outstanding............................,                                                1
    Additional paid-in capital...........................................                      158,790              188,909
    Unearned compensation................................................                         (646)                (646)
    Accumulated other comprehensive income...............................                          (55)                 (55)
    Accumulated deficit..................................................                      (39,531)             (39,531)
                                                                                     ---------------------  -------------------

    Total Shareholders' Equity...........................................                          149,055
                                                                                     ---------------------
    Pro forma Total Stockholders' Equity.................................                                           149,055
                                                                                                            -------------------

Total Capitalization(5)..................................................                         $612,669
                                                                                     =====================
Pro Forma Total Capitalization(5)........................................                                         $612,669
                                                                                                            ===================
</TABLE>
- -----------------------
(1) Represents the current portion of the five-year,  non-interest bearing, $5.0
    million promissory notes,  payable in ten equal semi-annual  installments of
    $500,000,  issued in connection  with the acquisition of Victor Capital (the
    "Acquisition  Notes"),  net  of an  unamortized  discount  of  $155,000  and
    $10,000,000 of other short-term notes payable.

(2) Includes  the  long-term  portion  of  the  Acquisition  Notes,  net  of  an
    unamortized discount of $580,000.

(3) The New Company is authorized to issue 100,000,000  shares of class A common
    stock, $.01 par value, and 100,000,000  shares of class B common stock, $.01
    par value,  although no shares of class B common  stock will be  outstanding
    upon  consummation  of the  Reorganization.  The New Company will create and
    authorize  the  issuance of  12,267,658  shares of two classes of  preferred
    stock, class A 9.5% cumulative  convertible preferred stock and class B 9.5%
    cumulative  convertible  non-voting  preferred stock,  although no shares of
    class  B  preferred  stock  will be  outstanding  upon  consummation  of the
    Reorganization. The class B common stock and the class B preferred stock are
    identical  to the  class  A  common  stock  and  class  A  preferred  stock,
    respectively,  except  that  neither  the  class B common  stock nor class B
    preferred stock entitle the holders thereof to voting rights.
    

(4) Each share of class A preferred  stock is  convertible  at the option of the
    holder thereof into one share of class A common stock, or one share of class
    B preferred stock, subject to adjustment to avoid dilution.

   
(5) Total  Capitalization and Pro Forma Total  Capitalization  include long-term
    debt and shareholders' or stockholders' equity, as the case may be.
    


   
                                        8

<PAGE>



                                    BUSINESS

         The New Company  will  succeed to, and  continue,  the  business of the
Company  upon  consummation  of the  Reorganization  under the  direction of the
Company's  current  management team, which will succeed to the management of the
New Company.

         The  Company  is a recently  recapitalized  specialty  finance  company
designed to take advantage of high-yielding lending and investment opportunities
in commercial real estate and related assets.  The Company makes  investments in
various  types  of  income-producing  commercial  real  estate  and its  current
investment  program  emphasizes  senior and junior  commercial  mortgage  loans,
preferred  equity  investments,   direct  equity  investments  and  subordinated
interests  in  commercial  mortgage-backed  securities("CMBS").   The  Company's
current business plan contemplates that a majority of the loans and other assets
held in its portfolio for the long-term will be structured so that the Company's
investment  is  subordinate   to   third-party   financing  but  senior  to  the
owner/operator's   equity  position.  The  Company  also  provides  real  estate
investment  banking,  advisory and asset management  services through its wholly
owned subsidiary, Victor Capital. The Company anticipates that it will invest in
a diverse  array of real  estate and  finance-related  assets  and  enterprises,
including operating companies, which satisfy its investment criteria.

         In executing its business plan, the Company utilizes the extensive real
estate industry  contacts and  relationships of Equity Group  Investments,  Inc.
("EGI").  EGI is a privately  held real  estate and  corporate  investment  firm
controlled  by Samuel  Zell,  who serves as chairman of the Board of Trustees of
the Company.  EGI's affiliates include Equity Office Properties Trust and Equity
Residential  Properties  Trust, the largest U.S. real estate  investment  trusts
("REITs")  operating  in  the  office  and  multifamily   residential   sectors,
respectively.  The Company also draws upon the extensive client roster of Victor
Capital for potential investment opportunities.

         During the past fiscal  year,  the Company  terminated  its status as a
REIT following the commencement of full  implementation  of its current business
plan.  This action  coincided  with the  appointment  of a new  management  team
following the acquisition of Victor Capital and a $33 million private  placement
of Class A  Preferred  Shares to Veqtor  Finance  Company,  LLC  ("Veqtor"),  an
affiliate of certain  members of the new  management  team that  currently  owns
19,227,251  (or  approximately  63%) of the  outstanding  voting  shares  of the
Company.

   
         In connection with the  implementation  and continuation of its current
business  plan,  the Company has  undertaken  various  long-term  financing  and
capital raising activities. In September 1997, the Company entered into a credit
arrangement with a commercial lender that provides for a three-year $150 million
line of credit (the "Credit Facility"). In 1998, the Credit Facility was amended
and  restated,  and  thereafter  further  amended,  and now  provides for a $300
million line of credit.  In addition,  in December 1997, the Company completed a
public  offering  of  9,000,000  Class A Common  Shares at $11.00 per share (the
"Offering") from which it received  approximately $91.4 million in net proceeds.
In June  1998,  the  Company  entered  into a credit  arrangement  with  another
financial  intermediary  that  provides  for a $300  million line of credit that
expires in November  1999 (the "Second  Credit  Facility"  and together with the
Credit Facility,  the "Credit Facilities").  In July 1998, the Company privately
placed to three investors $150,000,000 aggregate liquidation amount of 8.5% Step
Up Convertible Trust Preferred  Securities  ("Trust Preferred  Securities") that
were issued by its consolidated statutory trust subsidiary, CT Convertible Trust
I (the "Trust"), concurrently with the related issuance and sale to the Trust of
the Company's 8.5% Step Up Convertible  Subordinated Debentures in the aggregate
principal amount of $154,650,000 (the "Trust Preferred Private Placement").  The
Company  raised  approximately  $145.2  million in net  proceeds  from the Trust
Preferred Private Placement. The Company believes that its Credit Facilities and
the proceeds of the Offering and the Trust Preferred  Private  Placement provide
the Company with the capital  necessary to expand and diversify its portfolio of
loans and other investments and enable the Company to compete for and consummate
larger  transactions  meeting the Company's  target  risk/return  profile in the
ordinary  course.  The Company  continues to explore  various  alternatives  for
enhancing its  liquidity so that it will be positioned to obtain the  additional
financing  and equity  capital when required to meet its  anticipated  long-term
investment needs.


         The Company  seeks to generate  returns  from a portfolio  of leveraged
investments.  The Company seeks to maximize  yields  through the use of leverage
consistent  with  maintaining  an  acceptable  level  of risk.  Consistent  with
financial  covenants in the Company's Credit  Facilities,  the Company's current
business plan does not provide for

   
                                        9

<PAGE>



lending  and  investing  activities  which,  in the  aggregate,  would cause the
Company's  debt-to-equity  ratio to exceed 5 to 1.  However,  the Company  seeks
maximum investment and portfolio management flexibility to enhance its earnings.
As an example,  the Company  seeks to be  positioned  to compete for  attractive
mezzanine lending  opportunities that would require the Company to originate the
senior  loan  (in  addition  to its  targeted  mezzanine  loan)  which  would be
warehoused  until  sold or  securitized  as opposed  to  originating  solely the
mezzanine  loan to the  borrower.  For this  reason and  others,  the Company is
seeking  the  flexibility  to  adjust  its  business  plan so that it can  incur
leverage above a 5 to 1 debt-to-equity  ratio that would allow it to obtain, for
example, the financing necessary to fund significant size senior loans.

         In this  regard,  the  Company is seeking to  eliminate  the  foregoing
debt-to-equity  covenant and other similar covenants that apply to the Company's
business.  Any debt  financing  of loans or  investments  that would result in a
debt-to-equity  ratio in excess of 5 to 1, would  require the consent of,  among
other credit  providers,  the Credit  Facilities  lender and Veqtor's  preferred
members for which there can be no assurance.

         Further  information  regarding  the  Company,  including  the  audited
historical   financial   statements   of  the  Company  and  its   subsidiaries,
supplementary  financial information and management's discussion and analysis of
the Company's financial condition and results of operations, is contained in the
Company's  Annual Report on Form 10- K/A for the fiscal year ended  December 31,
1997 and Quarterly  Report on 10-Q for the six months ended June 30, 1998, which
reports are attached hereto as Annex F and Annex G, respectively.
    
   
                                       10

<PAGE>



                               THE ANNUAL MEETING

Introduction

   
         This Proxy  Statement/Prospectus is being furnished to the shareholders
as of the  Record  Date in  connection  with the  Annual  Meeting  to be held on
September  __,  1998  at  10:00  a.m.,  New  York  City  time,  at [ ],  and any
adjournment or postponement thereof.
    

Matters to be Considered at the Annual Meeting

         At the Annual Meeting,  shareholders will be asked to consider and vote
upon the following proposals:

         o        Proposal 1:       To  consider  and vote  upon a  proposal  to
                                    approve  the  Reorganization,   whereby  the
                                    Company will be reorganized  into a Maryland
                                    corporation.

         o        Proposal 2:       To  consider  and vote  upon a  proposal  to
                                    approve the Declaration Amendment.

   
         o        Proposal 3:       To  consider  and vote  upon a  proposal  to
                                    elect the ten Nominees as trustees.
    

         o        Proposal 4:       To  consider  and vote  upon a  proposal  to
                                    approve the Amended and  Restated  Incentive
                                    Plan.

         o        Proposal 5:       To  consider  and vote  upon a  proposal  to
                                    approve  the Amended  and  Restated  Trustee
                                    Plan.

         o        Proposal 6:       To  consider  and vote  upon a  proposal  to
                                    approve the Share Purchase Plan.

                                    Proposal  7: To  consider  and  vote  upon a
                                    proposal to ratify the  appointment of Ernst
                                    & Young LLP as the  independent  auditors of
                                    the Company for fiscal year 1998.

         The Company's  shareholders also will consider and vote upon such other
matters as may properly come before the Annual Meeting.

Voting Rights and Vote Required

         Only holders of record of Company  Shares issued and  outstanding as of
the close of  business on the Record Date will be entitled to vote at the Annual
Meeting,  or any  adjournment or  postponement  thereof.  As of the Record Date,
there were  18,229,650  Class A Common  Shares  issued and  outstanding  held by
approximately  [1,680] holders of record and 12,267,658 Class A Preferred Shares
held by one holder of record.

         Holders of record of  Company  Shares at the close of  business  on the
Record Date are  entitled to one vote per share upon each matter  submitted to a
vote of the shareholders of the Company at the Annual Meeting or any adjournment
or postponement  thereof. The presence, in person or by proxy, of the holders of
a majority of the outstanding  Company Shares entitled to vote at the meeting is
necessary  to  constitute a quorum to transact  business at the Annual  Meeting.
Shareholders  voting or  abstaining  from voting on any issue will be counted as
present for purposes of constituting a quorum. If a quorum is not present at the
Annual  Meeting,  the  holders of a majority of the  Company  Shares  present in
person or by proxy and  entitled to vote at the Annual  Meeting may, by majority
vote,  adjourn the Annual Meeting from time to time.  Because the Company Shares
owned by Veqtor  will be  represented  at the Annual  Meeting,  a quorum will be
present,  even if no other Company Shares are  represented,  and approval of all
Proposals is assured without the affirmative vote of any other shareholders.

         Pursuant to the Current  Declaration of Trust,  the affirmative vote of
the holders of a majority of the outstanding  Company Shares and the affirmative
vote of the holders of a majority of the outstanding  Class A Preferred  Shares,
voting  separately as a class,  is required to approve the  Reorganization.  The
affirmative vote of

   
                                       11

<PAGE>



the  holders of a majority  of the  outstanding  Company  Shares is  required to
approve the  Declaration  Amendment.  The  election  of each of the  Nominees as
trustees  requires a  plurality  of the votes cast at the  Annual  Meeting.  The
approval of the Amended and Restated Incentive Plan, the approval of the Amended
and  Restated  Trustee  Plan,  the approval of the Share  Purchase  Plan and the
ratification of the appointment of independent auditors each requires a majority
of the votes cast by shareholders at the Annual Meeting.

         Under the rules of the  principal  stock  exchanges,  brokers  who hold
Class A Common  Shares in street name for customers  will not have  authority to
vote such Class A Common Shares on the proposals to approve the  Reorganization,
the Declaration Amendment,  the Amended Incentive Plan, the Amended Trustee Plan
and the Share Purchase Plan unless they have received written  instructions from
beneficial  owners.  Abstentions  and broker "non- votes" will be  considered in
determining  the  presence  of a quorum at the Annual  Meeting,  but will not be
counted as votes cast on any matter presented for a vote at the meeting. Because
approval of the  Reorganization  and the Declaration  Amendment each require the
affirmative vote of a specified  percentage of the holders of the Company Shares
outstanding on the Record Date, abstentions and broker "non-votes",  as the case
may be,  will have the same  effect as votes  against  such  matters.  Since the
election of trustees  requires a plurality of the votes cast and the approval of
the Amended  Incentive  Plan,  the  approval of the Amended  Trustee  Plan,  the
approval of the Share Purchase Plan and the  ratification  of the appointment of
Ernst & Young LLP require a majority of the votes cast at the Annual  Meeting at
which a quorum is  present,  abstentions  and  broker  "non-votes"  will have no
effect on the result of the vote on such matters.

   
         Veqtor, which owns 19,227,251 Company Shares  (approximately 63% of the
outstanding  shares) including  12,267,658 Class A Preferred Shares (100% of the
outstanding shares), has advised the Company that it intends to vote in favor of
the Proposals. Accordingly, the approval of the Reorganization,  the Declaration
Amendment,  the Amended  Incentive  Plan, the Amended Trustee Plan and the Share
Purchase Plan and the election of the Nominees is assured.
    

Voting of Proxies; Solicitation

         All Company  Shares which are entitled to vote and are  represented  at
the Annual  Meeting by properly  executed  proxies  received  prior to or at the
Annual Meeting and not revoked will be voted at the Annual Meeting in accordance
with  the  instructions  indicated  on  such  proxies.  IF NO  INSTRUCTIONS  ARE
INDICATED,  SUCH  PROXIES  WILL BE VOTED IN  FAVOR  OF THE  PROPOSALS  DESCRIBED
HEREIN.  The Board of Trustees knows of no matters to be presented at the Annual
Meeting other than those  described in this Proxy  Statement/Prospectus.  If any
other matters are properly  presented at the Annual  Meeting for  consideration,
including,  among other things,  consideration of a motion to adjourn the Annual
Meeting to another time and/or place,  the persons named in the enclosed form of
proxies and acting thereunder will vote on such matters in their discretion. The
Current  Declaration  of Trust provides that the Annual Meeting may be adjourned
by an affirmative  vote of a majority of the Company Shares entitled to vote and
represented  in person  or by proxy at the  meeting  from  time to time  without
notice to a date not more than forty-five days following the originally  noticed
meeting date.

         Any proxy  given  pursuant to this  solicitation  may be revoked by the
person  giving it at any time before it is voted.  Proxies may be revoked by (i)
filing  with the  Company,  at or before  the  taking of the vote at the  Annual
Meeting,  a written  notice of  revocation  bearing a later date than the proxy,
(ii)  duly  executing  a  later-dated  proxy  relating  to the same  shares  and
delivering it to the Company before the taking of the vote at the Annual Meeting
or (iii) attending the Annual Meeting and voting in person (although  attendance
at the Annual  Meeting will not in and of itself  constitute  a revocation  of a
proxy).  Any written notice of revocation or subsequent  proxy should be sent to
the Company c/o American Stock Transfer & Trust  Company,  6201 Fifteenth  Ave.,
Brooklyn, NY 11219, Attention: Paula Caroppoli, or hand delivered to the Company
at American Stock  Transfer & Trust Company,  so as to be delivered at or before
the taking of the vote at the Annual Meeting.

         All expenses of this solicitation,  including the cost of preparing and
mailing of this Proxy  Statement/Prospectus,  will be borne by the  Company.  In
addition  to  solicitation  by use of the mails,  proxies  may be  solicited  by
trustees,  officers  and  employees  of the  Company in person or by  telephone,
telegram or other means of communication.  Such trustees, officers and employees
will not be additionally compensated, but may be

   
                                       12

<PAGE>



reimbursed  for  reasonable  out-of-pocket  expenses  in  connection  with  such
solicitation.  The Company has  retained  MacKenzie  Partners,  Inc.,  for their
customary fees, plus reimbursement of expenses, to assist in its solicitation of
proxies from brokers, nominees, institutions and individuals.  Arrangements will
also be made with brokerage firms and other custodians, nominees and fiduciaries
for the forwarding of proxy  solicitation  material to certain beneficial owners
of the Company  Shares,  and the Company will reimburse  such  brokerage  firms,
custodians,  nominees and  fiduciaries  for  reasonable  out-of-pocket  expenses
incurred by them in connection therewith.

No Appraisal Rights

         Under California law,  shareholders are not entitled to any dissenters'
appraisal rights in connection with the Reorganization.



   
                                       13

<PAGE>



                  PROPOSAL 1 -- APPROVAL OF THE REORGANIZATION

Principal Reasons for the Reorganization

         The Company was  organized in 1966 as a California  common law business
trust to operate as a REIT. On July 15, 1997, the Company  terminated its status
as a REIT  following  the  commencement  of full  implementation  of its current
business  plan.  The  Company  now seeks to be  reorganized  into a  corporation
principally to take advantage of the more well  developed  MGCL,  which provides
greater certainty and flexibility in planning and implementing  corporate action
than is  otherwise  available  for a common law business  trust.  Given the more
certain and flexible legal environment under which the Company's  successor will
operate as a corporation,  the Board of Trustees has unanimously  determined the
Reorganization  is  desirable  and in the best  interest  of the Company and its
shareholders.

         Certainty/Flexibility.  The MGCL is a modern,  well  developed  general
corporation   statute.   Maryland  also  has  an  extensive  body  of  case  law
interpreting its corporation  statute.  The existence of such a statute and case
law allows a corporation to plan the legal aspects of its future activities with
more certainty and flexibility than do the provisions of the Current Declaration
of Trust and the common law of the State of California  currently  applicable to
the Company.  A modern corporate  charter also allows  corporations to determine
and change  business  strategies on an ongoing basis as  circumstances  warrant,
whereas  such  flexibility  is, at times,  unavailable  to trusts,  which may be
restricted by the more specific provisions of their governing instruments.

         Investor  Perception.  Corporations are far more numerous than business
trusts and are more familiar to the investor  community.  This  familiarity  and
favorable perception is considered by the Board of Trustees as likely to enhance
the  liquidity  and  marketability  of  the  Company's   securities,   providing
potentially greater access for the Company to capital markets.

         Protections  Afforded  by  Maryland  Law  Against   Hostile/Unsolicited
Takeovers.  The New Company is subject to certain  provisions  of the MGCL which
are designed to encourage a person seeking control of a Maryland  corporation to
negotiate with the board of directors.  See "--Certain  Changes in the Rights of
Shareholders  Resulting  from the  Reorganization  --  Shareholder  Approval  of
Certain Business Combination  Transactions." The Board of Trustees believes that
the reorganization of the Company into a Maryland corporation will allow the New
Company to avail itself of these provisions of the MGCL and will provide the New
Company with a certain amount of flexibility in the face of any future  takeover
attempts by encouraging  the potential  acquiror to negotiate  directly with the
New Company's board.

   
         Unsolicited or hostile takeover  attempts are frequently  structured in
ways  that may not be in the best  interests  of all  shareholders.  Although  a
takeover  attempt may be made at a price  substantially  above the then  current
market price for a target company's  shares,  such offers are sometimes made for
less than all of the  outstanding  shares of the  target  company.  As a result,
shareholders   may  be  presented  with  the  alternative  of  either  partially
liquidating their investment at a time which may be disadvantageous or retaining
their  investment as minority  shareholders in an enterprise which is controlled
by  persons  whose  objectives  may be  different  from  those of the  remaining
minority shareholders. A takeover attempt may also take the form of a two-tiered
offer in which cash is offered for a portion of the target company's outstanding
shares  and  thereafter  securities  that are or may be worth less than the cash
portion are offered for the  remaining  shares.  Furthermore,  hostile  takeover
attempts  are  sometimes  timed  and  designed  to  foreclose  or  minimize  the
possibility  of more  favorable  competing  bids which  frequently may result in
shareholders  losing the  opportunity  to receive and consider  alternative  and
possibly more attractive  proposals.  Even a single-tier,  all cash tender offer
for all  shares  may be made by an  unsolicited  bidder  at a price and on terms
below or inferior to what the Board of Directors, as the elected representatives
of  all  stockholders,   would  be  able  to  negotiate,  especially  with  more
information than is generally  available to any stockholder or to an unsolicited
bidder.  On the other hand,  transactions  negotiated  and  approved by a target
company's  board of directors can be more  carefully  planned and  undertaken in
order to obtain maximum value for the company and all of its shareholders.

         The Board of Trustees  recognizes that takeover attempts which have not
been  negotiated  with and approved by a target  company's board of directors or
other managerial body do not always have the unfavorable consequences or effects
described  above.  However,  the Board of Trustees  believes  that the potential
disadvantages of unapproved

   
                                       14

<PAGE>



takeover  attempts are sufficiently  great that the protections  afforded by the
MGCL against hostile or unsolicited  takeover attempts are in the best interests
of the Company and its  shareholders.  These provisions of the MGCL could delay,
defer or prevent a  transaction  or change in control  of the New  Company  that
might  involve a premium  price for holders of New Company  Stock or contrary to
the judgment of the Board of Directors  otherwise be in their best interest.  In
addition, other provisions of MGCL requiring the consent of all stockholders for
stockholder  action by  written  consent  could  increase  the  likelihood  that
incumbent directors will retain their positions.

         Other  Considerations.  In  addition  to the  foregoing,  the  Board of
Trustees also viewed favorably the distribution  provisions of the MGCL. Section
2-311(a)  of the MGCL  permits a  Maryland  corporation  to make a  distribution
(including a dividend,  redemption or purchase of shares),  if authorized by its
board of directors, if, after the distribution (i) the corporation would be able
to pay its debts in the  usual  course of  business  and (ii) the  corporation's
assets are at least equal to the sum of its liabilities  and, unless its charter
permits  otherwise,  the liquidation  preference on stock senior to the stock on
which  the  distribution  is made is  satisfied.  The  Board  of  Trustees  also
considered the states of New York, Delaware and Nevada as possible jurisdictions
for incorporation of the Company's successor. The Board did not believe that New
York's  business  corporation  law was a modern and flexible  alternative to the
MGCL.  The  Board  rejected  the  state  of  Delaware  as the  jurisdiction  for
incorporation  because provisions of the state's business  corporation law would
have  necessitated  a change in name.  The Board  believes  that the Company has
established a public  identity among  participants in the commercial real estate
industry that is associated  with its current name.  The MGCL  accommodates  the
goal of allowing  the New Company to  continue  to enjoy the  goodwill  and name
recognition  associated with the "Capital Trust" name. The Board determined that
Nevada was not a convenient jurisdiction for incorporation due to its geographic
location.
    

Terms of the Reorganization

         The Merger  Agreement  is set forth in its  entirety as Annex A to this
Proxy Statement/Prospectus. The information set forth below is only a summary of
its principal  provisions and is qualified in its entirety by reference to Annex
A.

         The Reorganization will be effected pursuant to the Mergers whereby (a)
the Company will be merged with and into the Partnership and (b) the Partnership
will be  merged  with and  into the New  Company.  The New  Company  will be the
surviving  entity in the  Mergers,  the  separate  existence of the Company will
terminate,  each  outstanding  Company Share will be converted into one share of
New Company  Stock and the shares of New Company  Stock held by the Company will
be canceled and retired and will cease to exist.  At the  effective  time of the
Mergers, all properties, assets, liabilities and obligations of the Company will
become properties,  assets,  liabilities and obligations of the New Company. For
federal  income tax and financial  reporting  purposes,  the New Company will be
considered to be the same entity as the Company.

         The Mergers will become  effective  upon the filing and  acceptance for
record of each of the  Articles  of Merger by the  appropriate  state  agencies,
including,  without limitation, the State Department of Assessments and Taxation
of the State of Maryland.  The Company  anticipates that the Mergers will become
effective  as  promptly as  practicable  following  shareholder  approval of the
Reorganization at the Meeting.

   
         Upon consummation of the Mergers,  the New Company and its stockholders
will be  governed by the  Charter  and  Bylaws,  which will  include a number of
provisions  which are not  currently in the Current  Declaration  of Trust.  See
"--Certain   Changes  in  the  Rights  of   Shareholders   Resulting   from  the
Reorganization."  These provisions of the Charter and Bylaws of the New Company,
together  with certain  provisions of the MGCL,  may have certain  anti-takeover
effects.  A copy of the  proposed  Charter and Bylaws of the New Company are set
forth in their entirety as exhibits to the Merger  Agreement  attached hereto as
Annex A.
    

         At the effective time of the Mergers,  each of the persons then serving
as  trustees  and  officers  of the  Company  will be  directors  and  officers,
respectively,  of the New Company.  For information  concerning the trustees and
officers of the Company, see "PROPOSAL 3 -- Election of Trustees."


   
                                       15

<PAGE>



         If the Reorganization is approved and the Mergers are consummated,  the
Company and the New Company will take such action as may be necessary to provide
that all rights of participants in the Company's 1997 Long-Term  Incentive Share
Plan and the 1997 Non-Employee Trustee Share Plan (the "Share Plans") to receive
grants of  options  and share  units and to  exercise  options  and share  units
granted  thereunder  in respect  of Company  Shares  will  become  substantially
identical  rights to  receive  grants of  options  and stock  units to  exercise
options  and  stock  units in  respect  of New  Company  Stock on  substantially
identical terms and conditions as shares set forth in the Share Plans.

         At the  effective  time of the  Mergers,  it is  anticipated  that  the
listing  of the Class A Common  Shares on the NYSE  will be  terminated  and the
shares of New Class A Common Stock will thereafter  continue to be listed on the
NYSE in accordance with the applicable rules of the NYSE.

         At the effective  time of the Mergers,  each  certificate  representing
Company  Shares will be deemed for all purposes to represent  the same number of
shares of New  Company  Stock.  The  registered  owner of any such  certificates
shall,  until such certificates have been surrendered for transfer,  have and be
entitled to exercise  any voting or other  rights with respect to and to receive
any dividends and other  distributions upon the shares of New Company Stock. The
New  Company's  stockholders  are not  requested  or  obligated  to surrender in
exchange for certificates representing shares of New Company Stock their Company
Share certificates.

         The expenses associated with the Reorganization of the Company into the
New Company pursuant to the Mergers will be borne by the Company.

Certain Changes in the Rights of Shareholders Resulting from the Reorganization

   
         The rights of shareholders of the Company are currently governed by the
Company's  Current  Declaration  of  Trust,  Current  By-Laws,   Certificate  of
Designation,   California  common  law  and  the  rules  of  the  NYSE.  If  the
Reorganization  is approved by the  shareholders  of the Company and the Mergers
are  consummated,  the New Company will be the surviving  entity in the Mergers,
the separate existence of the Company will terminate,  each outstanding  Company
Share will be  converted  into one share of New Company  Stock and the rights of
New  Company  stockholders  will be  governed by the MGCL and by the Charter and
Bylaws  and the  rules of the  NYSE.  While a number  of the  Company's  current
corporate governance  provisions will be included in the Charter and Bylaws and,
therefore,  will not be affected by the approval of the  Reorganization  and the
consummation of the Mergers,  certain  differences between the Company's Current
Declaration of Trust and Current  By-Laws and the Charter and Bylaws will result
in  certain  material  differences  between  the rights of  shareholders  of the
Company  and  the  rights  of  stockholders  of the  New  Company.  Accordingly,
shareholders  of the  Company  should  carefully  consider  the changes in their
rights  that  will  result  from  the  approval  of the  Reorganization  and the
consummation of the Mergers.
    

         Set forth below is a summary of the principal  material  differences in
this  respect.  This  summary does not,  however,  purport to be complete and is
qualified in its entirety by reference to the Current  Declaration  of Trust and
Current By-Laws of the Company, copies of which are exhibits to the Registration
Statement  of which this  Proxy  Statement/Prospectus  forms a part,  and to the
Charter  and the  Bylaws of the New  Company,  copies of which are  included  as
exhibits to the Merger Agreement attached hereto as Annex A.

         General/Authorized  Shares.  The Company was  organized as a common law
business  trust  under  the  laws  of the  State  of  California  pursuant  to a
declaration  of trust dated  September 15, 1966.  The Company's  declaration  of
trust was last  amended and restated in the form of the Current  Declaration  of
Trust on July 15,  1997.  The New Company was  organized on April 7, 1998 by the
Company to acquire and succeed to, and to continue  the business of, the Company
upon the  consummation  of the Mergers and has had no  activities  to date other
than those incident to the Reorganization.

   
         Under the Current  Declaration of Trust, the authorized  capital shares
of the Company  consist of an unlimited  number of common  shares of  beneficial
interest in the  Company  and  preferred  shares of  beneficial  interest in the
Company  issuable in classes or series,  comprised of (i) Class A Common Shares,
(ii) class B common  shares of  beneficial  interest,  $1.00 par value ("Class B
Common  Shares"  and  together  with the  Class A  Common  Shares,  the  "Common
Shares"),  (iii) Class A Preferred  Shares and (iv) class B preferred  shares of
beneficial interest, par value

   
                                       16

<PAGE>



$1.00 per share (the "Class B Preferred  Shares" and  together  with the Class A
Preferred  Shares,  the "Preferred  Shares").  As of August __, 1998, there were
12,267,658 Class A Preferred Shares issued and outstanding, no Class B Preferred
Shares  issued and  outstanding,  18,213,816  Class A Common  Shares  issued and
outstanding and no Class B Common Shares issued and outstanding. The certificate
of designation,  preferences and rights of the Class A Preferred  Shares and the
Class B Preferred  Shares  ("Certificate  of  Designation")  fixes the number of
authorized  Class A  Preferred  Shares  and  the  Class B  Preferred  Shares  at
12,649,405 each. The Current  Declaration of Trust permits the Board of Trustees
to authorize and issue additional  shares of beneficial  interest in the Company
and to establish  additional  classes or series of  preferred  shares and common
shares of beneficial  interest from time to time,  including  additional Class A
Preferred Shares,  Class B Preferred  Shares,  Class A Common Shares and Class B
Common Shares.

         Under  its  Charter,  the New  Company  has  authority  to  issue up to
300,000,000  shares of stock,  consisting of (a)  100,000,000  shares of class A
common stock, $.01 par value per share ("Class A Common Stock"), (b) 100,000,000
shares of class B common stock, $.01 par value per share ("Class B Common Stock"
and  together  with the  Class A Common  Stock,  the  "Common  Stock"),  and (c)
100,000,000  shares of  preferred  stock,  $.01 par value per share  ("Preferred
Stock").
    

         Except as described  below,  all shares of Common Stock will have equal
dividend,  distribution,  liquidation and other rights.  Holders of Common Stock
have no sinking fund or redemption rights, or preemptive rights to subscribe for
any securities of the New Company.

   
         Upon  consummation of the  Reorganization,  the New Company will create
and authorize the issuance of, pursuant to articles  supplementary  with respect
thereto  (the  "Articles  Supplementary"),  12,267,658  shares of two classes of
Preferred Stock, Class A 9.5% cumulative  convertible  preferred stock, $.01 par
value  per  share  ("Class  A  Preferred  Stock")  and  class B 9.5%  cumulative
convertible  non-voting  preferred  stock,  $.01 par value  per share  ("Class B
Preferred  Stock,"  together with the Class A Preferred  Stock,  the "Authorized
Preferred Stock"). Except as described below, all shares of Authorized Preferred
Stock will have equal  dividend,  distribution,  liquidation  and other  rights.
Holders of Authorized Preferred Stock have no sinking fund or redemption rights,
or preemptive rights to subscribe for any securities of the New Company.


         The Board of Directors of the New Company generally will have the power
to issue shares of authorized stock without stockholder approval. Other than the
1,000  shares of New Company  common  stock  owned by the Company  which will be
canceled in the Mergers,  there are currently no shares of any class of stock of
the New  Company  issued or  outstanding.  The Charter  authorizes  the Board of
Directors to classify any unissued shares of the stock of the New Company and to
reclassify any previously classified but unissued shares of such stock from time
to time,  in one or more  classes or series of  preferred  stock or stock issued
from  time to  time,  as  authorized  by the  Board of  Directors.  Prior to the
issuance of shares of each class or series,  the Board of  Directors is required
by the MGCL and the  Charter  to set for each  series  the  terms,  preferences,
conversion or other  rights,  voting  powers,  restrictions,  limitations  as to
dividends or other  distributions,  qualifications  and terms or  conditions  of
redemption, as permitted by Maryland law. Such rights, powers,  restrictions and
limitations  could  include  the right to  receive  dividends  and  payments  on
liquidation  prior to any such payments  being made to the holders of the shares
of New Company  Stock.  The Board of Directors  could  authorize the issuance of
shares of preferred  stock with terms and conditions  that could have the effect
of delaying, deferring or preventing a transaction or a change of control of the
New  Company  that might  involve a premium  price for  holders of shares of New
Company  Stock over the then market  price of such shares or otherwise be in the
best interests of such stockholders.

         The  number  of shares of stock of the New  Company  authorized  in the
charter is  significantly  greater than the number of shares that will be issued
upon  the  Mergers  in  order  to  anticipate   current  and  future  needs  for
acquisitions, financings, employee benefit plans, stock dividends and splits and
for other  corporate  purposes.  In the event of an unsolicited  tender offer or
takeover  proposal,  the  significant  number of authorized but unissued  shares
could give the Board of Directors of the New Company the ability to issue shares
in one or more transactions  which might impede or deter such offer or proposal.
Similarly, additional shares of Preferred Stock could also be issued in a manner
or with such  terms,  provisions  and  rights  including,  but not  limited  to,
extraordinary voting, dividend, redemption or conversion rights which could make
more difficult, and therefore less likely, a change of control of

   
                                       17

<PAGE>



the New Company or other  transaction that may,  contrary to the judgment of the
Board of Directors, be in best interest of the New Company or its stockholders.
    
         The transfer  agent and registrar for the Common Stock will be American
Stock Transfer & Trust Company, the Company's current transfer agent.

         Meetings of Shareholders.  The Current Declaration of Trust and Current
By-Laws  provide  for an annual  meeting  of  shareholders  to be held each year
during the fifth or sixth calendar month of the Company's fiscal year and at New
York,  New York or at such other location as the Board of Trustees shall select.
Special  meetings  of  shareholders  shall be  called  (i) at any time and place
determined  by the Board of Trustees  and (ii) upon the  written  request of the
holders of 331/3% of the  outstanding  Company  Shares  entitled  to vote on any
matter to be voted on at such special meeting, provided such request specify the
purpose or purposes for which such meeting shall be called.

         The  Bylaws  of  the  New  Company   provide  for  annual  meetings  of
stockholders to be held at such time on such day as shall be set by the Board of
Directors. Special meetings of stockholders may be called by the chief executive
officer,  the  president  or the  Board of  Directors  and must be called by the
secretary upon the written request of the stockholders entitled to cast not less
than 33% of all the votes  entitled to be cast at the  meeting.  Under the MGCL,
unless  requested  by the  stockholders  entitled  to cast a majority of all the
votes entitled to be cast at such meeting,  a special meeting need not be called
to consider any matter which is  substantially  the same as a matter voted on at
any special meeting of the stockholders held during the preceding twelve months.

         Advance  Notice of  Stockholder  Proposals  and  Director  Nominations.
Neither the Current  Declaration of Trust nor the Current By-Laws of the Company
contains any  provisions  allowing or detailing the process for a shareholder to
propose  business to be considered at an annual meeting or for the nomination of
trustees.

   
         The  Bylaws,  in  contrast,   contain  detailed  provisions  concerning
stockholder  nominations and stockholder  business.  Pursuant to the Bylaws,  in
order to have a  stockholder  proposal or director  nomination  considered at an
annual meeting of stockholders,  stockholders are generally  required to deliver
certain  information  concerning  themselves and their  stockholder  proposal or
director  nomination  not less than 60 days nor more  than 90 days  prior to the
anniversary date of the immediately  preceding annual meeting (the  "Anniversary
Date"); provided, however, that in the event that the date of the annual meeting
is  advanced  by more  than 30 days or  delayed  by more  than 60 days  from the
Anniversary  Date  or if the  New  Company  has not  previously  held an  annual
meeting,  notice by the  stockholder  to be timely must be delivered not earlier
than the close of business on the 90th day prior to such annual  meeting and not
later  than the  close of  business  on the  later of the 60th day prior to such
annual  meeting or the tenth day following the day on which public  announcement
of the date of such  meeting is first  made.  Failure to comply with such timing
and  informational  requirements  will  result  in  such  proposal  or  director
nomination not being considered at the annual meeting.  The purpose of requiring
stockholders  to give the New Company  advance notice of  nominations  and other
business,  and certain  information  relating thereto, is to ensure that the New
Company and its  stockholders  have  sufficient time and information to consider
any  matters  that  are  proposed  to be  voted on at an  annual  meeting,  thus
promoting orderly and informed  stockholder  voting. Such Bylaw provisions could
have the  effect of  precluding  a contest  for the  election  of  directors  or
stockholder proposals if the proper procedures are not followed, and of delaying
or deferring a third party from  conducting a  solicitation  of proxies to elect
its own slate of directors or to have its own proposals approved.

         Action by Consent of  Stockholders.  The Current  Declaration  of Trust
provides that any action which may be taken at any meeting of  shareholders  may
be taken  without a  meeting,  without  prior  notice and  without a vote,  if a
consent or  consents  in writing,  setting  forth the action so taken,  shall be
signed by the holders of outstanding  Company Shares having at least the minimum
number that would be  necessary to authorize or take such action at a meeting at
which all such shares entitled to vote thereon were present and voted.  However,
the  MGCL  provides  that  any  action  required  or  permitted  to be  taken by
stockholders  of the New Company may be effected by a consent in writing only if
signed  by the  holders  of all of the  outstanding  stock  of the  New  Company
entitled to vote on the matter.  The requirement for unanimous action could have
the effect of delaying or hindering  efforts of stockholders to change the Board
of Directors of the New Company.

   
                                       18

<PAGE>



         Board of Trustees of the Company  Compared to Board of Directors of the
New  Company.  The  Current  Declaration  of Trust  provides  that the number of
trustees shall  generally be established by the Board of Trustees  provided that
there shall be no less than three and no more than twenty-one trustees. Pursuant
to the Current  Declaration  of Trust, a trustee may be removed for cause by the
vote or written consent of a majority of trustees then in office (except the one
so to be removed) and, with or without cause, by the affirmative vote or written
consent of either (i) a majority of the  trustees  then in office and a majority
of the  outstanding  Company  Shares or (ii) 662/3% of the  outstanding  Company
Shares.  Vacancies  in the  office  of a  trustee  may be  filled  by a  written
appointment  signed by a majority of the trustees  then in office.  Trustees are
elected for one-year terms.

         The Charter  provides  that the number of  directors of the New Company
initially  shall be ten,  which number may  thereafter be increased or decreased
from time to time by the directors  pursuant to the Bylaws;  provided,  however,
that the total number of directors  shall not be fewer than three,  unless there
are less than three stockholders, nor greater than fifteen. The directors of the
New Company will serve one-year  terms.  The MGCL provides that any director may
be removed from office,  with or without  cause,  by the  affirmative  vote of a
majority of all the votes entitled to be cast for the election of directors. The
MGCL also provides  that any vacancy  occurring on the Board of Directors may be
filled by the affirmative vote of a majority of the remaining directors,  except
that a vacancy  resulting  from an increase in the number of  directors  must be
filled by a majority of the entire Board of Directors. The stockholders may fill
any vacancy on the Board of Directors resulting from the removal of a director.
    

         Amendment of Organic Documents of the Company and the New Company.  Any
amendment to the Current  Declaration of Trust requires the affirmative  vote or
written  consent of either (i) a majority of the  trustees  then in office and a
majority of the outstanding  Company Shares or (ii) the affirmative  vote of the
holders of not less than two-thirds of the Company Shares then outstanding.

         The approval of the Board of Directors and the affirmative  vote of the
holders of shares  entitled  to cast not less than a majority  of the  aggregate
votes  entitled  to be cast  thereon  (considered  for this  purpose as a single
class) are required to amend the Charter.

         The Current  By-Laws of the  Company may be amended by the  affirmative
vote of a majority of the Board of Trustees at any regular meeting thereof.

         The  Bylaws  of the New  Company  may be  amended  only by the Board of
Directors.

         Consolidation,  Merger or Sale of Assets.  The Current  Declaration  of
Trust  provides for the merger,  consolidation,  reorganization,  liquidation or
dissolution and sale, exchange or other disposition of the assets of the Company
upon the  affirmative  vote or written  consent of a majority of the outstanding
Company Shares entitled to vote thereon.

   
         The  MGCL  generally  provides  that  a  consolidation,  merger,  share
exchange or transfer of all or substantially all of the New Company's assets not
in the  ordinary  course of  business  must  first be  approved  by the board of
directors  and  thereafter  by the  stockholders  by  the  affirmative  vote  of
two-thirds of all the votes  entitled to be cast on the matter,  except that the
charter may provide for a greater or lesser  percentage  of votes,  but not less
than a majority of all the votes entitled to be cast on the matter.  The Charter
contains  a  provision  that  reduces  the vote  required  for  approval  of any
consolidation, merger, share exchange or transfer of all or substantially all of
the assets to an affirmative  vote of a majority of all the votes entitled to be
cast on any such matter at a meeting of the stockholders.
    

         Dissolution/Termination.  The Company's  Current  Declaration  of Trust
provides  that  the  Company  may be  terminated  or  dissolved  only  upon  the
affirmative  vote or written  consent of either (i) a majority  of the  trustees
then in office and a majority of the outstanding  Company Shares or (ii) 66 2/3%
of the outstanding Company Shares.

   
         The MGCL generally permits the dissolution of a corporation if approved
(i) first by the affirmative vote of a majority of the entire Board of Directors
declaring  such  dissolution  to be advisable  and  directing  that the proposed
dissolution be submitted for  consideration  at an annual or special  meeting of
stockholders and (ii) after

   
                                       19

<PAGE>



proper notice as to the purpose of the meeting,  by the  stockholders of the New
Company by the  affirmative  vote of two-thirds of all the votes  entitled to be
cast on the  matter.  As  permitted  by the MGCL,  the Charter  provides  that a
dissolution  must be approved by a majority of all votes  entitled to be cast on
the matter.

         Limitations on Dissenters' Appraisal Rights.  Generally, so long as the
shares of New Company Stock are listed on a national stock exchange,  holders of
such shares who dissent from certain corporate  transactions have no right under
the MGCL to an appraisal and payment of the fair value of their  shares,  except
to the limited extent set forth below.

         Certain  Business  Combinations.   Under  the  MGCL,  certain  business
combinations,  including a merger, consolidation, share exchange, or, in certain
circumstances,  an asset  transfer  or issuance  or  reclassification  of equity
securities,  between a Maryland  corporation  and an interested  stockholder who
beneficially owns 10% or more of the voting power of such  corporation's  shares
or an affiliate of the  corporation  who, at any time within the two-year period
prior to the date in question,  was the  beneficial  owner of 10% or more of the
voting  power of the then  outstanding  voting  stock of the  corporation  or an
affiliate  thereof are  prohibited  for five years after the most recent date on
which the interested stockholder becomes an interested stockholder.  Thereafter,
any such business  combination  must be recommended by the board of directors of
the corporation and approved by the affirmative  vote of at least (i) 80% of the
votes  entitled  to be cast by  holders  of  outstanding  voting  shares  of the
corporation  and (ii)  two-thirds of the votes entitled to be cast by holders of
outstanding  voting  shares of the  corporation  other than  shares  held by the
interested  stockholder  with  whom  (or  with  whose  affiliate)  the  business
combination is to be effected, unless, among other conditions, the corporation's
stockholders  receive a minimum  price (as defined in the MGCL) for their shares
and the consideration is received in cash or in the same form as previously paid
by the interested  stockholder for its shares.  These provisions of Maryland law
do not apply, however, to business combinations that are approved or exempted by
the board of directors of the corporation  prior to the time that the interested
stockholder  becomes an  interested  stockholder.  The New Company is subject to
these  provisions  of the MGCL  except  that the board of  directors  of the New
Company has adopted a resolution  that would exempt Veqtor from the  application
of such provisions.
    

         Control Share Acquisitions.  The MGCL provides that "control shares" of
a Maryland  corporation acquired in a "control share acquisition" have no voting
rights  except  to the  extent  approved  by a vote of  two-thirds  of the votes
entitled  to be cast on the  matter,  excluding  shares  of  stock  owned by the
acquiror,  by officers or by directors  who are  employees  of the  corporation.
"Control  shares" are voting shares of stock which, if aggregated with all other
such shares of stock previously acquired by the acquiror, or in respect of which
the  acquiror is able to exercise or direct the  exercise of voting power except
solely by virtue of a revocable  proxy,  would  entitle the acquiror to exercise
voting power in electing  directors within one of the following ranges of voting
power: (i) one-fifth or more but less than one-third; (ii) one-third or more but
less than a majority; or (iii) a majority of all voting power. Control shares do
not include shares the acquiring  person is then entitled to vote as a result of
having previously obtained  stockholder  approval. A "control share acquisition"
means the acquisition of control shares, subject to certain exceptions.

         A person who has made or proposes to make a control share  acquisition,
upon  satisfaction  of  certain  conditions  (including  an  undertaking  to pay
expenses  and  delivery  of an  "acquiring  person  statement"),  may compel the
corporation's board of directors to call a special meeting of stockholders to be
held within 50 days of demand to consider the voting rights of the shares. If no
request for a meeting is made, the  corporation  may itself present the question
at any shareholders meeting.

         Unless the charter or bylaws  provide  otherwise,  if voting rights are
not  approved  at the  meeting or if the  acquiring  person  does not deliver an
acquiring person statement within ten days following a control share acquisition
then, subject to certain conditions and limitations,  the corporation may redeem
any or all of the control  shares  (except  those for which  voting  rights have
previously  been  approved)  for fair value  determined,  without  regard to the
absence of voting  rights  for the  control  shares,  as of the date of the last
control share  acquisition or of any meeting of stockholders at which the voting
rights of such shares are  considered  and not  approved.  Moreover,  unless the
charter or bylaws  provide  otherwise,  if voting rights for control  shares are
approved  at a  stockholders'  meeting  and the  acquiror  becomes  entitled  to
exercise or direct the exercise of a majority or more of all voting  power,  all
other

   
                                       20

<PAGE>



stockholders  may  exercise  appraisal  rights.  The fair value of the shares as
determined  for  purposes  of such  appraisal  rights  may not be less  than the
highest price per share paid by the acquiror in the control share acquisition.

   
         The control share acquisition statute does not apply to shares acquired
in a merger,  consolidation  or share exchange if the  corporation is a party to
the  transaction,  or to  acquisitions  approved  or  exempted by the charter or
bylaws of the  corporation.  Stockholders  of the New Company are subject to the
terms of the control share acquisition statute; except that the Bylaws contain a
provision that exempts Veqtor and any affiliates  thereof and certain  permitted
transferees of Veqtor from the application of the statute.

         Limitation of Liability and  Indemnification of Trustees and Directors.
Directors of a  corporation  are  generally  not  responsible  for its debts and
obligations. The MGCL permits a Maryland corporation to include in its charter a
provision   limiting  the  liability  of  its  directors  and  officers  to  the
corporation  and  its  stockholders  for  money  damages  except  for  liability
resulting  from (a) actual  receipt of an  improper  benefit or profit in money,
property or services or (b) active and  deliberate  dishonesty  established by a
final  judgment as being material to the cause of action.  The Charter  contains
such a provision which eliminates such liability to the maximum extent permitted
by Maryland law.

         The  Company's  Current  Declaration  of  Trust  contains  a  provision
authorizing the Company to indemnify and hold harmless trustees and officers, or
directors and officers, respectively, involved in an action, suit or proceeding.
The Charter of the New Company authorizes it, to the maximum extent permitted by
Maryland law, to obligate itself to indemnify and to pay or reimburse reasonable
expenses in advance of final  disposition of a proceeding to, (a) any present or
former  director or officer or (b) any  individual  who, while a director of the
New Company and at the request of the New Company,  serves or has served another
corporation,  real estate investment trust,  partnership,  joint venture, trust,
employee benefit plan or any other enterprise as a director, officer, partner or
trustee of such corporation,  real estate investment trust,  partnership,  joint
venture,  trust,  employee benefit plan or other enterprise from and against any
claim or liability to which such person may become  subject or which such person
may incur by reason of his or her  status  as a present  or former  director  or
officer of the New  Company.  The Bylaws of the New Company  obligate it, to the
maximum  extent  permitted by Maryland law, to indemnify and to pay or reimburse
reasonable  expenses in advance of final  disposition of a proceeding to (a) any
present or former  director or officer who is made a party to the  proceeding by
reason of his  service  in that  capacity  or (b) any  individual  who,  while a
director of the New Company and at the request of the New Company, serves or has
served another  corporation,  real estate investment trust,  partnership,  joint
venture,  trust,  employee  benefit plan or any other  enterprise as a director,
officer,  partner or trustee of such corporation,  real estate investment trust,
partnership, joint venture, trust, employee benefit plan or other enterprise and
who is made a party to the proceeding by reason of his service in that capacity.
The Charter and Bylaws  also  permit the New  Company to  indemnify  and advance
expenses to any person who served a predecessor of the New Company in any of the
capacities  described above and to any employee or agent of the New Company or a
predecessor of the New Company.

         The MGCL requires a corporation (unless its charter provides otherwise,
which the  Charter  does not) to  indemnify  a director  or officer who has been
successful,  on the merits or  otherwise,  in the defense of any  proceeding  to
which he is made a party by reason of his  service  in that  capacity.  The MGCL
permits a  corporation  to  indemnify  its  present  and  former  directors  and
officers,  among others, against judgments,  penalties,  fines,  settlements and
reasonable  expenses actually incurred by them in connection with any proceeding
to which  they may be made a party by reason of their  service in those or other
capacities unless it is established that (a) the act or omission of the director
or officer was material to the matter giving rise to the  proceeding and (i) was
committed  in bad  faith  or (ii)  was  the  result  of  active  and  deliberate
dishonesty,  (b) the director or officer actually  received an improper personal
benefit  in  money,  property  or  services  or (c) in the case of any  criminal
proceeding, the director or officer had reasonable cause to believe that the act
or omission was unlawful.  However,  under the MGCL, a Maryland  corporation may
not  indemnify  for an  adverse  judgment  in a suit by or in the  right  of the
corporation  or for a judgment of liability on the basis that  personal  benefit
was improperly  received,  unless in either case a court orders  indemnification
and then only for  expenses.  In  addition,  the MGCL permits a  corporation  to
advance  reasonable  expenses  to a director or officer  upon the  corporation's
receipt  of (a) a written  affirmation  by the  director  or officer of his good
faith   belief  that  he  has  met  the  standard  of  conduct   necessary   for
indemnification by the corporation and (b) a written undertaking


                                       21

<PAGE>



by  him  or on his  behalf  to  repay  the  amount  paid  or  reimbursed  by the
corporation  if it shall  ultimately be determined  that the standard of conduct
was not met.
    

         Inspection  Rights.  The Current  Declaration  of Trust  provides  that
shareholders  of record  are  entitled  to  inspect  the books of account of the
Company and the share register at any reasonable  time upon written demand for a
purpose reasonably related to his or her interests as a shareholder.

         Under  the  MGCL,  the New  Company's  stockholders  have the  right to
inspect  and copy  during  usual  business  hours  the  Bylaws,  minutes  of the
proceedings  of  stockholders,  annual  statements  of affairs and voting  trust
agreements  on file at the New Company's  principal  offices.  In addition,  any
stockholder  may  request in  writing a  statement  of all stock and  securities
issued by the New  Company  during a  specified  period of not more than  twelve
months  before  the date of such  request.  The MGCL  also  provides  additional
inspection  rights for  stockholders who individually or together are and for at
least  six  months  have  been  stockholders  of  record  of at  least 5% of the
outstanding stock of any class of the New Company.  These rights include (i) the
right upon written  request to inspect and copy during usual  business hours the
New Company's  books of account and its stock ledger;  (ii) the right to require
the New  Company to produce a  statement  of affairs  verified  under oath by an
officer  that sets  forth in  reasonable  detail  the New  Company's  assets and
liabilities of a reasonably  current date; and (iii) if the New Company does not
maintain the original or duplicate  stock ledger at its  principal  office,  the
right to obtain from the New Company a list of  stockholders  setting  forth the
name and address of each stockholder and the number of shares of each class that
the stockholder  holds,  verified under oath by an officer of the New Company or
its transfer agent or registrar.

         Trustees' and  Directors'  Duties.  The Current  By-Laws of the Company
provide  that no trustee  shall be liable to the Company for any act or omission
except for wilful misfeasance, bad faith, gross negligence or reckless disregard
of duty or for the  failure to act in good faith in the  reasonable  belief that
his or her actions are in the best  interests of the Company.  Under the MGCL, a
director of a Maryland  corporation  must perform his duties in good faith, in a
manner  that  he  reasonably  believes  to be  in  the  best  interests  of  the
corporation and with the care of an ordinarily prudent person in a like position
under  similar  circumstances.  Directors  of the New  Company who act in such a
manner  generally  will not be liable to the New  Company for  monetary  damages
arising from their activities.

Description of Authorized Stock of the New Company

         The authorized stock of the New Company will be substantially identical
to the capital shares of the Company in all material respects.  The following is
a summary description of the authorized and outstanding stock of the New Company
following the Reorganization.

   
         Common Stock
    

         Distributions.  Directors  of the New Company may  authorize  dividends
payable in cash,  property or stock as long as, after  payment of the  dividend,
(a) the New  Company  is able to pay its debts as they  become  due in the usual
course of business and (b) the New Company's  total assets are at least equal to
the sum of its total  liabilities  plus,  unless the charter  permits  otherwise
(which the New Company Charter does), the amount  necessary,  if the New Company
were  to  be  dissolved  at  the  time  of  the  distribution,  to  satisfy  the
preferential  rights upon dissolution of stockholders whose preferential  rights
on dissolution  are superior to those receiving the dividend.  After  provisions
with  respect  to  preferential  dividends  on any then  outstanding  classes of
Preferred Stock, if any, fixed by the Board of Directors pursuant to the Charter
have been satisfied,  and after satisfaction of any other requirements including
with  respect to  redemption  rights  and  preferences,  of any such  classes of
Preferred  Stock,  including with respect to redemption  rights and preferences,
then and thereafter the holders of Common Stock will be entitled to receive, pro
rata in  relation  to the number of shares of Common  Stock  held by them,  such
dividends or other  distributions as may be authorized from time to time, by the
Board of Directors out of assets legally available therefor.

         Liquidation  Rights. In the event of the liquidation of the New Company
and the  distribution  of its  assets,  after the payment in full or the setting
apart for  payment to all  creditors  of the New Company of the amounts to which
they shall be  entitled  and subject to such  preferential  amounts to which the
holders of outstanding Preferred

   
                                       22

<PAGE>



Stock, if any, shall be entitled,  the remaining assets of the Company available
for payment and  distribution  to holders of shares of Class A Common  Stock and
Class B Common Stock shall,  subject to any  participating  or similar rights of
Preferred Stock at the time outstanding,  be distributed  ratably, in accordance
with the number of shares of Class A Common  Stock and Class B Common Stock held
by each such holder,  among the holders of outstanding  shares of Class A Common
Stock and Class B Common Stock.

   
         Voting  Rights.  Each holder of Class A Common Stock is entitled to one
vote  per  share  on  all  matters  to  be  voted  upon  by  the  New  Company's
stockholders.  The Class B Common  Stock does not have voting  rights and is not
counted in determining  the presence of a quorum for the transaction of business
at any meeting of the stockholders.
    

         Conversion Rights. Each share of Class A Common Stock is convertible at
the  option  of the  holder  thereof  at any time and from time to time into one
fully  paid and  nonassessable  share of Class B Common  Stock  and,  subject to
delivery  of the  certification  described  below,  each share of Class B Common
Stock is  convertible  at the option of the holder  thereof at any time and from
time to time  into  one  fully  paid and  nonassessable  share of Class A Common
Stock.  If shares of Class B Common  Stock are to be  converted  into  shares of
Class A Common  Stock,  the  holder of the  shares of Class B Common  Stock must
certify to the New Company that the  stockholder  either (a) will not,  together
with any other person  (other than the New Company) who  previously  held voting
shares of the New Company now held by the stockholder, upon the issuance of such
shares of Class A Common Stock,  own more than 4.9% of any class of voting stock
of the New  Company or (b) is not  limited by the Bank  Holding  Company  Act of
1956, as amended,  to holding no more than 4.9% of any class or series of voting
stock of the New Company.

         Preferred Stock

   
         Distributions.  Holders  of shares of  Authorized  Preferred  Stock are
entitled to receive,  when, as and if authorized by the Board of Directors,  out
of funds legally  available  therefor,  cash  dividends per share at the rate of
9.5% per  annum on a per share  price of  $2.69.  Such  dividends  shall  accrue
(whether or not authorized) and, to the extent not paid for any dividend period,
will be cumulative. The semi-annual dividend periods commence on and include the
sixteenth  day of December and June of each year and end on the fifteenth day of
the following June and December, respectively, provided however, that subject to
the  consummation  of the Merger,  the first dividend  period shall be deemed to
commence on June 16, 1998 and end on and include December 15, 1998. Dividends on
the  Authorized  Preferred  Stock  are  payable,  when,  as and if,  authorized,
semi-annually,  in arrears,  on December 26 and June 25 of each year  commencing
December 26, 1998. No dividends may be authorized or paid in cash or property on
any  Authorized  Preferred  Stock  unless  simultaneously  the same  dividend is
authorized or paid on both classes of Authorized Preferred Stock, except that if
dividends  are  authorized  that  are  payable  in  shares  of  Common  Stock or
Authorized  Preferred Stock, such dividends shall be payable at the same rate on
the Authorized Preferred Stock and shall be payable only in Class A Common Stock
and Class A Preferred Stock to holders of Class A Preferred Stock and in Class B
Common Stock and Class B Preferred Stock to holders of Class B Preferred  Stock.
Unless  all  dividends  and other  amounts  then  accrued  with  respect  to the
Authorized  Preferred Stock are paid in full, the New Company may not declare or
pay or set apart for payment any dividends or make any other  distributions  on,
or make any payment on account of the  purchase,  redemption,  exchange or other
retirement  of, any other shares of stock of the New Company (other than payment
in or in exchange for Junior Stock (as defined below)).
    

         Liquidation  Preference.  In the  event of the  liquidation  of the New
Company  and the  distribution  of its  assets,  the  holders  of the  shares of
Authorized  Preferred Stock are entitled to receive out of assets of the Company
available for distribution to  stockholders,  an amount per share equal to $2.69
plus the amount of all dividends per share  accrued and unpaid  thereon  through
the date of final distribution to stockholders,  whether or not declared, before
any payment shall be made or any assets  distributed to the holders of any other
class or series of shares of the New Company.

         Voting Rights.  Holders of Class A Preferred Stock are entitled to vote
together  with the  holders  of Class A  Common  Stock as a single  class on all
matters  submitted  to a vote of  shareholders.  Each share of Class A Preferred
Stock  entitles  the holder  thereof to a number of votes per share equal to the
number of shares of Class A Common Stock into which such Class A Preferred Stock
is then convertible. Except as described below, the Class

   
                                       23

<PAGE>



B Preferred  Stock do not have voting rights and are not counted in  determining
the  presence of a quorum for the  transaction  of  business at a  stockholders'
meeting.

         The holders of a majority of the outstanding  shares of both classes of
Authorized  Preferred  Stock,  voting  together  as a single  class,  but voting
together as a separate class from the Common Stock,  have,  with certain limited
exceptions, the right to approve any merger, consolidation or transfer of all or
substantially all of the assets of the Company.

         In addition,  the affirmative  vote of the holders of a majority of the
outstanding  shares  of both  classes  of  Authorized  Preferred  Stock,  voting
together as a single  class,  but voting  together as a separate  class from the
Common Stock,  is required in order to: amend,  alter or repeal any provision of
the Articles  Supplementary;  authorize,  create or issue any class or series of
stock of the New Company (other than Junior Stock);  and incur any  indebtedness
if the New Company's debt-to-equity ratio would exceed 5 to 1. "Junior Stock" is
defined  as shares of  Common  Stock and any other  class or series of shares of
stock of the New  Company now or  hereafter  authorized,  issued or  outstanding
which is subject to the following restrictions and limitations:  (i) no dividend
or  distribution  can be  declared or paid on the shares of such class or series
unless all accrued  dividends  and other  amounts  then due with  respect to the
Authorized  Preferred  Stock shall have been paid in full;  (ii) in the event of
any liquidation,  dissolution or winding up of the Company,  either voluntary or
involuntary,  the  holders of  Authorized  Preferred  Stock shall be entitled to
receive out of assets of the Company available for distribution to stockholders,
the liquidation  preference  with respect to the Authorized  Preferred Stock and
any accrued and unpaid dividends thereon before any payment shall be made or any
assets distributed to the holders of such other class or series of shares of the
New  Company;  and (iii)  shares of such class or series are not  required to be
redeemed under any circumstances,  either at the option of the New Company or of
any holder  thereof,  unless all of the outstanding  Authorized  Preferred Stock
have theretofore been redeemed or converted.

         Conversion Right.  Shares of Class A Preferred Stock are convertible at
the option of the  holder  thereof at any time and from time to time in whole or
in part into an equal  number of shares of Class B  Preferred  Stock,  or into a
number of shares of Class A Common Stock equal to the ratio of (x) $2.69 plus an
amount equal to all  dividends  per share  accrued and unpaid  thereon as of the
date of such conversion to (y) the Conversion Price (as defined below) in effect
as of the  date of such  conversion.  Shares  of  Class B  Preferred  Stock  are
convertible  at the  option of the  holder  thereof at any time and from time to
time in whole or in part into an equal  number  of  shares of Class A  Preferred
Stock or into a number of shares of Class B Common  Stock  equal to the ratio of
(x) $2.69 plus an amount  equal to all  dividends  per share  accrued and unpaid
thereon as of the date of such conversion to (y) the Conversion  Price in effect
as of the date of such  conversion.  If shares of Class B Preferred Stock are to
be converted into shares of Class A Preferred Stock, the holder of the shares of
Class B Preferred  Stock must  certify to the New Company  that the  stockholder
either (a) will not, together with any other person (other than the New Company)
who  previously  held  voting  shares  of  the  New  Company  now  held  by  the
stockholder,  upon the issuance of such shares of Class A Preferred  Stock,  own
more than 4.9% of any class of  voting  stock of the New  Company  or (b) is not
limited by the Bank Holding Company Act of 1956, as amended,  to holding no more
than  4.9% of any  class or  series  of  voting  stock of the New  Company.  The
"Conversion  Price"  will be equal to $2.69,  but the  Conversion  Price will be
adjusted to provide the  holders of the Class A Preferred  Stock with  customary
anti-dilution  protection,  including  protection for the issuance of additional
shares at a price less than $2.69 per share.

Federal Income Tax Matters

         Federal Income Tax  Consequences  of the  Reorganization.  The Board of
Trustees intends the Reorganization to qualify as a "reorganization"  within the
meaning of the Code,  with the result that no gain or loss will be recognized by
the Company,  the New Company or the  shareholders of the Company.  The basis of
each shareholder's  shares of New Company Stock received in exchange for Company
Shares, and the holding period for such shares of New Company Stock, will be the
same as such  shareholder's  basis in, and holding period for (assuming that the
shareholder  holds the  Company  Shares as capital  assets),  the  shareholder's
Company  Shares.  The basis and holding period for the properties of the Company
acquired by the New Company  upon the  consummation  of the Mergers  will be the
same in the hands of the New Company as they were in the hands of the Company.


   
                                       24

<PAGE>



   
         Battle Fowler LLP,  counsel to the Company and to the New Company,  has
rendered an opinion to the Company and to the New Company to the effect that the
Mergers will qualify as a "reorganization"  within the meaning of the Code. Such
opinion,  which is based on  certain  factual  assumptions  and  representations
regarding the Mergers, concludes that neither the shareholders of the Company or
the  Company  itself  will  recognize  any  gain  or  loss  as a  result  of the
Reorganization;  the  shareholders'  basis in the New Company  Stock will be the
same as their basis in their Company Shares; and for those shareholders who hold
Company  Shares as capital  assets,  their holding  period for the shares of New
Company Stock received in the  Reorganization  will include their holding period
for their  Company  Shares.  The opinion also  concludes  that the New Company's
basis  and  holding  period  for  the  assets  of  the  Company   acquired  upon
consummation  of the  Reorganization  will be the same as the basis and  holding
period of such assets in the hands of the Company. In the event that any of such
assumptions  or  representations  upon which the opinion is based are incorrect,
the  treatment  of the  Mergers  as a  "reorganization"  under  the  Code may be
adversely affected.
    

         State Taxes.  Each  shareholder  is encouraged to check with his or her
own tax advisor to determine whether the tax consequences of the Mergers to such
shareholder are the same under applicable  income tax laws of the state in which
such shareholder  resides as the tax consequences to such shareholder  under the
Code.

         Shareholders  are urged to consult  their own tax advisors with respect
generally to the tax consequences  arising under Federal law and the laws of any
state,  municipality or other taxing  jurisdiction,  including tax  consequences
resulting from such shareholder's own tax characteristics and situation.


   
                                       25

<PAGE>



               PROPOSAL 2 -- APPROVAL OF THE DECLARATION AMENDMENT

         CERTAIN  ASPECTS OF THIS PROPOSAL ARE  SUMMARIZED  BELOW.  THIS SUMMARY
DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
THE  COMPLETE  TEXT  OF  THE  DECLARATION   AMENDMENT  ATTACHED  TO  THIS  PROXY
STATEMENT/PROSPECTUS  AS ANNEX B.  SHAREHOLDERS ARE URGED TO READ THE ANNEXES TO
THIS PROXY STATEMENT/PROSPECTUS IN THEIR ENTIRETY.

         The Board of Trustees has determined that the Declaration  Amendment is
necessary in order to permit the Company to implement  the  Reorganization.  The
Declaration  Amendment would amend the Company's Current Declaration of Trust to
(i)  expressly  permit the  Company to merge or  consolidate  with and/or into a
domestic  or  foreign  limited  partnership  and (ii) set forth  the  procedures
pursuant to which such merger or  consolidation  would take place.  The proposed
Declaration  Amendment  is  intended  to allow the  Company  to comply  with the
provisions of Section 23006 of the California Corporations Code, which expressly
permits REITs to merge with limited partnerships or REITs provided the merger is
specifically permitted by the declaration of trust and the procedure is detailed
in the declarations.  While the Company terminated REIT operations in connection
with  its   recapitalization   and  change  in  control  in  July  1997,  it  is
grandfathered as a REIT for purposes of, among other things, Section 23006.

         Article X of the Current  Declaration  of Trust sets forth the approval
requirement for the merger or  consolidation of the Company with or into another
entity (i.e.,  the affirmative  vote or written consent of holders of a majority
of the outstanding Company Shares entitled to vote).  However, the provisions of
Article X of the Current  Declaration  of Trust do not  expressly  authorize the
merger  or  consolidation  of the  Company  with or into a foreign  or  domestic
limited  partnership  and do not set forth the procedures by which such a merger
or  consolidation  would  take  place,  as  required  by  Section  23006  of the
California  Corporations Code. The Declaration  Amendment (i) explicitly permits
the  Company to merge or  consolidate  with  and/or  into a domestic  or foreign
limited  partnership  and (ii) sets forth the procedures  pursuant to which such
merger  would  take  place.  Upon  approval  of  the  Declaration  Amendment  by
shareholders, the Company will be able to implement the Reorganization.

         The  Declaration  Amendment  will  be  filed  with  the  office  of the
Assessor-Recorder of the County of San Francisco,  California,  when approved by
the shareholders.

   
                                       26

<PAGE>



                       PROPOSAL 3 -- ELECTION OF TRUSTEES

         All of the Company's  trustees will be elected at the Annual Meeting to
serve as trustees until the next succeeding  annual meeting of shareholders  (or
stockholders  of the New Company if the  Reorganization  is approved)  and until
their  successors  are elected and shall have  qualified.  The  Nominees are all
currently  members of the Board of  Trustees.  All  Nominees,  if  elected,  are
expected to serve until the next succeeding annual meeting of shareholders.

         The Board of Trustees  has been  informed  that all of the nominees are
willing to serve as trustees but, if any of them should  decline or be unable to
act as a  trustee,  the  individuals  named  in the  proxies  will  vote for the
election  of such  other  person or persons as they,  in their  discretion,  may
choose.  The Board of Trustees has no reason to believe  that any such  nominees
will be unable or unwilling to serve.

   
         The  election to the Board of  Trustees  of each of the eight  nominees
identified  in this Proxy  Statement  will require the  affirmative  vote of the
holders of a plurality of the Company Shares present in person or represented by
proxy at the  Annual  Meeting  and  entitled  to  vote.  The  Board of  Trustees
unanimously  recommends that  shareholders vote FOR the election to the Board of
Trustees of each of the ten nominees identified below.

Nominees for Election as Trustees


         The name,  age as of August 1,  1998,  and  existing  office(s)  and/or
trustee  positions  with the Company of each of the  nominees  for election as a
trustee are as follows:

<TABLE>
<CAPTION>

                 Name                        Age Office or Position Held
                 ----                        --- -----------------------
<S>                                           <C>                     
Samuel Zell...........................        56 Chairman of the Board
Jeffrey A. Altman.....................        31 Trustee
Thomas E. Dobrowski...................        54 Trustee
Martin L. Edelman.....................        56 Trustee
Gary R. Garrabrant....................        41 Trustee
Craig M. Hatkoff......................        44 Trustee, Vice Chairman and Chairman of the Executive Committee
John R. Klopp.........................        44 Trustee, Vice Chairman and Chief Executive Officer
Sheli Z. Rosenberg....................        56 Trustee
Steven Roth...........................        57 Trustee
Lynne B. Sagalyn......................        50 Trustee
</TABLE>
    

         The  name,  principal  occupation  for the last  five  years,  selected
biographical  information  and the period of service as a trustee of the Company
of each of the nominees for trustees are set forth below.

   
         Samuel Zell has been  Chairman of the Board of Trustees  since July 15,
1997.  Mr.  Zell  is  chairman  of  the  board  of  directors  of  Equity  Group
Investments,  Inc. ("EGI"),  American Classic Voyages Co., an owner and operator
of cruise lines ("American Classic"),  Anixter International Inc., a provider of
integrated   network  and  cabling  systems   ("Anixter"),   Manufactured   Home
Communities,  Inc., a REIT  specializing  in the  ownership  and  management  of
manufactured home communities ("MHC"), and Jacor  Communications,  Inc. an owner
of radio stations  ("Jacor").  He is chairman of the board of trustees of Equity
Residential  Properties Trust ("ERPT"), a REIT specializing in the ownership and
management  of  multi-family  housing,  and of Equity  Office  Properties  Trust
("EOPT"),  a REIT  specializing  in  the  ownership  and  management  of  office
buildings. Mr. Zell is also a director of Fred Meyer, Inc., an

   
                                       27

<PAGE>



owner and operator of supermarkets and discount stores, Chart House Enterprises,
Inc., an owner and operator of restaurants, and Ramco Energy PLC, an independent
oil company based in the United Kingdom.
    

         Jeffrey A. Altman has been a trustee of the Company  since  November 4,
1997.  Since  November  1996,  Mr.  Altman has been a senior vice  president  of
Franklin  Mutual  Advisers,  Inc.,  formerly  Heine  Securities  Corporation,  a
registered  investment adviser ("FMA"),  and a vice president of Franklin Mutual
Series Fund Inc., a mutual fund with assets in excess of $25 billion, advised by
FMA. From August 1988 to October  1996,  Mr. Altman was an analyst with FMA. Mr.
Altman is also the chairman of the board of trustees of Value Property  Trust, a
self-  administered  REIT engaged in the  business of managing its  portfolio of
real estate investments, and a director of Resurgence Properties Inc., a company
engaged in diversified real estate activities.

   
         Thomas E.  Dobrowski  has been a trustee  since  August 13,  1998.  Mr.
Dobrowski  has  been  the  managing  director  of real  estate  and  alternative
investments of General Motors Investment Management Corporation  ("GMIMCO"),  an
investment advisor to several pension funds of General Motors Corporation ("GM")
and its  subsidiaries  and to several other  clients also  controlled by GM [for
more than the past five  years].  Since March  1993,  Mr.  Dobrowski  has been a
director of MHC. Since April 1994, Mr. Dobrowski has been a director of Red Roof
Inns,  Inc., an owner and operator of hotels.  Since May 1997, Mr. Dobrowski has
been a director of Taubman  Centers  Inc.,  an equity  REIT  focused on regional
shopping centers. Mr. Dobrowski is a trustee of EOPT.
    

         Martin L. Edelman has been a trustee of the Company  since  February 4,
1997.  Mr.  Edelman has been a director of  Chartwell  Leisure  Inc., a publicly
traded owner and operator of hotel properties ("Chartwell"), since November 1994
and has been  president  of Chartwell  since  January  1996.  He has also been a
director of Cendant  Corporation  and a member of that  corporation's  executive
committee  since November 1993. Mr. Edelman has been of counsel to Battle Fowler
LLP,  a New York City law firm that  provides  services  to the  Company,  since
January  1994 and was a partner  with that firm  from  1972  through  1993.  Mr.
Edelman also serves as a director of Avis Rent a Car,  Inc. and G. Soros Realty,
Inc.

         Gary R.  Garrabrant  has been a trustee of the Company since January 2,
1997.  Mr.  Garrabrant  was the vice  chairman of the Company from February 1997
until July 15,  1997.  Mr.  Garrabrant  is executive  vice  president of EGI and
managing  partner of EGI Capital  Markets,  L.L.C.  He joined EGI as senior vice
president in January 1996.  Previously,  Mr. Garrabrant was director of Sentinel
Securities Corporation and co-founded Genesis Realty Capital Management in 1994,
both of which were based in New York and  specialized in real estate  securities
investment  management.  From 1989 to 1994, he was  associated  with The Bankers
Trust Company. Mr. Garrabrant is a director of Meritage Hospitality Group Inc.

         Craig M. Hatkoff has been a trustee and a vice  chairman of the Company
since July 15, 1997. Mr. Hatkoff is a founder and has been a managing partner of
Victor Capital since 1989.  Mr.  Hatkoff was a managing  director and co-head of
Chemical Realty Corporation,  the real estate investment banking arm of Chemical
Banking  Corporation,  from 1982 until 1989.  From 1978 to 1982, Mr. Hatkoff was
the head of new product  development  in Chemical  Bank's Real Estate  Division,
where he previously served as a loan officer.

         John R. Klopp has been a trustee of the Company  since January 2, 1997,
the chief  executive  officer  of the  Company  since  February  1997 and a vice
chairman of the Company since July 15, 1997. Mr. Klopp is a founder and has been
a managing  partner  of Victor  Capital  since  1989.  Mr.  Klopp was a managing
director and co-head of Chemical Realty  Corporation  from 1982 until 1989. From
1978 to 1982, Mr. Klopp held various  positions with Chemical Bank's Real Estate
Division, where he was responsible for originating,  underwriting and monitoring
portfolios of construction  and permanent  loans. He is a director of Metropolis
Realty Trust, Inc., a Manhattan office REIT.

   
         Steven Roth has been a trustee since August 13, 1998. Mr. Roth has been
chairman of the board of trustees and chief executive  officer of Vornado Realty
Trust ("Vornado") since May 1989 and chairman of the executive  committee of the
board of Vornado since April 1980.  Since 1968, he has been a general partner of
Interstate  Properties and, more recently, he has been managing general partner.
On March 2, 1995, he became chief  executive  officer of  Alexander's,  Inc. Mr.
Roth is also a director of Alexander's, Inc.
    


   
                                       28

<PAGE>



   
         Sheli Z.  Rosenberg  has been a trustee of the  Company  since July 15,
1997.  Since  1994,  Ms.  Rosenberg  has been the chief  executive  officer  and
president of EGI and Ms.  Rosenberg has been a director of EGI for more than the
past five years.  She was a principal  of the law firm  Rosenberg &  Liebentritt
P.C. from 1980 until September 1997. Ms. Rosenberg is a director of Jacor;  MHC;
Anixter; CVS Corporation,  a drugstore chain; and Illinois Power Co., a supplier
of electricity and natural gas in Illinois,  and its holding  company,  Illinova
Corporation. She is also a trustee of ERPT and of EOPT. Ms. Rosenberg was a vice
president of First Capital Benefit Administrators,  Inc., which filed a petition
under the  federal  bankruptcy  laws on January 3, 1995,  which  resulted in its
liquidation on November 15, 1995.
    

         Lynne B. Sagalyn has been a trustee of the Company since July 15, 1997.
Dr. Sagalyn has been a professor and the  coordinator of the M.B.A.  Real Estate
Program at the Columbia  University Graduate School of Business since 1992. From
1991 to 1992, she was a visiting  professor at Columbia.  From 1987 to 1991, she
was an  associate  professor  of  Planning  and Real Estate  Development  at the
Massachusetts Institute of Technology.  She is also on the faculty of the Weimer
School for Advanced Studies in Real Estate and Land Economics.  Dr. Sagalyn is a
director of United Dominion Realty Trust (NYSE) and The Retail Initiative and on
an advisory board for Initiatives for a Competitive Inner City.

Board of Trustees; Committees

   
         The Board of Trustees is currently  comprised of Messrs.  Zell, Altman,
Dobrowski,  Edelman, Garrabrant,  Hatkoff, Klopp and Roth, Ms. Rosenberg and Dr.
Sagalyn.  The Board of  Trustees  has four  standing  committees:  an  executive
committee,  an audit  committee,  a  compensation  committee  and a  performance
compensation committee.
    

         Executive Committee:  The executive committee is currently comprised of
Messrs.  Hatkoff,  Garrabrant  and Klopp  and Ms.  Rosenberg,  with Mr.  Hatkoff
serving as chairman of the  executive  committee.  The  executive  committee  is
authorized  to exercise all the powers and authority of the Board of Trustees in
the  management  of the business and affairs of the Company  except those powers
reserved, by law or resolution, to the Board of Trustees.

         Audit  Committee:  The audit  committee is  currently  comprised of Mr.
Altman  and Dr.  Sagalyn,  with Dr.  Sagalyn  serving as  chairman  of the audit
committee.  The audit committee makes  recommendations  to the Board of Trustees
regarding the selection of the Company's independent auditors, reviews the plan,
scope and  results of the  audit,  reviews  with the  independent  auditors  and
management  the  Company's  policies  and  procedures  with  respect to internal
accounting and financial controls, changes in accounting policy and the scope of
the non-audit services which may be performed by the independent auditors.

         Compensation   Committee:   The  compensation  committee  is  currently
comprised  of Ms.  Rosenberg  and Dr.  Sagalyn and Messrs.  Altman,  Edelman and
Klopp, with Ms. Rosenberg serving as chairman of the compensation committee. The
compensation committee establishes the compensation and benefit arrangements for
the  officers  and the key  employees  of the Company  and the general  policies
relating to  compensation  and benefit  arrangements  of other  employees of the
Company,  except  to  the  extent  that  power  is  vested  in  the  performance
compensation  committee.  The compensation  committee also administers the share
plans and compensation programs of the Company.

         Performance   Compensation  Committee:   The  performance  compensation
committee is currently  comprised of Ms. Rosenberg,  Dr. Sagalyn and Mr. Altman,
with  Ms.  Rosenberg  serving  as  chairman  of  the  performance   compensation
committee.  The performance  compensation committee establishes awards under and
administers the Company's share plans and compensation  programs insofar as they
relate to executive officers of the Company.

   
         During  1997,  the Board of Trustees  held 10 meetings.  The  executive
committee  did not meet during  1997.  The audit  committee  held one meeting in
1997. During 1997, the compensation  committee held one meeting. The performance
compensation  committee  held one meeting in 1997.  During  1997,  each  trustee
attended at least 75 percent of the number of meetings of the Board  (while they
were  members) and 100 percent of the total number of meetings of  committees on
which  he or she  served,  except  for  Messrs.  Zell  and  Klopp  who  attended
two-thirds of the meetings of the Board (while they were members).
    


   
                                       29

<PAGE>



Compensation of Trustees

         The Company  does not pay its  non-employee  trustees any cash fees for
their services as such,  but rather  compensates  non-employee  trustees with an
annual award of share units under the Company's 1997 non-employee  trustee share
plan with a value  equal to $30,000.  The number of share units  awarded to each
trustee,  which are  convertible  into an equal number of Class A Common  Shares
according to individual  schedules set by each trustee, is determined  quarterly
in arrears by dividing one-quarter of the annual retainer amount ($7,500) by the
average  closing price of the Class A Common  Shares for the quarter.  The share
units  vest when  issued.  There is no  separate  compensation  for  service  on
committees of the Board of Trustees. All trustees are also reimbursed for travel
expenses incurred in attending Board and committee meetings.

         The Company is a party to a consulting agreement,  dated as of July 15,
1997,  with  Gary R.  Garrabrant,  a  trustee  of the  Company.  The  consulting
agreement has a term of one year and, as amended,  provides for a consulting fee
of $180,000.  Pursuant to the  agreement,  Mr.  Garrabrant  provides  consulting
services  for  the  Company,  including,  strategic  planning,  identifying  and
negotiating mergers,  acquisitions,  joint ventures and strategic alliances, and
advising as to capital  structure  matters.  Mr.  Garrabrant is also entitled to
participate  in the  Company's  Incentive  Share  Plan,  on such basis as may be
determined  by  the  compensation  committee  of  the  board  of  trustees  (the
"Compensation Committee"). In 1998, Mr. Garrabrant was awarded 35,000 options to
purchase Class A Common Shares in recognition  of his ongoing  contributions  to
the Company.  The Compensation  Committee also awarded a one-time  discretionary
bonus of  $150,000  to Mr.  Garrabrant  for  services  rendered  during  1997 in
connection with the Company's public offering of 9,000,000 Class A Common Shares
(the "Offering").

         The Company is a party to a consulting  agreement,  dated as of January
1, 1998,  with  Martin L.  Edelman,  a trustee of the  Company.  The  consulting
agreement has a term of one year, is terminable by either party upon thirty (30)
days prior notice and provides for a consulting fee of $8,000 per month.  Unless
otherwise  terminated,  the  agreement  shall  automatically  be extended for an
additional  one year term.  Pursuant  to the  agreement,  Mr.  Edelman  provides
consulting  services for the Company  including client  development and advisory
services in connection with lending and investment  banking activities and asset
and business acquisition  transactions.  Pursuant to the agreement,  the Company
agreed to grant 50,000 options to purchase Class A Common Shares. Mr. Edelman is
also entitled to participate in the Company's Incentive Share Plan.

         In 1998, the Compensation Committee awarded Samuel Zell 120,000 options
to purchase Class A Common Shares in recognition of his ongoing contributions to
the Company.

Compensation Committee Interlocks and Insider Participation

         The Compensation  Committee was comprised during 1997 of Ms. Rosenberg,
Dr. Sagalyn and Messrs. Altman, Edelman and Klopp. Other than Mr. Klopp, none of
the  committee's  members was an officer or employee of the Company during 1997.
No committee  member had any  interlocking  relationships  requiring  disclosure
under applicable rules and regulations.

         Mr. Zell and Ms.  Rosenberg  serve as members of the board of directors
of numerous non-public  companies owned or controlled in whole or in part by Mr.
Zell or his affiliates which do not have  compensation  committees,  and in many
cases,  the  executive  officers  of those  companies  include  Mr. Zell and Ms.
Rosenberg.

         For a  description  of  certain  relationships  and  transactions  with
members  of  the  board  of  trustees  or  their   affiliates,   see  "--Certain
Relationships and Related Transactions."

Executive and Senior Officers

         The following  sets forth the  positions  with the Company and selected
biographical  information  for the executive and senior  officers of the Company
who are not trustees.


   
                                       30

<PAGE>



         Carol J. Eglow has been a managing  director of the Company  since July
15, 1997.  Prior to that time, Ms. Eglow served as a principal of Victor Capital
and had been employed in various positions at such firm since June 1989. She was
previously  employed in various  positions at Chemical  Realty  Corporation  and
Merrill Lynch, Pierce, Fenner & Smith Incorporated.

         Jeremy  FitzGerald  has been a managing  director of the Company  since
July 15,  1997.  Prior to that time,  Ms.  FitzGerald  served as a principal  of
Victor Capital and had been employed in various positions at such firm since May
1990.  She  was  previously   employed  in  various   positions  at  PaineWebber
Incorporated.

   

    

         Donald  J.  Meyer has been a  managing  director  and Chief  Investment
Officer of the Company  since July 15, 1997.  From 1979  through July 1997,  Mr.
Meyer held  various  positions  at The First  National  Bank of Chicago  ("First
Chicago").  From 1989 until 1990,  Mr. Meyer served as Senior Credit Officer for
real estate at First Chicago.  From 1990 to 1993, Mr. Meyer, at different times,
was the head of the Real Estate  Enhancement  Division and the Asset Disposition
Department.  Mr. Meyer was the Senior Credit Officer for Product Risk Management
at First Chicago from 1993 until 1995.  From 1995 until 1997, Mr. Meyer was Head
of  Structural   Investments   and  managed  First   Chicago's   investments  in
non-investment grade tranches of commercial mortgage-backed securities. In 1991,
Mr. Meyer became a Senior Vice President at First Chicago.

         Edward L.  Shugrue  III has been the  chief  financial  officer  of the
Company since September 30, 1997 and a managing director and assistant secretary
of the Company since July 15, 1997.  Prior to that time, Mr. Shugrue served as a
principal of Victor Capital since January 1997. He previously served as director
of real estate for and a vice  president  of River Bank  America from April 1994
until June 1996  after  serving as a vice  president  of the bank since  January
1992. He was  previously  employed in various  positions at Bear,  Stearns & Co.
Inc.

Executive Compensation

         The  following  table  sets  forth for the years  indicated  the annual
compensation of the chief executive officer and the other executive  officers of
the Company who earned annual salary and bonus in excess of $100,000.

                           Summary Compensation Table
<TABLE>
<CAPTION>


                                                                                      Long Term
                                                        Annual Compensation         Compensation
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                      Securities
                                                                                      Underlying           Other
<S>                                   <C>           <C>             <C>               <C>               <C>    
Name and Principal Position           Year          Salary($)(1)    Bonus($)          Options(#)        Compensation

John R. Klopp
     Vice Chairman and Chief
     Executive Officer                1997          $935,964(2)     $500,000             75,000        $    992(4)

Craig M. Hatkoff
     Vice Chairman and Chairman
     of the Executive Committee       1997           935,964(2)      500,000             75,000             992(4)

Donald J. Meyer
     Managing Director and Chief
     Investment Officer               1997           139,773(3)      150,000             75,000          35,125(5)

Edward L. Shugrue III                 1997           275,067(1)      200,000             50,000             --
     Managing Director and Chief
     Financial Officer

</TABLE>

(1)      The Company paid total  compensation of $140,000,  $180,000 and $72,000
         to Frank M. Morrow, the Company's former chief executive  officer,  for
         the years ended 1997, 1996 and 1995, respectively.

   
                                       31

<PAGE>




(2)      Includes  $235,417  of base salary paid by the Company for the pro rata
         portion of each of Messrs.  Klopp and  Hatkoff's  $500,000  annual base
         salary,  payment of which  commenced  after the  acquisition  of Victor
         Capital by the Company.  Also includes an  allocation  equal to half of
         the $475,021 of total management fees ($237,511) paid by Victor Capital
         to  Valentine  Wildove &  Company,  Inc.,  a company  owned  equally by
         Messrs. Klopp and Hatkoff,  and $463,036 of capital  distributions made
         by Victor Capital to each of Messrs.  Klopp and Hatkoff.  The foregoing
         management  fees and capital  distributions  were paid or made prior to
         the acquisition of Victor Capital by the Company in July 1997.

(3)      Represents  pro rata  portion of  $300,000  annual base salary paid for
         portion of year employed.

(4)      Represents term life insurance premiums paid by the Company.

(5)      Represents relocation expenses paid by the Company.

Employment Agreements

         The Company is a party to employment  agreements with John R. Klopp and
Craig M. Hatkoff.  The  employment  agreements  provide for  five-year  terms of
employment  commencing  as of July 15,  1997.  On the fifth  anniversary  of the
commencement of the employment agreements,  and on each succeeding  anniversary,
the terms of the employment  agreements shall be automatically  extended for one
additional  year unless,  not later than three months prior to such  anniversary
date,  either  party shall have  notified  the other that it will not extend the
term of the  agreement.  The  employment  agreements  provide  for  base  annual
salaries of $500,000,  which will be  increased  each  calendar  year to reflect
increases in the cost of living and will otherwise be subject to increase in the
discretion of the Board of Trustees. Mr. Klopp and Mr. Hatkoff are also entitled
to annual incentive cash bonuses to be determined by the Board of Trustees based
on individual  performance and the  profitability of the Company.  Mr. Klopp and
Mr. Hatkoff are also  participants  in the Company's  1997  long-term  incentive
share plan (the "Incentive  Share Plan") and other employee benefit plans of the
Company.

         If the  employment of Mr. Klopp or Mr.  Hatkoff is  terminated  without
cause,  with good reason or  following  a change of control,  as those terms are
defined in the employment agreements, the affected employee would be entitled to
(i) a  severance  payment  equal to the  greater of the  amount  payable to such
employee over the remainder of the term of the employment agreement or an amount
equal to the aggregate base salary and cash incentive bonus paid to the employee
during the previous year;  (ii) continued  welfare  benefits for two years;  and
(iii)  automatic  vesting of all  unvested  share  options  such that all of the
employee's  share  options  would become  immediately  exercisable.  Each vested
option will remain exercisable for a period of one year following the employee's
termination.  The employment agreements provide for a non-competition  period of
one year if Mr. Klopp or Mr. Hatkoff terminates his employment voluntarily or is
terminated for cause.

         The Company is a party to an employment  agreement with Donald J. Meyer
which provides for a term of employment for two years. The employment  agreement
provides  for a base  annual  salary of  $300,000,  minimum  annual  bonuses  of
$150,000 at the end of 1997 and 1998,  and for  participation  in the  Incentive
Share Plan.


   
                                       32

<PAGE>



Incentive Share Option Plan

         The  following  table sets forth  share  options  issued in 1997 to the
executive officers named in the Summary  Compensation Table. The table also sets
forth the  hypothetical  gains that would exist for the share options at the end
of their ten-year terms,  assuming compound rates of appreciation of 5% and 10%.
The actual  future  value of the options  will depend on the market value of the
Company's Class A Common Shares.


                      Option/SAR Grants in Last Fiscal Year
<TABLE>
<CAPTION>
                                                                                          Potential Realizable Value at
                                                                                          Assumed Annual Rates of
                                                                                          Stock Price Appreciation for
                  Individual Grants                                                       Option Term(2)
             (a)                    (b)             (c)             (d)           (e)            (f)              (g)

                               Number of
                               Securities     % of Total
                               Underlying     Option/SARs
                               Options/       Granted to
                               SARs           Employees        Exercise or    Expira
                               Granted        in Fiscal        Base Price     tion
Name                           (#)(1)         Year             ($/sh)         Date             5% ($)          10% ($)
- -------------                  -------------  ---------------  ---------      -------          -------         -------

<S>                            <C>            <C>              <C>            <C>            <C>              <C>        
John R. Klopp                      75,000         13.9665%         $ 6.00       7/16/07      $283,002.58      $717,184.11
Craig M. Hatkoff                   75,000         13.9665           6.00        7/16/07      283,002.58       717,184.11
Donald J. Meyer                    75,000         13.9665           6.00        7/16/07      283,002.58       717,184.11
Edward L. Shugrue III              50,000          9.3110           6.00        7/16/07      188,668.39       478,122.73
</TABLE>

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

(1)      Represents  shares  underlying  share  options;  none of the  executive
         officers were granted SARs. One-third of the options become exercisable
         in equal increments on the first, second and third anniversaries of the
         date of grant.

(2)      The amounts of potential  realizable value,  which are based on assumed
         appreciation  rates of 5% and 10% prescribed by Securities and Exchange
         Commission  ("SEC") rules, are not intended to forecast possible future
         appreciation,  if any, of the  Company's  share  price.  The amounts of
         potential  value  with  respect  to  the  options  do not  account  for
         expiration  of  the  options  upon  termination  of  employment  or the
         phased-in exercise  schedule.  Future  compensation  resulting from the
         options is based  solely on the  actual  performance  of the  Company's
         share price in the trading market.


   
                                       33

<PAGE>



         The following  chart shows the 1997 year-end value of the share options
held by the  named  executive  officers.  None of the named  executive  officers
exercised share options during 1997.

                                            Year End 1997 Option/SAR Values
<TABLE>
<CAPTION>
                                    Number of Securities
                                   Underlying Unexercised              Value of Unexercised In-the-
                                    Options/SARs at Year                   Money Options/SARs at
                                            End #                              Year End (1)

<S>                              <C>            <C>                  <C>                <C>
Name                             Exercisable    Unexercisable        Exercisable        Unexercisable

John R. Klopp                       0               75,000              $0.00            $393,750.00
Craig M. Hatkoff                    0               75,000              $0.00            $393,750.00
Donald J. Meyer                     0               75,000              $0.00            $393,750.00
Edward L. Shugrue III               0               50,000              $0.00            $262,500.00
</TABLE>

(1)      Amounts  shown  represent  the market value of the  underlying  Class A
         Common Shares at year end  calculated  using the December 31, 1997, the
         NYSE closing  price per share of Class A Common  Shares of $11.25 minus
         the exercise  price of the share option.  The actual value,  if any, an
         executive may realize is dependent  upon the amount by which the market
         price of Class A Common  Shares  exceeds  the  exercise  price when the
         share options are  exercised.  The actual value realized may be greater
         or less than the value shown in the table.

Compliance with Section 16(a)

         Section 16(a) of the Exchange Act requires the  Company's  officers and
trustees, and persons who own more than ten percent of a registered class of the
Company's  equity  securities,  to file  reports  of  ownership  and  changes in
ownership  with the SEC and the NYSE.  Officers,  trustees  and greater than ten
percent  shareholders  are  required  by  regulation  of the SEC to furnish  the
Company with copies of all Section 16(a) forms they file.

         Based solely on its review of Forms 3, 4 and 5 and  amendments  thereto
available  to the  Company  and  written  representations  from  certain  of the
trustees,  officers and 10%  shareholders  that no form is required to be filed,
the Company  believes that no trustee,  officer or beneficial owner of more than
10% of its  Class A  Common  Shares  failed  to file on a timely  basis  reports
required  pursuant to Section  16(a) of the  Exchange  Act with  respect to 1997
except John McMahan, a former trustee of the Company,  who filed a Form 4 report
for January  1997 on or about  March 12, 1997 (30 days after the due date).  The
late Form 4 report  related to four  transactions.  Mr.  McMahan paid the profit
from the transactions to the Company on February 9, 1997.

   
                                       34

<PAGE>




Report on Executive Compensation*

Introduction

         Following the Company's  recapitalization and change in control on July
15,  1997,  a new  management  team was  appointed  and the  Company  thereafter
commenced full implementation of its current specialty finance business plan. At
that time,  the Board of  Trustees  formed  the  Compensation  Committee,  which
establishes  and  administers  the  compensation  and benefit  arrangements  for
officers  and key  employees  (except  to the extent  vested in the  Performance
Compensation  Committee  formed  at that  time).  The  Performance  Compensation
Committee was formed from the members of the Compensation Committee to establish
and administer the Company's  compensation  programs as they relate,  in certain
circumstances,  to executive officers of the Company. The Compensation Committee
may make  recommendations  to the Performance  Compensation  Committee,  but the
Performance Compensation Committee is empowered to accept or reject, or increase
or  decrease,  any  award  or  component  of  compensation  recommended  by  the
Compensation Committee.

Compensation for 1997

         The Company's 1997 executive  compensation consisted of three elements:
an annual  base  salary,  annual  bonus  compensation  and  long-term  incentive
compensation.

         Messrs.  Klopp and  Hatkoff  received  the pro rated  portion  of their
$500,000 annual salaries called for by their  employment  agreements  which were
approved by the Company's  former  trustees prior to the change in control.  The
other executive  officers also received the pro rated portions of their salaries
that were set by the incumbent Board of Trustees in July 1997. The  Compensation
Committee  believes  that the salaries of the Company's  executive  officers are
commensurate with prevailing  compensation  practices in the financial  services
industry.  The  various  salary  levels  among  the  executive  officers  depend
primarily upon individual levels of responsibility.

   
         The  Compensation  Committee's  goals with annual  bonus and  long-term
incentive  compensation  is to focus  executive  behavior on the  fulfillment of
annual and long-term business objectives,  and to create a sense of ownership in
the  Company  that  causes  executive  decisions  to be  aligned  with  the best
interests of the Company's shareholders. To that end, share options were granted
to the  Company's  executive  officers in July 1997 to  immediately  incentivise
their performance  following the commencement of the full  implementation of the
Company's  current  business  plan.  Messrs.  Klopp and Hatkoff each received an
initial  award of 75,000 share  options.  The size of the initial  option awards
depended upon an evaluation of the executive  officer's ability to influence the
Company's  long-term  performance.  Following  a  year-end  review of  executive
officer  performance  and  contribution to the  implementation  of the Company's
business  plan  and  the  further  capitalization  of the  Company  through  the
successful  completion of a $91.4 million  Offering and the  negotiation  of the
$150 million Credit Facility, the compensation  committees granted discretionary
bonuses and awards of restricted  shares and share  options.  Messrs.  Klopp and
Hatkoff  were each  awarded a  discretionary  bonus of $500,000  and an award of
100,000 share options.  Other executive officers received  discretionary bonuses
and awards of restricted shares and additional share options.
    

         In  determining  the  discretionary   compensation,   the  Compensation
Committee  credited  the  individual  contributions  made toward the  successful
initial  implementation  of the  Company's  business  plan as well as toward the
Company's  obtaining the additional  capitalization from the Offering and Credit
Facility. The Compensation Committee viewed the foregoing as critical events for
building future shareholder value over the long-term and determined that,

- --------
*  The  material in this report is not  "solicitation  material,"  is not deemed
   filed with the Commission, and is not incorporated by reference in any filing
   of the Company under the Securities Act of 1933 (the "Securities Act") or the
   Exchange Act,  whether made before or after the date hereof and  irrespective
   of any general incorporation language in any filing.


   
                                       35

<PAGE>




as such,  they  provided an  appropriate  framework  against which the committee
could evaluate the individual  executiveofficers'  contributions  in formulating
the  discretionary  awards.  In connection  with its  evaluation,  the committee
considered  the executive  officer's  level of job  responsibility  and relative
influence on the Company's ability to obtain its goals.

         The  Compensation  Committee is reviewing  the  Company's  compensation
program with a view toward  establishing  specific bonus and long-term incentive
plans  that  incorporate   performance  oriented  quantitative  and  qualitative
criteria and provide for the measurement and weighting  thereof.  The results of
the review will be reflected in the annual  incentive  and  long-term  incentive
compensation decisions for the fiscal year ending 1998.

   
         Section  162(m) of the Code limits the  deductibility  in the Company's
tax return of compensation  over $1 million to any of the executive  officers of
the Company  unless,  in general,  the  compensation  is paid pursuant to a plan
which is  performance-related,  non-discretionary  and has been  approved by the
Company's  stockholders.  The Performance  Compensation  Committee's policy with
respect to  Section  162(m) is to make every  reasonable  effort to ensure  that
compensation  is  deductible  to  the  extent  permitted  while   simultaneously
providing Company executives with appropriate rewards for their performance. The
Company did not pay any  compensation  during 1997 that would be  non-deductible
pursuant to Section 162(m).  However,  in the future, if, in the judgment of the
Performance  Compensation  Committee,  the advantages of a compensation  program
which does not satisfy the  conditions of Section  162(m)  outweigh the costs to
the Company of the  failure to satisfy  such  conditions,  the Company may adopt
such a  program  as in the case of the  restricted  shares  awarded  to  certain
executive officers.
    

Compensation Committee

Jeffrey A. Altman
Martin L. Edelman
John R. Klopp
Sheli Z. Rosenberg
Lynne B. Sagalyn


   
                                       36

<PAGE>



Performance Graph

         Set forth below is a line graph comparing the yearly  percentage change
in the cumulative total shareholder  return on Class A Common Shares against (i)
the cumulative  total return of companies listed on the New York Stock Exchange,
(ii) the  cumulative  total  return of the  companies  contained in the National
Association of Real Estate  Investment Trusts ("NAREIT") Hybrid REIT Share Index
and (iii) the cumulative  total return of the peer group selected by the Company
(Amresco Inc.,  Contifinancial Corp., Criimi Mae Group Inc., LNR Property Corp.,
Ocwen Financial  Corp.).  Prior to July 1997, the Company operated as a REIT and
therefore  previously  compared its shareholder  returns with the returns on the
foregoing NAREIT index. As a result of the commencement of its current specialty
finance business plan and the consequent  cessation of operations as a REIT, the
Company has determined  that a comparison of shareholder  returns to the returns
of its  selected  peer  group  companies  provides a more  appropriate  basis of
comparison.  The Company selected its peer group based on the nature of the real
estate  related  financial  services  provided  by and the kind of  lending  and
investing  activities  engaged in by the peer  group  companies.  The  five-year
period compared commences January 1, 1993 and ends December 31, 1997. This graph
assumes that $100 was  invested on January 1, 1993 in Capital  Trust and each of
the two indices and the peer group index, and that all cash  distributions  were
reinvested. The Class A Common Share price performance shown on the graph is not
necessarily indicative of future price performance.


                               [GRAPHIC OMITTED]

<TABLE>
<CAPTION>
                                Dec. 31,        Dec. 31,         Dec. 31,        Dec. 31,         Dec. 31,         Dec. 31,
                                    1992            1993             1994            1995             1996             1997
<S>                              <C>             <C>               <C>             <C>             <C>              <C>    
Capital Trust                    $100.00         $109.72           $88.33          $81.54          $149.48          $611.52
NYSE Market Index                $100.00         $113.54          $111.33         $144.36          $173.90          $228.78
NAREIT Hybrid                    $100.00         $121.18          $126.03         $155.01          $200.51          $222.07
Peer Group Index                 $100.00         $127.38          $126.17         $195.75          $290.05          $361.31

</TABLE>


   
                                       37

<PAGE>



         The  foregoing  price  performance  comparisons  shall  not  be  deemed
incorporated by reference by any general  statement  incorporating  by reference
this Proxy  Statement  into any filing  under the  Securities  Act, or under the
Exchange Act,  except to the extent that the Company  specifically  incorporates
this graph by  reference,  and shall not  otherwise  be deemed  filed under such
acts.

Security Ownership of Certain Beneficial Owners and Management

   
         The following table sets forth as of August __, 1998,  unless otherwise
indicated, certain information with respect to the beneficial ownership of Class
A Common  Shares and Class A Preferred  Shares,  and the voting power  possessed
thereby  (based on  18,213,816  Class A Common  Shares  and  12,267,658  Class A
Preferred  Shares  outstanding  on that date),  by (i) each person  known to the
Company to be the  beneficial  owner of more than 5% of each of the  outstanding
Class A Common  Shares and the Class A Preferred  Shares,  (ii) each trustee and
named executive  officer of the Company who is a beneficial owner of any Class A
Common  Shares or Class A Preferred  Shares and (iii) all trustees and executive
officers of the Company as a group. Such information (other than with respect to
trustees and officers of the Company) is based on a review of  statements  filed
with the Commission  pursuant to Sections 13(d), 13(f) and 13(g) of the Exchange
Act with respect to the Company's Class A Common Shares.

<TABLE>
<CAPTION>
                                                  Class A Common Shares              Class A Preferred Shares
                                             --------------------------------    ---------------------------------
                                                  Amount and Nature of               Amount and Nature of
                                                  Beneficial Ownership(1)            Beneficial Ownership(1)
                                             --------------------------------    ---------------------------------

   Five Percent Shareholders,                                         Percent                        Percent of
 Trustees and Executive Officers                  Number              of Class       Number          Class            Voting Power
- ------------------------------------         ---------------------    --------   -----------------   -----------      -------------

<S>                                              <C>                  <C>     <C>                    <C>              <C>  
Veqtor Finance Company, LLC (2)(3)               6,959,593(3)         38.2%   12,267,658(3)              100%             63.1%
FMR Corp. (4)                                    2,357,982            12.9       --                       --               7.7
EOP Operating Limited Partnership(5)             4,273,500(5)         19.0       --                       --              12.3
General Motors Investment                        4,273,500(5)         19.0       --                       --              12.3
Management Corporation(5)
Vornado Realty, L.P.(5)                          4,273,500(5)         19.0       --                       --              12.3
Jeffrey A. Altman                                   30,000             *         --                       --                *
Thomas E. Dobrowski                                   --               --        --                       --               --
Martin L. Edelman                                   11,116(7)          *         --                       --                *
Gary R. Garrabrant (6)                               2,782(7)          *         --                       --                *
Craig M. Hatkoff (3)(6)                          7,002,593(8)(9)      38.4    12,267,658(8)              100              63.2
John R. Klopp (3)(6)                             6,984,593(8)(9)      38.3    12,267,658(8)              100              63.2
Sheli Z. Rosenberg (6)                               2,782(7)          *         --                       --                *
Steven Roth                                            --              --        --                       --               --
Lynne B. Sagalyn                                    11,116(7)          *         --                       --                *
Samuel Zell (3)(6)                               6,962,375(8)         38.2    12,267,658(8)              100              63.1
Donald J. Meyer                                    30,000(10)          *         --                       --                *
Edward L. Shugrue III                              38,667(10)          *         --                      --                 *
All executive officers and trustees as a         7,126,838            38.9%   12,267,658(8)              100%             63.4
group (12 persons) (3)(6)
</TABLE>

*   Represents less than 1%.


   
                                       38

<PAGE>


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

(1)      The number of shares owned are those beneficially  owned, as determined
         under  the  rules  of  the  Commission,  and  such  information  is not
         necessarily  indicative of beneficial  ownership for any other purpose.
         Under such rules,  beneficial ownership includes any shares as to which
         a person has sole or shared  voting power or  investment  power and any
         shares which the person has the right to acquire within 60 days through
         the exercise of any option, warrant or right, through conversion of any
         security  or  pursuant  to the  automatic  termination  of a  power  of
         attorney or  revocation  of a trust,  discretionary  account or similar
         arrangement.

(2)      Capital Trust Investors Limited Partnership  ("CTILP") and V2 Holdings,
         LLC ("V2") are the sole managing and common  members of Veqtor  Finance
         Company,  LLC, a Delaware limited  liability  company  ("Veqtor").  The
         general partner of CTILP is SZ Investments  LLC, the managing member of
         which  is  Zell  General  Partnership,   Inc.  ("Zell  GP").  The  sole
         stockholder  of Zell GP is the Samuel Zell  Revocable  Trust (the "Zell
         Trust").  Mr.  Samuel  Zell  serves as the  trustee of the Zell  Trust.
         Messrs.  John R. Klopp and Craig M. Hatkoff are the sole members of V2.
         The  address of Veqtor is c/o Capital  Trust,  605 Third  Avenue,  26th
         Floor, New York, New York 10016.

(3)      John R. Klopp, Craig M. Hatkoff and Samuel Zell collectively indirectly
         control the affairs of Veqtor. Each of Messrs.  Hatkoff, Klopp and Zell
         disclaim beneficial ownership of the Common Shares and Preferred Shares
         owned  by  Veqtor.   In  1997,  Veqtor  issued  $50.0  million  of  12%
         convertible  redeemable  notes ("Veqtor  Notes") to four  institutional
         lenders to fund the purchase of its Company Shares. In 1998, the Veqtor
         Notes were converted into preferred units of Veqtor ("Veqtor  Preferred
         Units")  by   agreement   among   Veqtor's   common   members  and  the
         institutional  lenders.  The foregoing  persons entered into an amended
         and restated limited  liability  agreement of Veqtor (the "Restated LLC
         Agreement")  which provided for, among other things,  the conversion of
         the Veqtor Notes into Veqtor  Preferred  Units and the admission of the
         institutional  lenders as preferred members of Veqtor. The Restated LLC
         Agreement  provides that the Veqtor  Preferred Units may be redeemed by
         the Company or the holders  thereof for a portion of the Company Shares
         at  any  time  after  July  15,  1999.  Pursuant  to the  Restated  LLC
         Agreement,  if all Veqtor  Preferred Units were redeemed by the holders
         thereof for Company Shares on July 16, 1999 (the earliest possible date
         of redemption),  Veqtor's  preferred  members would receive in exchange
         for their units an aggregate  of 9,648,946 of the Company  Shares owned
         by Veqtor;  if all Veqtor  Preferred Units were redeemed by the Company
         at any time on or after July 16, 1999 prior to July 15, 2000,  Veqtor's
         preferred  members  would  receive  in  exchange  for  their  units  an
         aggregate of 9,899,710 of the Company Shares owned by Veqtor  (assuming
         redemption on the earliest possible date of redemption, July 16, 1999).
         In addition,  in  connection  with the Offering,  CTILP,  V2 and Veqtor
         entered into an  agreement  with the Company  that,  in the case of any
         redemption  of  all of  the  preferred  units  then  authorized  by the
         original  limited  liability  company  agreement of Veqtor in effect at
         such time (the  "Original LLC  Agreement")  for the portion of Veqtor's
         Company Shares  specified in the original LLC  Agreement,  Veqtor shall
         convert the remaining Class A Preferred Shares owned by it into Class A
         Common  Shares.  CTILP,  V2 and Veqtor also  agreed  that Veqtor  shall
         redeem the then  authorized  preferred  units on the earliest date upon
         which  Veqtor  has the  right to effect  such  redemption.  Veqtor  has
         confirmed to the Company that the foregoing  agreements obligate Veqtor
         to convert its Class A Preferred Shares and redeem the Veqtor Preferred
         Units,  as the  case  may be,  according  to the  timetables  specified
         therein.

(4)      Beneficial  ownership  information  as of December 31, 1997 is based on
         the Schedule 13G jointly filed by FMR Corp. ("FMR"),  Edward C. Johnson
         3rd, Abigail P. Johnson,  Fidelity Management and Research Company (the
         "FMR  Advisor")  and  Fidelity  Growth & Income  Fund (the "FGI  Fund")
         reporting  ownership of shares by the FGI Fund and other funds  advised
         by the  FMR  Advisor.  FMR  and  the  FMR  Advisor  are  located  at 82
         Devonshire Street, Boston, Massachusetts, 02109.

(5)      Represents  shares which may be obtained upon conversion of $50,000,000
         in  liquidation  amount of 8.5%  Step Up  Convertible  Trust  Preferred
         Securities  issued  by  the  Company's   consolidated  statutory  trust
         subsidiary,  CT Convertible  Trust I, to each of EOP Operating  Limited
         Partnership  ("EOP"),  Mellon Bank N.A., as trustee for General  Motors
         Hourly-Rate Employes Pension Trust and General Motors Salaried Employes
         Pension Trust (collectively the "GM Trusts"),  and Vornado Realty, L.P.
         ("VNO"). General Motors Investment Management Corporation ("GMIMCO") is
         the  investment  advisor to the GM Trusts and in that  capacity has the
         power to direct Mellon Bank,  N.A. as to the voting and  disposition of
         the shares  beneficially  owned by GM Trusts. The address of EOP is Two
         North Riverside Plaza,  Chicago,  Illinois 60606. The address of VNO is
         c/o Vornado  Realty Trust,  Park 80 West,  Plaza II, Saddle Brook,  New
         Jersey 07663. The address of GMIMCO is 767 Fifth Avenue,  New York, New
         York 10153.

(6)      Messrs.  Zell,  Klopp,  Hatkoff and Garrabrant  and Ms.  Rosenberg hold
         indirect economic ownership  interests in Veqtor equal to approximately
         34.2%, 25%, 25%, 4.5% and 4.5%, respectively.

(7)      Includes  2,782 shares which may be obtained upon  conversion of vested
         share units and,  in the case of Mr.  Edelman  and Dr.  Sagalyn,  8,333
         shares issuable upon the exercise of vested share options.

(8)      Includes the 6,959,593 Class A Common Shares and the 12,267,658 Class A
         Preferred  Shares owned by Veqtor.  The inclusion of such shares in the
         table  shall  not be  construed  as an  admission  that any of  Messrs.
         Hatkoff, Klopp and Zell are beneficial owners of such shares within the
         meaning of Section  13(d) of the Exchange Act.  Also  includes,  in the
         case of Mr. Zell, 2,782 shares which may be obtained upon conversion of
         vested share units.

(9)      Includes  25,000  shares  issuable  upon the  exercise of vested  share
         options held by each of Messrs. Hatkoff and Klopp.

(10)     Includes  20,000  and  5,000  shares  for Mr.  Shugrue  and Mr.  Meyer,
         respectively, that are the subject of restricted share awards for which
         the recipients retain voting rights.  Includes 16,666 and 25,000 shares
         issuable upon the exercise of vested share options held by Mr.  Shugrue
         and Mr. Meyer, respectively.
    


   
                                       39

<PAGE>



Buy/Sell Agreement

         Veqtor,  CTILP,  V2 and  Messrs.  Klopp and  Hatkoff  are parties to an
agreement,  dated July 15, 1997, that contains buy/sell  provisions  pursuant to
which (i) one member of Veqtor may purchase from or sell to the other member its
interests  in Veqtor or (ii) one member of V2 or CTILP may purchase the other V2
member's interest in V2 (the "Buy/Sell  Agreement").  Pursuant to the agreement,
from and after July 15, 2000,  either CTILP or V2 as the  initiating  party (the
"Initiating  Party")  may  initiate  the  buy/sell  process  by  notifying  (the
"Buy/Sell Notice") the other party (the "Responding Party") of its desire either
to sell for cash all of its Veqtor  Common  Units (as  defined  in the  Buy/Sell
Agreement)  to the  Responding  Party or to purchase  for cash all of the Veqtor
Common Units owned by the Responding  Party, in each case, at the per unit price
specified by the Initiating Party (the "Specified  Price").  Upon receipt of the
Buy/Sell Notice,  the Responding Party must within 150 days elect either to sell
its Veqtor  Common  Units to the  Initiating  Party or purchase  the  Initiating
Party's  Veqtor Common Units at the Specified  Price.  If the  Responding  Party
fails to respond to the Buy/Sell  Notice,  it shall be deemed to have elected to
sell its Veqtor Common Units at the Specified Price.

         The Buy/Sell Agreement provides that upon the termination of employment
(including through death or disability) with the Company of either John R. Klopp
or Craig M. Hatkoff (the "Departing Person") other than by voluntary termination
(the "Termination Event"), whomever of Messrs. Klopp or Hatkoff has not been the
subject of the Termination  Event (the "Remaining  Person") shall have the right
to purchase  all of the  interests in V2 then held by the  Departing  Person for
cash at their fair  market  value as defined in the  Buy/Sell  Agreement  ("Fair
Market Value"). If the Remaining Person does not purchase the Departing Person's
interest in V2, the Buy/Sell  Agreement provides that CTILP shall have the right
to purchase  for cash from V2 50% of the Veqtor  Common Units then held by V2 at
their  fair  market  value,  upon  which  purchase  V2 shall  distribute  to the
Departing  Person (or his estate or  representative)  an amount equal to the net
proceeds  of such sale  reduced  by 50% of V2's  aggregate  liabilities  in full
redemption  of the  interest  in V2 then held by the  Departing  Person  (or his
estate or representative). If CTILP does not elect to purchase the Veqtor Common
Units held by V2 pursuant to the foregoing, (i) Veqtor must distribute to V2 50%
of its assets that V2 would be entitled to receive upon a liquidation  of Veqtor
(whereupon V2's economic  interest in Veqtor shall be  correspondingly  reduced)
and (ii) V2 must  distribute to the Departing  Person 50% of such assets reduced
by 50% of  V2's  aggregate  liabilities  in  full  redemption  of the  Departing
Person's interest in V2.

         Pursuant to the Buy/Sell Agreement,  upon the voluntary  termination of
employment  with  the  Company  of  either  of  Messrs.  Klopp or  Hatkoff  (the
"Voluntarily Departing Person"),  CTILP shall have the right to purchase from V2
50% of the Veqtor  Common  Units  then held by V2 for cash at their fair  market
value,  upon such  purchase V2 shall  distribute  to the  Voluntarily  Departing
Person an amount  equal to the net  proceeds of such sale reduced by 50% of V2's
aggregate  liabilities in full redemption of the interest in V2 then held by the
Voluntarily Departing Person. If CTILP does not purchase the Veqtor Common Units
pursuant to the foregoing, the agreement provides that whomever of Messrs. Klopp
or Hatkoff is not the Voluntarily  Departing Person (the "Voluntarily  Remaining
Member") shall have the right to purchase all of the interest in V2 then held by
the  Voluntarily  Departing  Person for cash at its Fair  Market  Value.  If the
Voluntarily  Remaining  Member does not purchase from the Voluntarily  Departing
Person all of the interest in V2 then held by the Voluntarily  Departing  Person
for cash at its Fair Market  Value  pursuant to the  foregoing,  (i) Veqtor must
distribute  to V2 50% of its assets  that V2 would be  entitled  to receive in a
liquidation  of Veqtor  (whereupon  V2's  economic  interest in Veqtor  shall be
correspondingly  reduced)  and  (ii)  V2  must  distribute  to  the  Voluntarily
Departing Person 50% of such assets reduced by 50% of V2's aggregate liabilities
in full redemption of the Voluntarily Departing Person's interest in V2.

         Pursuant to the Buy/Sell Agreement,  upon the termination of employment
with the Company of both Messrs.  Klopp and Hatkoff,  within any 30-day  period,
for any or no reason,  whether  voluntary  or  involuntary,  including,  without
limitation,  by reason of death or  disability,  CTILP  shall  have the right to
purchase  from V2 all of the  Veqtor  Common  Units  then held by V2 for cash at
their Fair Market  Value.  If CTILP does not  purchase  the Veqtor  Common Units
pursuant to the foregoing, Veqtor shall distribute to V2 100% of its assets that
V2 would be entitled to receive upon a liquidation of Veqtor in full  redemption
of 100% of the Veqtor Common Units then held by V2.

         Pursuant to the Buy/Sell Agreement,  upon the termination of employment
with the  Company  of either of Messrs.  Klopp or Hatkoff  for any or no reason,
whether voluntary or involuntary, including, without limitation, by

   
                                       40

<PAGE>



reason  of his  death or  disability,  following  by more than 30 days the prior
termination of employment with the Company of the other individual for any or no
reason,  whether voluntary or involuntary,  including,  without  limitation,  by
reason of his death or  disability,  CTILP shall have the right to purchase from
V2 all of the Veqtor  Common Units then held by V2 for cash at their Fair Market
Value.  If CTILP does not  purchase  the Veqtor  Common  Units  pursuant  to the
foregoing,  Veqtor  shall  distribute  to V2 100% of its assets that V2 would be
entitled to receive upon a liquidation  of Veqtor in full  redemption of 100% of
the Veqtor Common Units then held by V2.

         The Buy/Sell  Agreement  prohibits  the transfer of Veqtor Common Units
and interests in V2 except to permitted  transferees as defined in the agreement
or pursuant to right of first refusal provision contained in the agreement.  The
Buy/Sell  Agreement  contains  provisions  governing  the  management of Veqtor.
Pursuant to such provisions, in the event that V2 and CTILP do not hold the same
number of Veqtor Common Units, then, notwithstanding anything to the contrary in
the operating agreement governing Veqtor (the "Veqtor Operating Agreement"), all
matters to be determined by V2 and CTILP as the managing members of Veqtor shall
be  determined as between V2 and CTILP by an  affirmative  vote of a majority of
the Veqtor  Common  Units then held by V2 and CTILP,  and V2 and CTILP  shall be
bound to act on such matter as managing members in the manner determined by such
vote. The agreement  provides that no permitted  transferee or other third party
transferee  shall be entitled to be  appointed,  or otherwise act as, a managing
member of Veqtor.

         The Buy/Sell  Agreement provides that  notwithstanding  anything to the
contrary  in the Veqtor  Operating  Agreement,  as long as V2 and CTILP hold the
same  number of Veqtor  Common  Units,  each  shall be  entitled  to direct  the
nomination  of an equal  number of  trustees/directors  of the  Company,  and if
Veqtor shall be entitled to nominate an odd number of trustees/directors, V2 and
CTILP shall jointly select one of the trustee/director nominees. If V2 and CTILP
do not hold the same  number  of  Veqtor  Common  Units,  then,  notwithstanding
anything to the contrary in the Veqtor  Operating  Agreement,  V2 and CTILP each
shall be entitled  to direct the  nomination  of a number of  trustees/directors
equal to their relative percentage holdings of Veqtor Common Units multiplied by
the total number of trustees/directors which Veqtor is then entitled to nominate
(rounded to the nearest whole number).

Certain Relationships and Related Transactions

Interest Purchase Agreement

         In  connection  with the  acquisition  of Victor  Capital,  the Company
entered into an interest  purchase  agreement,  dated as of June 16, 1997,  with
John R. Klopp, Craig M. Hatkoff and Valentine Wildove & Company,  Inc., pursuant
to which the  Company  acquired  partnership  interests  in Victor  Capital  and
certain of its  affiliated  entities  for a purchase  price of $5  million.  The
purchase price under the interest purchase  agreement is payable by the delivery
by the Company to the sellers of the non-interest bearing acquisition notes (the
"Acquisition   Notes").  The  Acquisition  Notes  provide  for  ten  semi-annual
principal  amortization  payments  in  equal  installments.  Mr.  Klopp  and Mr.
Hatkoff,  each of whom is a trustee of the Company, each received an Acquisition
Note in the principal amount of $2,162,500.  Valentine Wildove & Company,  Inc.,
in which  Messrs.  Klopp and Hatkoff are each 50% owners,  received  $675,000 in
principal amount of the Acquisition Notes.

         The  interest  purchase   agreement  provides  that  the  sellers  will
indemnify  the  Company  from all  damages  as a  result  of any  breach  of any
representation,  warranty, covenant or agreement of the sellers contained in the
interest  purchase  agreement.  The Company's right to  indemnification  and the
seller's obligation to provide  indemnification  with respect to any breach of a
representation or warranty continue until July 15, 1999.

Investment Agreement

         Pursuant to the terms of the preferred share purchase agreement,  dated
as of June 16,  1997,  by and between  the  Company and Veqtor (the  "Investment
Agreement"),  on July 15, 1997,  the Company sold  12,267,658  Class A Preferred
Shares  to  Veqtor  for an  aggregate  purchase  price  of  $33.0  million.  The
Investment  Agreement  contains  certain  restrictive  covenants  binding on the
Company.  The Investment  Agreement provides that the Company will not amend the
Current  Declaration  of Trust  unless (i) the Company has given  Veqtor no less
than 15 days  prior  notice of such  change and (ii) the Board of  Trustees  has
reasonably determined that the amendment does not contravene or violate the

   
                                       41

<PAGE>



provisions  of the  Investment  Agreement  or the terms of the Class A Preferred
Shares.  The Company has agreed that, so long as any Class A Preferred Shares or
Class B Preferred Shares remain outstanding, without the affirmative vote of the
holders of more than 50% of the Class A  Preferred  Shares and Class B Preferred
Shares then  outstanding,  voting as a single class,  the Company will not incur
any indebtedness if the Company's debt-to-equity ratio would exceed 5 to 1.

         The Company has also agreed in the  Investment  Agreement only to issue
shares that are Junior  Shares and only to issue  Class B Preferred  Shares upon
the conversion of any Class A Preferred  Shares.  "Junior Shares" are defined as
common  shares  and any other  class or series of shares of the  Company  now or
hereafter authorized, issued or outstanding that are subject, under the terms of
the Current Declaration of Trust, to the following restrictions and limitations:
(i) no  dividend or  distribution  can be declared or paid on the shares of such
class or series  unless all accrued  dividends  and other  amounts then due with
respect to the Class A Preferred  Shares and Class B Preferred Shares shall have
been paid in full; (ii) in the event of any liquidation,  dissolution or winding
up of the  Company,  either  voluntary  or  involuntary,  the holders of Class A
Preferred  Shares and Class B Preferred  Shares shall be entitled to receive out
of the assets of the Company  available for  distribution to  shareholders,  the
liquidation  preference with respect to the Class A Preferred Shares and Class B
Preferred Shares and any accrued and unpaid dividends thereon before any payment
shall be made or any assets  distributed  to the  holders of such other class or
series of shares of the  Company;  and (iii)  shares of such class or series are
not required to be redeemed under any circumstances, either at the option of the
Company  or of  any  holder  thereof,  unless  all of the  outstanding  Class  A
Preferred  Shares and Class B Preferred Shares have theretofore been redeemed or
converted.

         The Investment  Agreement provides for certain registration rights with
respect  to  securities  of the  Company  held  by  Veqtor  at the  time  of the
Investment,  to the extent such securities  (whether or not converted into other
securities  of the Company)  continue to be held by Veqtor or the  Institutional
Investors  (as such  term is  defined  in the  Investment  Agreement)  (or their
respective  transferors).  The holders of such registrable  securities will have
the right to request that the Company prepare and file up to three  registration
statements  under  the  Securities  Act  covering  all or any  portion  of  such
registrable  securities.  In  addition,  if  the  Company  proposes  to  file  a
registration  statement  at any time,  the  Company  has  agreed to use its best
efforts,  upon Veqtor's and the other holders' request, to cause any shares held
by  Veqtor  and the  other  holders  to be  included  in such  registration.  In
connection  with any  securities  registration,  Veqtor  and the other  holders,
respectively,  have  agreed  to  pay  all  underwriting  discounts  and  selling
commissions on the shares  registered on behalf of Veqtor and the other holders.
All other costs of registration are to be paid by the Company.

   
Sharing Agreement

         Pursuant to an oral agreement with The Peregrine Real Estate Trust (the
"Former Parent"), costs for certain general administrative  services,  including
executive services (including the services of Mr. Morrow),  accounting services,
treasury  services,  financial  reporting  and  internal  bookkeeping  services,
shareholder  relations,  and directors' and officers' insurance were shared with
the Former Parent. The shared costs were allocated to the Company and the Former
Parent  based  upon their  respective  asset  values  (real  property  and notes
receivable),  subject  to  annual  negotiation.   Pursuant  to  this  agreement,
approximately  $435,000 and $258,000 was charged to operations in 1995 and 1996,
respectively.  As of  December  31,  1996,  the Company  owed the Former  Parent
approximately $31,000 pursuant to the cost sharing agreement.  The agreement was
terminated on January 7, 1997 and all amounts owed thereunder were paid.

Reimbursement Agreement

         Pursuant to an expense reimbursement  arrangement with EGI, the Company
has  agreed  to  reimburse  EGI the  costs for  certain  general  administrative
services  to  the  Company,   including,   among  others,  certain  legal,  tax,
shareholder relations and insurance acquisition services,  which are provided by
employees of EGI. As of December 31, 1997, the Company had charged to operations
approximately $82,000.
    


   
                                       42

<PAGE>



Relationships with Martin L. Edelman

         Martin L.  Edelman,  a trustee of the Company,  is of counsel to Battle
Fowler  LLP,  a New York City law firm that is  representing  the  Company  with
respect to various matters,  including,  without limitation,  the Reorganization
contemplated  hereby,  and has  represented  the Company and certain  affiliates
thereof,  including  Victor  Capital,  in the past with respect to various legal
matters.  The Company  expects to continue to engage Battle Fowler LLP after the
completion of the Reorganization.

   
Relationship with Rosenberg & Liebentritt, P.C.

         During  1997,  the  Company   retained  the  services  of  Rosenberg  &
Liebentritt,  P.C., a law firm which  performs legal  services  exclusively  for
entities in which Samuel Zell, chairman of the board of trustees of the Company,
has an interest.

Asset Management Agreements

         VP Metropolis  Services,  LLC, a wholly owned subsidiary of the Company
("VPM"), is a party to an asset management  agreement (the "VPM Asset Management
Agreement") with MVB Metropolis  Properties,  L.P. ("MVB") pursuant to which VPM
has agreed to manage, service and administer certain real estate assets owned by
MVB and its affiliates,  initially including a New York City property consisting
of 46 condominium units and a pool of 18 mortgages secured by properties located
throughout the Unites States. John R. Klopp and Craig M. Hatkoff,  both trustees
of the Company, are each 25.05% owners of VP-LP, LLC, which owns a 1.0% interest
in MVB. In addition,  Mr. Klopp is a vice president of MVB Metropolis Corp., the
general  partner and a 1.0% owner of MVB.  Pursuant to the VPM Asset  Management
Agreement,  fees  of  $247,219,  $149,069  and  $149,090  were  paid  to VPM and
recognized as income by the Company during 1995, 1996 and 1997, respectively.

         Victor Asset Management Partners, LLC, a wholly owned subsidiary of the
Company ("VAMP"),  is a party to an asset management  agreement (the "VAMP Asset
Management  Agreement I") with S.H. Mortgage  Acquisition,  LLC ("S.H.  Mortgage
Acquisition")  pursuant  to  which  VAMP  has  agreed  to  manage,  service  and
administer certain real estate assets owned by S.H. Mortgage Acquisition and its
affiliates, initially including 21 loans secured by various properties and other
assets located in New Jersey.  Messrs. Klopp and Hatkoff are managing members of
VP-NJ,  LLC,  which owns a 1.0%  interest in and is the managing  member of S.H.
Mortgage Acquisition. Pursuant to the VAMP Asset Management Agreement I, fees of
$126,406,  $401,912 and $313,977  were paid to VAMP and  recognized as income by
the Company during 1995, 1996 and 1997, respectively.

         VAMP is also a party to an asset management  agreement (the "VAMP Asset
Management Agreement II") with RE Acquisition,  LLC ("RE Acquisition")  pursuant
to which VAMP has agreed to manage,  service and administer  certain real estate
assets owned by RE Acquisition, initially including a pool of five mortgages and
other  rights  relating to real  properties  located in New York and New Jersey.
Messrs. Klopp and Hatkoff are managing members of VPC Partners,  LLC, which owns
a 0.7772% interest in RE Acquisition.  In addition, Mr. Klopp is a manager of RE
Acquisition.  Pursuant  to the  VAMP  Asset  Management  Agreement  II,  fees of
$380,566 were paid to VAMP and recognized as income by the Company during 1997.

Trust Preferred Private Placement and Co-Investment Agreement

         On July 28, 1998, the Company  privately placed  $50,000,000  aggregate
liquidation  amount of the Trust  Preferred  Securities to each of EOP Operating
Limited Partnership ("EOP"),  Vornado Realty, L.P. ("VNO") and Mellon Bank N.A.,
as trustee for General Motors  Hourly-Rate  Employees  Pension Trust and General
Motors Salaried Employees Pension Trust.  Samuel Zell,  chairman of the board of
trustees  of the  Company,  is the  chairman  of the board of trustees of Equity
Office Properties Trust, the managing general partner of EOP. In connection with
the foregoing transaction,  the Company entered into a Co-Investment  Agreement,
dated  as of July  28,  1998,  with  EOP,  VNO  and  General  Motors  Investment
Management Corporation  ("GMIMCO"),  as agent for and for the benefit of pension
plans of General Motors  Corporation and its  affiliates,  pursuant to which the
Company, subject to certain terms and conditions,  is obligated to extend to the
other  parties to such  agreement  the  opportunity  to co-invest in any loan or
other investment for which the Company in its sole and absolute discretion seeks
to obtain co-investors.  Subsequently, on August 13, 1998, Steven Roth, chairman
of the board of directors of Vornado Realty Trust,  the managing general partner
of VNO, and Thomas E. Dobrowski,  a managing director of GMIMCO,  were appointed
trustees of the Company.
    


                                       43

<PAGE>



          PROPOSAL 4 -- APPROVAL OF AMENDED AND RESTATED INCENTIVE PLAN


         CERTAIN  ASPECTS OF THIS PROPOSAL ARE  SUMMARIZED  BELOW.  THIS SUMMARY
DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
THE  COMPLETE  TEXT  OF THE  AMENDED  INCENTIVE  PLAN  ATTACHED  TO  THIS  PROXY
STATEMENT/PROSPECTUS  AS ANNEX C.  SHAREHOLDERS ARE URGED TO READ THE ANNEXES TO
THIS PROXY  STATEMENT/PROSPECTUS  IN THEIR ENTIRETY. ALL CAPITALIZED TERMS WHICH
ARE NOT DEFINED HEREIN ARE DEFINED IN THE AMENDED AND RESTATED INCENTIVE PLAN.

         The Company instituted the 1997 Long-Term  Incentive Share Plan in July
1997 (the "Original  Incentive Plan"). The Amended and Restated Share Plan would
amend such  Original  Incentive  Plan to  increase  the number of Class A Common
Shares  authorized  for issuance  under the plan. The increase in the authorized
shares will allow the Board of Trustees'  committees  administering  the plan to
grant awards to the Company's  officers,  consultants and employees in excess of
the current share limit. The Company wishes to preserve the ability to make such
awards so that it can attract and retain  officers,  consultants  and  employees
with the incentives provided by Awards provided under the plan.

         The Amended and Restated  Incentive  Plan  contains an  amendment  that
includes  a  so-called  "evergreen"  limitation  on the number of Class A Common
Shares  that can be  granted in respect  of Awards  made under the  Amended  and
Restated Incentive Plan (i.e., the Amended and Restated Incentive Plan expresses
the maximum  number of shares which may be granted in respect of Awards in terms
of a percentage of outstanding  shares (on a fully diluted basis with respect to
Class A  Common  Share  underlying  any  outstanding  Class B Common  Shares  or
Preferred  Shares).  The Board of Trustees adopted this amendment to ensure that
the Company can continue to grant Awards to officers,  consultants and employees
at levels determined appropriate by the committees  administering the plan. This
type of limitation will replenish the Class A Common Shares  available under the
Amended and Restated Incentive Plan, without the need for further amendment,  in
the  event  there is an  increase  in the  number of Class A Common  Shares  the
Company has outstanding.  The limit contained in the Original Incentive Plan was
shared with the Company's  1997  Non-Employee  Trustee Share Plan (the "Original
Trustee  Plan") so that the maximum number of shares that may be made subject to
Awards under the  Original  Incentive  Plan is reduced by the maximum  number of
shares made the subject of Awards under the Original  Trustee  Plan.  Consistent
with the foregoing,  Amended and Restated  Incentive Plan provides for a pool of
shares  that may be made the  subject  of  Awards  under  both the  Amended  and
Restated  Incentive Plan and the Amended and Restated  Trustee Plan equal to ten
percent (10%) of the outstanding Class A Common Shares (on a fully diluted basis
with  respect to certain  convertible  securities),  calculated  generally  with
respect to the number of Class A Common Shares  outstanding  (on a fully diluted
basis with respect to certain convertible  securities) as of the last day of the
prior  calendar year.  Due to a technical tax law  requirement,  the Amended and
Restated  Incentive Plan  specifies  that no more than  2,500,000  shares may be
issued  pursuant to ISOs granted under the Amended and Restated  Incentive Plan.
Although the Board of Trustees has no intention to grant that number of ISOs, it
selected that approximate number of shares currently available under the Amended
and Restated Incentive Plan as a means of setting an outside limitation.

         In  addition,   the  Amended  and  Restated   Incentive  Plan  contains
amendments  which  permit  the  granting  of  Awards  that  do  not  quality  as
"performance-based  compensation" and changes the per individual limit on Awards
from an aggregate  limit of 500,000 shares to an annual limit of 500,000 shares.
These changes are designed to increase the Committee's  flexibility in designing
competitive  awards, for example, by using grants of restricted shares that vest
over time or larger option grants with longer vesting schedules.  The amendments
also  permit the  Committee  to allow  retirees  to  exercise  options for up to
one-year  following  retirement and, with respect to  performance-based  Awards,
measure  performance  through the date of the  awardee's  death,  disability  or
retirement  and permit the use of asset  growth as an objective  measurement  of
performance.  The Board  believes all of these changes will give the Committee a
greater ability to attract and retain highly qualified executives and employees.

         The Amended and  Restated  Incentive  Plan has been  designed to comply
with Section  162(m) of the Code,  which  generally  denies a tax  deduction for
annual compensation exceeding $1,000,000 paid to the chief executive officer and
the four other most highly  compensated  officers of a public company  ("Covered
Employees").   Certain  types  of  compensation,   including  "performance-based
compensation,"  are generally excluded from this deduction limit. It is expected
that   the   Committee   will  aim  to  make   Awards   that   will   constitute
"performance-based compensation" under

   
                                       44

<PAGE>



Section 162(m) of the Code. However, the amendments contained in the Amended and
Restated  Incentive  Plan permit the  granting of Awards that do not so qualify.
If, in the judgment of the  Committee,  the benefits of granting  Awards that do
not satisfy the criteria for "performance-based compensation" outweigh the costs
to the Company in granting such Awards, the Committee may determine to make such
Awards.  Share Unit Awards  will count  toward the annual  $1,000,000  deduction
limit.  In an  effort to  ensure  that  Awards  under  the plan can  qualify  as
"performance-based  compensation,"  the Amended and Restated  Incentive  Plan is
being submitted to shareholders for approval at the Annual Meeting. By approving
the Amended and Restated Incentive Plan,  shareholders will be approving,  among
other things, the performance measures,  eligibility  requirements and limits on
Awards contained therein.

         Set forth herein is a description  of the terms of Amended and Restated
Incentive  Plan.  The Amended and  Restated  Incentive  Plan is  effective  upon
shareholder approval.  The Amended and Restated Incentive Plan permits the grant
of Nonqualified  Share Option (NQSO),  Incentive Share Option (ISO),  Restricted
Share, Share Appreciation Right (SAR),  Performance Unit,  Performance Share and
Share Unit Awards.

         Purpose.  The purpose of the Amended  Incentive  Plan is to promote the
success of the Company and its Subsidiaries by providing  incentives to Eligible
Individuals that link their  compensation to the long-term  financial success of
the Company and its Subsidiaries and to growth in shareholder value. The plan is
designed to provide  flexibility  to the Company and its  Subsidiaries  in their
ability to  motivate,  attract and retain the  services of Eligible  Individuals
upon whose judgment, interest and special effort the successful conduct of their
operations is largely dependent.

         Administration.  The  Amended  and  Restated  Incentive  Plan  will  be
administered  by the Board or by a committee (the  "Committee")  of the Board of
Trustees.  The Committee will be composed  solely of not less than two Trustees,
who, to the extent  required for compliance with Rule 16b-3 under the Securities
Exchange Act of 1934 (the "Exchange Act"),  qualify as "Non-Employee  Directors"
for purposes of Rule 16b-3. Alternatively, Awards under the Amended and Restated
Incentive  Plan may be made in reliance on another  exemption from Section 16(b)
of the  Exchange  Act.  To the extent  required  by Section  162(m) of the Code,
members of the Committee  will also qualify as "outside  directors" for purposes
of Section 162(m).  Among other things, the Board or the Committee will have the
authority  to select  Eligible  Individuals  to whom Awards may be  granted,  to
determine  the type of  Awards  as well as the  number  of  Common  Shares to be
covered by each Award,  and to determine  the terms and  conditions  of any such
Awards.  The Board or the Committee will also have the authority to construe and
interpret  the plan,  establish,  amend or waive rules and  regulations  for its
administration,  accelerate the exercisability of any Award, and amend the terms
and conditions of any outstanding Option, SAR or other Award. However, the Board
or the Committee shall have no authority to adjust upward any amounts payable to
a Covered Employee with respect to a particular Award.

         Eligibility.  Eligible  Individuals under the plan will be employees of
and consultants or service providers to the Company or any Subsidiary, including
officers and non-employee  Trustees of the Company or any Subsidiary who, in the
opinion of the Board or the Committee,  contribute  significantly  to the growth
and profitability of the Company and its Subsidiaries.

         Number of Shares.  With  respect to  calendar  year 1998,  the  maximum
number of shares  that may be made the  subject of Awards  under the Amended and
Restated  Incentive  Plan is equal to (i) ten  percent  (10%) of the  number  of
Common Shares that were outstanding on a fully diluted basis with respect to the
Common Shares underlying any outstanding  Convertible  Securities as of December
31,  1997  (subject  to  rounding),  minus (ii) the  number of shares  remaining
subject to or issued in respect of Awards which were  granted  prior to December
31,  1997,  which  maximum  number  shall be  reduced  by the  number  of shares
remaining  subject to or issued in respect of Awards which were granted prior to
December 31, 1997 under the Company's  Amended and Restated Trustee Plan and the
number of shares  made the  subject of Awards  under the  Company's  Amended and
Restated Trustee Plan during the 1998 calendar year.  Thereafter,  for any given
calendar  year,  the maximum number of shares that may be made subject to Awards
under the Amended and Restated  Plan shall be equal to (i) ten percent  (10%) of
the number of Shares that were outstanding on a fully diluted basis with respect
to the Common Shares underlying any Convertible  Securities as of the end of the
immediately preceding calendar year (subject to rounding), minus (ii) the number
of shares remaining subject to or issued in respect of Awards which were granted
under the Plan through the last day of the immediately  preceding  calendar year
(the "Year End Date"),  which  maximum  number shall be reduced by the number of
shares  remaining  subject to or issued in respect of Awards  which were granted
prior to the Year End Date under the Company's Amended

   
                                       45

<PAGE>



and  Restated  Trustee  Plan and the number of shares made the subject of Awards
under the Company's  1997 Non- Employee  Trustee Share Plan during such calendar
year. The maximum amount payable in cash to any Eligible Individual with respect
to any Performance  Period pursuant to any Performance Unit or Performance Share
Award is  $1,000,000.  Upon the  grant of an  Award,  except  for the grant of a
Performance  Unit Award  denominated  in dollars,  the maximum  number of shares
shall be  reduced  by the  number  of shares  in  respect  to which the Award is
granted or denominated. For a Performance Unit Award denominated in dollars, the
number of shares shall be reduced by an amount equal to the dollar amount of the
Award,  divided  by the Fair  Market  Value of a share on the date the  Award is
granted.  Notwithstanding the foregoing, no Eligible Individual shall be granted
Awards in respect of more than 500,000  shares in any calendar  year and no more
than 2,500,000  shares in the aggregate shall be subject to outstanding  ISOs or
issued with respect of the exercise of ISOs.

         Subject to the foregoing limits, the shares available under the Amended
and Restated Incentive Plan can be divided among the various types of Awards and
among the Participants as the Board or the Committee sees fit. The shares are to
be made available from authorized but unissued Company Common Shares or shares
reacquired by the Company in the open market. The maximum number of shares
subject to Awards under the Amended and Restated Incentive Plan and the limit on
the number of Awards to Eligible Individuals, will adjust with any share
dividend or split, recapitalization, reclassification, merger, consolidation,
combination or exchange of shares, or similar change affecting the Company's
Common Shares.

         Description  of  Awards.   Share  Options.  The  Amended  and  Restated
Incentive  Plan permits the award of ISOs and NQSOs.  Each Option  granted under
the plan must be evidenced by an Option Agreement  specifying  terms,  including
the  type,  the  number  of  shares  covered,  the  exercise  price,  when it is
exercisable,  any  restrictions on  transferability  of the Option or the shares
obtained upon exercise and duration of the Option.  The purchase price per share
of Common  Shares  covered by an Option shall be  determined by the Board or the
Committee  but may not be less  than the  Fair  Market  Value of the  underlying
Common Shares on the date of grant. ISOs may only be granted to employees of the
Company or its Subsidiaries. All ISOs must be granted at Fair Market Value or at
110% of Fair  Market  Value in the case of grants to 10%  shareholders.  No ISOs
shall be  exercisable  more than ten years  after  their  date of grant and five
years after grant in the case of a 10% shareholder.  Payment of an Option may be
made with cash, with previously owned Common Shares,  by foregoing  compensation
in accordance with Committee rules or by a combination of these.

         Share  Appreciation  Rights.  The Amended and Restated  Incentive  Plan
authorizes  the Board or the  Committee  to grant  SARs in lieu of  Options,  in
addition  to  Options,  independent  of  Options  or  as a  combination  of  the
foregoing. A holder of a SAR is entitled upon exercise to receive Common Shares,
or cash or a combination  of both, as the Board or the Committee may  determine,
equal in value on the date of  exercise  to the amount by which the Fair  Market
Value of one Common  Share on the date of exercise  exceeds the  exercise  price
fixed by the Board or the  Committee on the date of grant (which price shall not
be less than 100% if the  market  price of a Common  Share on the date of grant)
multiplied  by the number of shares in respect of which the SARs are  exercised.
If granted in lieu of an Option,  the SAR is exercisable at the same time as the
related Option and, when  exercised,  the related Option must be surrendered and
ceases to be exercisable.  If granted in addition to an Option,  the exercise of
the related Option causes the SAR also to be exercised. If granted independently
of an  Option,  the SAR will be  exercisable  at such  time as the  Board or the
Committee  determines and its exercise will be unrelated to any Option. The term
of any SAR will not exceed ten years.

         Restricted  Shares.  The Amended and Restated Incentive Plan authorizes
the Board or the Committee to grant  Restricted  Shares to individuals with such
Periods of Restriction as the Board or the Committee may designate.  In the case
of Covered Employees,  the Board or the Committee may also condition the vesting
or lapse of such  Periods  of  Restriction  upon the  attainment  of one or more
Performance  Goals  established  by the Board or the  Committee  within the time
period prescribed by Section 162(m) of the Code. These Performance Goals must be
based  on  the  attainment,  by the  Company  or its  Subsidiaries,  of  certain
objective and/or subjective performance measures,  which may include one or more
of the following: total shareholder return, return on equity, return on capital,
earnings per share, cash flow per share,  market share,  share price,  revenues,
costs, net income,  cash flow and retained earnings.  Such Performance Goals may
also be based upon the  attainment  of specified  levels of  performance  of the
Company  or one or  more  Subsidiaries  relative  to the  performance  of  other
corporations. With respect to Covered Employees, all Performance

   
                                       46

<PAGE>



Goals shall be objective  performance  goals  satisfying  the  requirements  for
"performance-based  compensation"  within the meaning of Section 162(m)(4)(C) of
the Code.

         Each grant of Restricted Shares will be evidenced by a Restricted Share
Agreement that shall specify the Period of Restriction, the number of Restricted
Shares granted and such other provisions determined by the Committee. During the
Period of Restriction,  Participants holding Restricted Shares may exercise full
voting rights with respect to those shares and are entitled to all dividends and
other distributions paid on the Common Shares.

         Performance Units,  Performance Shares and Share Units. The Amended and
Restated  Incentive  Plan  authorizes  the  Board  or  the  Committee  to  grant
Performance  Units and  Performance  Shares  which  may be  earned if  specified
long-term  corporate  goals are achieved  over a period of time  selected by the
Board  or  the  Committee  (a  "Performance  Period").  Prior  to the  grant  of
Performance  Units  or  Performance  Shares,  the  Board or the  Committee  must
establish the Performance Goals (from among the performance  measures  described
above relating to Restricted  Shares) that must be satisfied  before a payout of
such Awards is made. At the conclusion of a particular  Performance  Period, the
Board or the Committee will determine the extent to which the Performance  Goals
have been met.  It will then  determine  the  applicable  percentage  (which may
exceed 100%) to be applied to, and will apply such  percentage  to, the value of
the Performance  Units or Performance  Shares awarded to determine the payout to
be received by the  Participant;  provided that no payout to a Covered  Employee
will be made thereunder  except upon written  certification  by the Board or the
Committee  that the  applicable  Performance  Goal(s)  have been  satisfied to a
particular  extent.  As a result,  depending  upon the Company's  performance in
relation to the Performance  Goals, a Participant may earn less or more than the
number  of  Performance  Shares  or  Performance  Units  initially  awarded.  In
addition,  to the extent  that the value of a  Performance  Unit or  Performance
Share is related to the Common Shares, the value of any payout will be dependent
upon the  changing  value of the shares.  Payments  may be made in cash,  Common
Shares or a  combination,  as  determined  by the Board or the  Committee.  With
respect  to  Covered   Employees,   all  Performance  Goals  will  be  objective
performance   goals   satisfying   the   requirements   for   "performance-based
compensation" within the meaning of Section 162(m)(4)(C) of the Code.

         The Amended and Restated  Incentive  Plan also  authorizes the grant of
Share  Units  at any  time  and  from  time to time on such  terms  as  shall be
determined by the Board or the Committee.  A Share Unit is a derivative interest
in a Common Share based on a share  equivalent.  Share Units shall be payable in
Common  Shares upon the  occurrence of certain  trigger  events set forth on the
Participant's  Election  Form  in  his  or  her  complete  discretion  ("Trigger
Events").  The terms and conditions of the Trigger Events may vary by Share Unit
award, by Participant,  or both. Each Share Units awarded is credited to a Share
Unit Account as a Common Share equivalent to reflect the Company's  liability to
that  Participant.  Additional share  equivalents may be added to the Share Unit
Account  equal to the  amount of Common  Shares  that  could be  purchased  with
dividends  equal to that paid on one Common  Share,  multiplied by the number of
share  equivalents then existing in the Share Unit Account and based on the Fair
Market Value of the Common  Shares on the date a dividend is paid. A Participant
is entitled to receive the Common  Shares in his or her Share Unit  Account upon
the  occurrence  of the  applicable  Trigger  Event.  Share Unit Awards will not
constitute  "performance-based  compensation"  within  the  meaning  of  Section
162(m)(4)(C) of the Code and, as such,  will count toward the annual  $1,000,000
deduction limit.

         Change  in  Control.  Upon a Change  in  Control  of the  Company,  all
share-based Awards, such as ISOs, NQSOs, SARs, Restricted Shares and Share Units
shall vest 100%, and all performance-based Awards, such as Performance Units and
Performance  Shares,  shall  immediately  be paid  out in cash,  based  upon the
extent,  as determined by the Board or the Committee,  to which the  Performance
Goals have been met through the effective date of the Change in Control or based
upon the assumed achievement of such goals, whichever is higher.

         Limits on Transferability  and  Exercisability.  No Award granted under
the Amended and  Restated  Incentive  Plan may be sold,  transferred,  assigned,
pledged  or  hypothecated,  other  than by will or by the  laws of  descent  and
distribution.  Generally,  all rights to any Award shall be exercisable  only by
the Participant during his lifetime.

         All  outstanding  Awards  granted  under  the  plan  will be  forfeited
immediately if a Participant is terminated for cause.  Upon  termination  due to
death  or  disability,  all  outstanding  and  vested  Options  and  SARs may be
exercised

   
                                       47

<PAGE>



within  one year but in no  event  after  the  expiration  date.  In the case of
retirement or  termination  for any other  reason,  all  outstanding  and vested
Options and SARs may be exercised  within three months but in no event after the
expiration date.

         In the event that a  Participant  terminates  employment or service for
any reason during the Period of Restriction,  then any Restricted Shares subject
to restrictions as of the date of termination  shall  automatically be forfeited
subject to the  discretion of the Board or the Committee to waive the forfeiture
and  impose  new  restrictions  to  such  Restricted   Shares  in  the  event  a
Participant's  service  is  terminated  for any  reason  other  than for  cause.
Outstanding   Performance   Units  and  Performance   Shares  will  entitle  the
Participant to receive pro-rated  payments based upon the full months of service
during the  Performance  Period.  Share Units will be payable to the Participant
(or his estate) if vested in the event of death, disability or retirement.  If a
Participant  terminates  service  for any other  reason,  Performance  Units and
Performance Shares and unvested Share Units will be forfeited.

         Amendment and  Discontinuance.  The Amended and Restated Incentive Plan
may be amended,  altered or  discontinued by the Board of Trustees but except as
specifically provided therein, no amendment, alteration or discontinuance may be
made which would in any manner  adversely affect any Award  theretofore  granted
under the plan,  without  the  written  consent  of the  Participant.  Except as
expressly  provided in the Amended and Restated Incentive Plan, the plan may not
be amended without shareholder  approval to the extent such approval is required
by law or the  rules of a  securities  exchange  on which the  Company's  Common
Shares are listed.

         Federal Income Tax Consequences. The following is a brief discussion of
the relevant  federal income tax rules.  The rules are highly  technical and are
subject to change.

         NQSOs and SARs.  Upon the grant of a NQSO (with or without an SAR), the
optionee  will not  recognize  any taxable  income and the  Company  will not be
required to record an expense. Upon the exercise of a NQSO or an SAR, the excess
of the fair market value of the shares acquired on the exercise of the NQSO over
the purchase price (the  "spread"),  or the  consideration  paid to the optionee
upon the  exercise  of the SAR,  will  constitute  compensation  taxable  to the
optionee  as ordinary  income.  In  determining  the amount of the spread or the
amount of  consideration  paid to the  optionee,  the fair  market  value of the
shares on the date of exercise is used,  except that  special  timing  rules may
apply in the case of an  optionee  subject to the six month  short-swing  profit
recovery  provisions  of Section  16(b) of the Exchange  Act.  The  Company,  in
computing its federal  income tax, will  generally be entitled to a deduction in
an amount equal to the  compensation  taxable to the  optionee in the  Company's
taxable  year in which the amount is  included  as income to the  optionee.  The
optionee's tax basis in an Award paid in Common Shares is equal to the amount of
ordinary income  recognized and the holding period commences as of the date that
income is  recognized.  Upon a subsequent  sale or exchange of the Common Shares
acquired, the optionee will have capital gain or loss measured by the difference
between the amount  realized on the  disposition and his or her tax basis in the
shares.

         ISOs.  An optionee will not  recognize  taxable  income on the grant or
exercise of an ISO.  However,  the spread at exercise  will  constitute  an item
includible  in  alternative  minimum tax.  Such  alternative  minimum tax may be
payable even though the  optionee  receives no cash upon the exercise of his ISO
with which to pay such tax. Upon the disposition of shares acquired  pursuant to
the  exercise  of an ISO after the later of (i) two years from the date of grant
of the ISO and (ii) one year after the  transfer  of the shares to the  optionee
(the "ISO Holding Period"), the optionee will recognize capital gain or loss, as
the case may be,  measured  by the  difference  between  the sale  price and the
exercise  price.  The Company is not entitled to any tax  deduction by reason of
the  grant or  exercise  of an ISO,  or by  reason  of a  disposition  of shares
received  upon  exercise  of an ISO if the  ISO  Holding  Period  is  satisfied.
Different rules apply if the optionee  disposes of the shares acquired  pursuant
to the  exercise  of an ISO before the  expiration  of the ISO  Holding  Period.
Option grants for shares which are exercisable for the first time by an optionee
during  any  calendar  year  (under  all  plans of the  Company  and any  parent
corporation  or Subsidiary  of the  Company),  which have a fair market value in
excess of $100,000,  shall be treated as options which are not ISOs, and will be
subject to the same tax treatment as the grant of NQSO's discussed above.

         Restricted  Shares. A Participant who is granted  Restricted Shares may
make a Section 83(b) election to have the grant taxed as ordinary  income at the
date of receipt,  with the result that any future appreciation (or depreciation)
in the value of the  shares  shall be taxed as  capital  gain (or  loss)  upon a
subsequent sale. However, if the Participant does

   
                                       48

<PAGE>



not make a Section  83(b)  election,  the grant  will be  compensation  taxed as
ordinary income at the full fair market value on the date that the  restrictions
imposed  on the  shares  expire.  Unless a  Participant  makes a  Section  83(b)
election,   any  dividends  paid  on  shares  subject  to  the  restrictions  is
compensation taxed as ordinary income to the Participant and a deduction expense
to the Company.  The Company is generally  entitled to a tax  deduction  for any
ordinary  income taxed to the  Participant  with  respect to the shares.  Upon a
subsequent sale or exchange of the Common Shares acquired,  the Participant will
have capital gain or loss measured by the difference between the amount realized
on the disposition and his or her tax basis in the shares.

         Performance  Units,  Performance  Shares and Share Units. A Participant
who has been granted a Performance  Unit,  Performance Share or Share Unit Award
will  not  realize  taxable  income  until  the  units  or  shares  vest and the
Participant  is in receipt of the  Common  Shares  and/or  cash  distributed  in
payment of the award, at which time such Participant  will realize  compensation
taxed as ordinary income equal to the fair market value of the shares  delivered
or the amount of cash paid. At that time, the Company  generally will be allowed
a  corresponding  tax  deduction  equal  to the  ordinary  income  taxed  to the
Participant, subject to the provisions of Section 162(m) of the Code in the case
of Share Unit  Awards.  The  Participant's  tax basis in an Award paid in Common
Shares is equal to the amount of  ordinary  income  recognized  and the  holding
period  commences  as of the date that income is  recognized.  Upon a subsequent
sale or  exchange  of the Common  Shares  acquired,  the  Participant  will have
capital gain or loss measured by the difference  between the amount  realized on
the disposition and his or her tax basis in the shares.

         Share Plan  Benefits.  Inasmuch as there are no pending  proposals with
respect  to the  grant of  Awards,  future  Awards  to  executive  officers  and
employees  of the  Company  under the Amended and  Restated  Incentive  Plan are
discretionary and therefor cannot be determined at this time.

   
         Vote Required.  The affirmative vote of a majority of votes cast at the
Annual Meeting is required to approve the Amended and Restated  Incentive  Plan.
Such vote will also satisfy the  shareholder  approval  requirements  of Section
162(m) and Section 422 of the Code with respect to the grant of ISOs.
    

   
                                       49

<PAGE>



           PROPOSAL 5 -- APPROVAL OF AMENDED AND RESTATED TRUSTEE PLAN

         CERTAIN  ASPECTS OF THIS PROPOSAL ARE  SUMMARIZED  BELOW.  THIS SUMMARY
DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
THE  COMPLETE  TEXT OF THE AMENDED AND RESTATED  TRUSTEE  PLAN  ATTACHED TO THIS
PROXY  STATEMENT/PROSPECTUS  AS  ANNEX  D.  SHAREHOLDERS  ARE  URGED TO READ THE
ANNEXES TO THIS PROXY  STATEMENT/PROSPECTUS  IN THEIR ENTIRETY.  ALL CAPITALIZED
TERMS  WHICH ARE NOT DEFINED  HEREIN ARE  DEFINED IN THE  AMENDED  AND  RESTATED
TRUSTEE PLAN.

         The Company instituted the 1997 Non-Employee Trustee Share Plan in July
1997 (the "Original Trustee Plan").  The Amended and Restated Trustee Plan would
amend such Original Trustee Plan to increase the number of Class A Common Shares
authorized for issuance  under the plan.  The increase in the authorized  shares
will allow the Board of  Trustees  to grant  Awards to Trustees in excess of the
current  limit  enabling  them to  continue  to link their  compensation  to the
long-term financial success of the Company and to growth in shareholder value.

         The Amended and  Restated  Trustee  Plan  contains  an  amendment  that
includes  a  so-called  "evergreen"  limitation  on the number of Class A Common
Shares  that can be  granted in respect  of Awards  made under the  Amended  and
Restated Trustee Plan (i.e., the Amended and Restated Trustee Plan expresses the
maximum number of shares which may be granted in respect of Awards in terms of a
percentage of outstanding shares (on a fully diluted basis with respect to Class
A Common  Shares or  Preferred  Shares).  The  Board of  Trustees  adopted  this
amendment  to ensure that the Company can  continue to grant under the Awards as
compensation  for  their  service  as  Trustees.  This type of  limitation  will
replenish  the Class A Common  Shares  available  under the Amended and Restated
Trustee Plan, without the need for further  amendment,  in the event there is an
increase in the number of Class A Common Shares the Company has outstanding. The
limit  contained  in the  Original  Trustee  Plan was shared  with the  Original
Incentive  Plan so that the maximum number of shares that may be made subject to
Awards  under the  Original  Trustee  Plan is reduced by the  maximum  number of
shares made the subject of Awards under the Original Incentive Plan.  Consistent
with the foregoing, the Amended and Restated Trustee Plan provides for a pool of
shares  that may be made the  subject  of  Awards  under  both the  Amended  and
Restated  Trustee Plan and the Amended and Restated  Incentive Plan equal to ten
percent (10%) of the outstanding Class A Common Shares (on a fully diluted basis
with  respect to certain  convertible  securities),  calculated  generally  with
respect to the number of Class A Common Shares  outstanding  (on a fully diluted
basis with respect to certain convertible  securities) as of the last day of the
prior calendar year.

         In addition, the Amended and Restated Trustee Plan permits the Board to
allow  retired  trustees  to  exercise  options  for  up to one  year  following
retirement.  The  amendment  also  permits,  with  respect to  performance-based
Awards,  the use of asset growth as an objective  measure of performance and the
calculation of performance goals as of the date of a trustee's death, disability
or retirement.

         Set forth herein is a description  of the terms of Amended and Restated
Trustee  Plan.  The Amended and Restated  Trustee  Plan will be  effective  upon
shareholder approval. The Amended and Restated Trustee Plan permits the grant of
Nonqualified  Share Option (NQSO),  Restricted Share,  Share  Appreciation Right
(SAR), Performance Unit, Performance Share and Share Unit Awards.

         Purpose.  The purpose of the Amended and  Restated  Trustee  Plan is to
promote the success of the Company by providing  incentives  to Trustees to link
their  compensation  to the  long-term  financial  success of the Company and to
growth in shareholder value. The plan is designed to provide  flexibility to the
Company in its ability to attract and retain the services of Trustees upon whose
judgment,  interest and special effort the  successful  conduct of the Company's
operations is largely dependent.

         Administration.   The  Amended  and  Restated   Trustee  Plan  will  be
administered by the Board of Trustees.  Among other things,  the Board will have
the authority to select Trustees to whom Awards may be granted, to determine the
type of Awards as well as the  number of  Common  Shares to be  covered  by each
Award and to determine the terms and  conditions  of any such Awards.  The Board
will also have the  authority to construe  and  interpret  the plan,  establish,
amend or waive rules and  regulations  for its  administration,  accelerate  the
exercisability  of  any  Award  and  amend  the  terms  and  conditions  of  any
outstanding Award. All decisions made by the Board will be final and binding.

   
                                       50

<PAGE>



         Eligibility.  Participants  in the plan will be members of the Board of
Trustees of the  Company  who are not,  and who have not been at any time within
the preceding three years, employees of the Company or any of its Subsidiaries.

         Number of Shares.  With  respect to  calendar  year 1998,  the  maximum
number of shares  that may be made the  subject of Awards  under the Amended and
Restated  Trustee Plan is equal to (i) ten percent (10%) of the number of Common
Shares that were outstanding on a fully diluted basis with respect to the Common
Shares underlying any outstanding Convertible Securities as of December 31, 1997
(subject to rounding),  minus (ii) the number of shares remaining  subject to or
issued in respect of Awards which were granted prior to December 31, 1997, which
maximum number shall be reduced by the number of shares remaining  subject to or
issued in respect of Awards which were granted  prior to December 31, 1997 under
the  Amended  and  Restated  Incentive  Plan and the  number of shares  made the
subject of Awards under the Amended and Restated  Incentive Plan during the 1998
calendar  year.  Thereafter,  for any given calendar year, the maximum number of
Shares  that may be made the subject of Awards  granted  under the Plan shall be
equal  to (i) ten  percent  (10%) of the  number  of  Common  Shares  that  were
outstanding  on a  fully  diluted  basis  with  respect  to  the  Common  Shares
underlying  any  outstanding  Convertible  Securities  as  of  the  end  of  the
immediately  preceding calender year (rounded downward if necessary to eliminate
fractional  shares),  minus  (ii) the number of shares  remaining  subject to or
issued in respect of Awards which were  granted  under the Plan through the last
day of the  immediately  preceding  calendar  year (the "Year End Date"),  which
maximum number shall be reduced by the number of shares remaining  subject to or
issued in respect of Awards which were granted  prior to the Year End Date under
the  Amended  and  Restated  Incentive  Plan and the  number of Shares  made the
subject of Awards  under the  Amended  and  Restated  Incentive  Plan during the
current  calendar  year.  Upon the grant of an Award,  except for the grant of a
Performance  Unit Award  denominated  in dollars,  the maximum  number of shares
shall be  reduced  by the  number  of shares  in  respect  to which the Award is
granted or denominated. For a Performance Unit Award denominated in dollars, the
number of shares shall be reduced by an amount equal to the dollar amount of the
Award,  divided  by the Fair  Market  Value of a share on the date the  Award is
granted.

         Subject to the foregoing limits, the shares available under the Amended
and Restated  Trustee Plan can be divided  among the various types of Awards and
among  the  Participants  as the Board  determines.  The  shares  are to be made
available  from  authorized  but  unissued   Company  Common  Shares  or  shares
reacquired  by the  Company in the open  market.  The  maximum  number of shares
subject to Awards under the Amended and  Restated  Trustee Plan will adjust with
any  share  dividend  or  split,  recapitalization,   reclassification,  merger,
consolidation,  combination  or  exchange  of  shares or  similar  change to the
Company's Common Shares.

         Description of Awards.  Share Options. The Amended and Restated Trustee
Plan  permits  the award of  NQSOs.  Each  NQSO  granted  under the plan must be
evidenced by an Option Agreement specifying terms, the number of shares covered,
the exercise price, when it is exercisable,  any restriction on  transferability
of shares  obtained  upon the  exercise  of the  option  and the  duration.  The
purchase  price per Common Share  covered by a NQSO shall be  determined  by the
Board.  Payment of a NQSO may be made with cash,  with  previously  owned Common
Shares,  by  foregoing  compensation  in  accordance  with  Board  rules or by a
combination of these.

         Share  Appreciation  Rights.  The Amended  and  Restated  Trustee  Plan
authorizes the Board to grant SARs in tandem with a NQSO, in addition to a NQSO,
independent of a NQSO or as a combination of the foregoing. A holder of a SAR is
entitled upon exercise to receive a number of shares of Common  Shares,  or cash
or a  combination,  as the  Board may  determine,  equal in value on the date of
exercise to the amount by which the Fair Market Value of one Common Share on the
date of exercise  exceeds the  exercise  price fixed by the Board on the date of
grant  (which  price shall not be less than 100% of the of the market price of a
Common Share on the date of grant) multiplied by the number of shares in respect
of which the SARs are  exercised.  If granted in tandem with a NQSO,  the SAR is
exercisable  at the same time as the  related  NQSO  and,  when  exercised,  the
related NQSO must be  surrendered  and ceases to be  exercisable.  If granted in
addition to a NQSO,  the  exercise of the related NQSO causes the SAR also to be
exercised.  If granted  independently  of a NQSO, the SAR will be exercisable at
such time as the Board  determines  and its  exercise  will be  unrelated to any
NQSO. The term of any SAR will not exceed ten years.

         Restricted Shares. The Amended and Restated Trustee Plan authorizes the
Board to grant Restricted Shares to individuals with such Periods of Restriction
as the Board may designate. Each grant of Restricted Shares will be evidenced by
a Restricted  Share Agreement that shall specify the Period of Restriction,  the
number of Restricted Shares

   
                                       51

<PAGE>



granted and such other provisions  determined by the Board. These provisions may
include  Performance  Goals that must be satisfied  before payout of an Award is
made. The Performance  Goals may be objectively  based on measures such as total
shareholder  return,  return on equity,  return on capital,  earnings per share,
cash flow per share,  market share,  share price,  revenues,  costs, net income,
cash flow and retained earnings, asset growth, or subjectively based. During the
Period of Restriction, Restricted Shares may not be sold, assigned, transferred,
pledged or otherwise encumbered. During the Period of Restriction,  participants
holding  Restricted  Shares may exercise  full voting rights with respect to the
shares and are entitled to all dividends and other  distributions  paid on those
shares.

         Performance Units,  Performance Shares and Share Units. The Amended and
Restated  Trustee  Plan  authorizes  the  Board to grant  Performance  Units and
Performance Shares which may be earned if specified  long-term Company goals are
achieved over a period of time selected by the Board (a  "Performance  Period").
Prior to the grant of  Performance  Units or Performance  Shares,  the Board may
establish the Performance Goals (from among the performance  measures  described
above relating to Restricted  Shares) that must be satisfied  before a payout of
such Awards is made. At the conclusion of a particular  Performance  Period, the
Board will determine the extent to which such  Performance  Goals have been met.
It will then determine the applicable  percentage  (which may exceed 100%) to be
applied  to,  and will apply such  percentage  to, the value of the  Performance
Units or  Performance  Shares  awarded to determine the payout to be received by
the  Participant.  As a result,  depending  upon the  Company's  performance  in
relation to the Performance  Goals, a Participant may earn less or more than the
number  of  Performance  Shares  or  Performance  Units  initially  awarded.  In
addition,  to the extent that the value of a  Performance  Share or  Performance
Unit is related to the Company's Common Shares,  the value of any payout will be
dependent upon the changing value of the Common Shares.  Payments may be made in
cash, Common Shares or a combination as determined by the Board.

         The Amended and  Restated  Trustee  Plan also  authorizes  the grant of
Share  Units  at any  time  and  from  time to time on such  terms  as  shall be
determined by the Board of Trustees.  A Share Unit is a derivative interest in a
Common Share based on a share equivalent. Share Units shall be payable in Common
Shares  upon  the  occurrence  of  certain  trigger  events  set  forth  on  the
Participant's  Election  Form  in  his  or  her  complete  discretion  ("Trigger
Events").  The terms and conditions of the Trigger Events may vary by Share Unit
Award,  by the  Participant,  or both.  Each Share Unit awarded is credited to a
Share Unit  Account to reflect  the  Company's  liability  to that  Participant.
Additional share equivalents may be added to the Share Unit Account equal to the
amount of Common  Shares that could be purchased  with  dividends  equal to that
paid on one Common  Share,  multiplied by the number of share  equivalents  then
existing in the Share Unit  Account  and based on the Fair  Market  Value of the
Common  Shares on the date a dividend  is paid.  A  Participant  is  entitled to
receive the Common Shares in his or her Share Unit Account to which a Share Unit
Award relates upon the occurrence of the applicable Trigger Event.

         Change in Control.  Upon a Change in Control of the Company, all NQSOs,
SARs, Share Units and Restricted  Shares shall vest 100%. All Performance  Units
and  Performance  Shares shall  immediately be paid out in cash,  based upon the
extent, as determined by the Board, to which the Performance Goals have been met
through  the  effective  date of the Change in Control or based upon the assumed
achievement of such goals, whichever is higher.

         Limits on Transferability and Exercisability. Generally, no Award under
the  Amended  and  Restated  Trustee  Plan may be sold,  transferred,  assigned,
pledged  or  hypothecated,  other  than by will or by the  laws of  descent  and
distribution  and all  rights  to any  Award  shall be  exercisable  only by the
Participant during his or her lifetime. NQSOs may, in the Board's discretion, be
transferrable to members of the optionee's immediate family, a trust established
for the benefit of one or more such  family  members or a  partnership  in which
such family  members are the only  partners.  The  optionee  may not receive any
consideration for such transfers.

         All  outstanding  Awards  granted  under  the  plan  will be  forfeited
immediately if the Trustee is removed.  Upon ceasing service as a Trustee due to
death or disability,  all outstanding and vested NQSOs and SARs may be exercised
within one year but in no event after the expiration  date. If a Trustee retires
or terminates service for any other reason, all outstanding and vested NQSOs and
SARs may be exercised  within three months but in no event after the  expiration
date.

         In the event a Trustee  terminates  service  for any reason  during the
Period of Restriction,  then any Restricted Shares subject to restrictions as of
the date of such termination  shall  automatically  be forfeited  subject to the
discretion

   
                                       52

<PAGE>



of the  Board to waive  the  forfeiture  and  impose  new  restrictions  to such
Restricted Shares in the event a Participant's service terminates for any reason
other than for removal.  Outstanding  Performance  Units and Performance  Shares
will  entitle  the  Trustee to receive  pro-rated  payments  based upon the full
months of service during the Performance Period.  Share Units will be payable to
the Participant if vested in the event of death, disability or retirement.  If a
Trustee terminates service for any other reason,  Performance Units, Performance
Shares and unvested Share Units will be forfeited.

         Amendment and Discontinuance. The Amended and Restated Trustee Plan may
be amended,  altered or  discontinued  by the Board of  Trustees,  but except as
specifically provided therein, no amendment, alteration or discontinuance may be
made which would in any manner  adversely affect any Award  theretofore  granted
without the written consent of the Participant.  Except as expressly provided in
the Amended  and  Restated  Trustee  Plan,  the plan may not be amended  without
shareholder approval to the extent such approval is required by law or the rules
of a securities exchange on which the Company's Common Shares are listed.

         Federal Income Tax Consequences. The following is a brief discussion of
the relevant  federal income tax rules.  The rules are highly  technical and are
subject to change.

         NQSOs and SARs.  Upon the grant of a NQSO (with or without an SAR), the
optionee  will not  recognize  any taxable  income and the  Company  will not be
required  to record an  expense.  Upon  exercise,  the excess of the fair market
value of the shares  acquired on the exercise of a NQSO over the purchase  price
(the "spread"),  or the consideration  paid to the optionee upon the exercise of
the SAR,  will  constitute  a payment for  services  taxable to the  optionee as
ordinary  income.  In  determining  the  amount of the  spread or the  amount of
consideration  paid to the optionee,  the fair market value of the shares on the
date of exercise is used, except that special timing rules may apply as a result
of Section  16(b) of the Exchange  Act. The  Company,  in computing  its federal
income tax, will  generally be entitled to a deduction in an amount equal to the
amount included in the optionee's gross income in the Company's  taxable year in
which the amount is included as income to the optionee. The optionee's tax basis
in an Award  paid in Common  Shares is equal to the  amount of  ordinary  income
recognized  and the  holding  period  commences  as of the date  that  income is
recognized.  Upon a subsequent  sale or exchange of the Common Shares  acquired,
the optionee will have capital gain or loss measured by the  difference  between
the amount realized on the disposition and his or her tax basis in the shares.

         Transferable  NQSO.  The transfer of a NQSO will have no immediate  tax
consequences  to the  Company,  the  Participant  or the  transferee.  Upon  the
subsequent  exercise of the transferred NQSO by the transferee,  the Participant
will realize ordinary income in an amount measured by the difference between the
option  price and the fair market  value of the shares on the date of  exercise,
and the  Company  will be  entitled  to a  deduction  in the  same  amount.  Any
difference  between such fair market value and the price at which the transferee
may subsequently sell such shares will be treated as capital gain or loss to the
transferee,  long-term or short-term  depending on the length of time the shares
have been held by the transferee.

         Restricted  Shares. A Participant who is granted  Restricted Shares may
make a Section 83(b) election to have the grant taxed as ordinary  income at the
date of receipt,  with the result that any future appreciation (or depreciation)
in the value of the shares granted shall be taxed as capital gain (or loss) upon
a subsequent sale of the shares.  However,  if the  Participant  does not make a
Section 83(b)  election,  the grant will be taxed as ordinary income at the full
fair  market  value on the date  that the  restrictions  imposed  on the  shares
expire. Unless a Participant makes a Section 83(b) election,  any dividends paid
on shares subject to the  restrictions is ordinary income to the Participant and
an expense to the Company.  The Company is generally entitled to a tax deduction
for any ordinary income taxed to the Participant with respect to the shares. The
Participant's tax basis is equal to the amount of ordinary income recognized and
the tax holding period commences as of the date that income is recognized.  Upon
a subsequent  sale or exchange of the Common Shares  acquired,  the  Participant
will have capital  gain or loss  measured by the  difference  between the amount
realized on the disposition and his or her tax basis in the shares.

         Performance  Units,  Performance  Shares and Share Units. A Participant
who has been granted a Performance  Unit,  Performance Share or Share Unit Award
will  not  realize  taxable  income  until  the  units  or  shares  vest and the
Participant is in receipt of the Common Share and/or cash distributed in payment
of the Award, at which time the Participant  will realize  ordinary income equal
to the fair market value of the shares delivered or the amount of cash paid.

   
                                       53

<PAGE>



At that  time,  the  Company  generally  will be  allowed  a  corresponding  tax
deduction  equal  to  the  ordinary  income  taxed  to  the   Participant.   The
Participant's tax basis in an Award paid in Common Shares is equal to the amount
of ordinary  income  recognized and the holding period  commences as of the date
that  income is  recognized.  Upon a  subsequent  sale or exchange of the Common
Shares acquired,  the Participant will have capital gain or loss measured by the
difference  between the amount  realized on the  disposition  and his or her tax
basis in the shares.

         Trustee  Plan  Benefits.  No  specific  Awards  under the  Amended  and
Restated  Trustee  Plan have been  determined  at this time  except the  Company
expects to make Awards of Share Units as compensation for the Trustee's  service
on  the  Board  of  Trustees  in  accordance  with  the  existing   compensation
arrangement.

   
         Vote  Required.  The Board of Trustees  determined to adopt the Amended
and  Restated  Trustee  Plan,  subject  to  shareholder  approval  at the Annual
Meeting.  The  affirmative  vote of a  majority  of the votes cast at the Annual
Meeting is required to approve the Amended and Restated Trustee Plan.
    

   
                                       54

<PAGE>



                  PROPOSAL 6 -- APPROVAL OF SHARE PURCHASE PLAN

         CERTAIN  ASPECTS OF THIS PROPOSAL ARE  SUMMARIZED  BELOW.  THIS SUMMARY
DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
THE  COMPLETE   TEXT  OF  THE  SHARE   PURCHASE  PLAN  ATTACHED  TO  THIS  PROXY
STATEMENT/PROSPECTUS  AS ANNEX E.  SHAREHOLDERS ARE URGED TO READ THE ANNEXES TO
THIS PROXY  STATEMENT/PROSPECTUS  IN THEIR ENTIRETY. ALL CAPITALIZED TERMS WHICH
ARE NOT DEFINED HEREIN ARE DEFINED IN THE SHARE PURCHASE PLAN.

   
         In April 1998,  the Board of Trustees  adopted the 1998 Employee  Share
Purchase  Plan.  The Share  Purchase  Plan will be  effective  upon  shareholder
approval.  The principal  provisions of the Share  Purchase Plan are  summarized
below.
    

         Shares Reserved.  The Board of Trustees has authorized and reserved for
issuance of up to 1,000,000 Class A Common Shares under the Share Purchase Plan.
The Share Purchase Plan provides eligible  employees of the Company with a means
to purchase  such shares at a discount,  subject to  adjustments  under  certain
circumstances such as stock splits,  stock dividends,  recapitalization or other
changes in the outstanding Class A Common Shares. The reserved shares consist of
authorized but unissued Class A Common Shares.

         Purpose of Plan.  The Share  Purchase Plan is intended as an employment
incentive  and to encourage  share  ownership  by all eligible  employees of the
Company  and  its  subsidiaries  at a  favorable  price  so that  employees  may
participate in the economic  progress of the Company and to engender between the
Company's  employees and its shareholders a commonality of interests.  The Share
Purchase Plan is also designed to encourage  eligible employees to remain in the
employ of the Company.  The Share Purchase Plan provides eligible employees with
an opportunity to purchase Class A Common Shares through payroll deductions.

         Offerings.  The  first  Offering  under the  Share  Purchase  Plan will
commence on the later of July 1, 1998 or the effective date of the  registration
statement  covering the shares issuable under the plan and terminate on December
31, 1998.  The second  Offering  will begin on January 1, 1999 and  terminate on
June 30, 1999.  Subsequent  Offerings will commence on the successive July 1 and
January 1 dates until the Board of Trustees  terminates  the Share Purchase Plan
or no additional  shares of Common  Shares are available for purchase  under the
Share Purchase Plan.

         Eligible Employees. The Share Purchase Plan provides that all employees
of the Company  will be  eligible to  participate  in the Share  Purchase  Plan,
provided  that each such  employee:  (a) is regularly  employed for more than 20
hours  per week and for more than five  months in a  calender  year and has been
employed, as of the applicable Offering Date, for at least three months; and (b)
is employed on the first day of the  applicable  Plan Period.  To participate in
the plan, each eligible employee must complete an Authorization Form and related
documents at least 30 days prior to the applicable Offering Commencement Date of
an  Offering  in which he or she desires to  participate.  An eligible  employee
remains  enrolled for subsequent  Offerings,  unless  earlier  terminated by the
employee  under the terms of the plan.  However,  participation  in one Offering
does not limit, or require, participation in any other Offering.

   
         No employee  may be granted an Option if,  after the grant of an Option
under the plan,  such  employee  would  own,  share or possess 5% or more of the
total  combined  voting power or value of the shares of  beneficial  interest or
capital  stock of the  Company or any  subsidiary,  after  taking  into  account
outstanding options and certain  attribution rules.  Further, if a participating
employee  requests  that  certificates  for Class A Common Shares that have been
purchased  under the plan be issued  to him  before  one year from the date such
shares were purchased,  the employee will not be permitted to participate in the
next Offering. As of June 30, 1998, approximately 31 employees would be eligible
to participate in the Share Purchase Plan as of July 1, 1998.
    

         Purchases.  The Share Purchase Plan  authorizes the grant of Options to
purchase Class A Common Shares to eligible participating  employees on January 1
and July 1 of each year. The purchase  price is payable by the employee  through
automatic  payroll  deductions during the year, which deductions may not be less
than $10 or more than the dollar  amount or  percentage  of his base pay that is
designated by the  employee.  No employee may be granted an Option for which his
rights to  purchase  Class A Common  Shares  under the plan and any other  share
purchase plan of the Company

   
                                       55

<PAGE>



or any  subsidiary  accrue at a rate which  exceeds  $25,000 of the fair  market
value of such Class A Common Shares (determined as of the Offering  Commencement
Period  for the Plan  Period)  for each  calender  year in which  the  Option is
outstanding at any time.

         The purchase  price for each Common Share subject to an Option  granted
under the Stock Purchase Plan shall be 85% of the average closing prices for the
Class A Common Shares on each business day of the applicable Offering,  provided
the  purchase  price shall not be less than the lesser of (i) 85% of the closing
price on the first  business  day of such Plan Period or (ii) 85% of the closing
price on the last business day of the Plan Period.

         On the Offering  Commencement  Date of each Plan Period,  each eligible
employee  who elects to  participate  in an Offering  will  receive an Option to
purchase  the number of Class A Common  Shares  that he will be able to purchase
with the payroll  deduction  credited to his  account  during such Plan  Period,
provided  that the  maximum  number  of shares  that an  eligible  employee  may
purchase under an Offering  shall not exceed $12,500  divided by the fair market
value of a Class A Common Share on the first business day of the applicable Plan
Period.

         Withdrawal;  Termination of Employment;  Deduction Changes.  Subject to
certain  limitations  set forth in the  Share  Purchase  Plan,  an  employee  is
permitted,  at any time  prior to the end of an  Offering,  to  terminate  or to
withdraw  all of the  amounts in his or her  account,  without  interest.  If an
employee's  employment is  terminated  (a) within 90 days of the last day of the
current Offering by reason of retirement or disability or (b) at any time during
the current  Offering by reason of death, he or she will have the right prior to
the end of the  current  Offering  to elect to have  the  balance  of his or her
account  either  paid to him or her in cash or applied at the end of the current
Offering  toward the purchase of Class A Common Shares.  Upon the termination of
the employee's  employment with the Company prior to the last day of an Offering
for any other reason, the employee's only right will be to receive the amount of
cash that is in his or her account,  without interest.  An Employee is permitted
to decrease or discontinue  payroll  deductions  once during an Offering.  If an
employee  discontinues payroll deductions,  but does not withdraw the amounts in
his or her  account,  the funds  deducted  prior to the  discontinuance  will be
applied to the  purchase  of Class A Common  Shares.  Other than as set forth in
this  paragraph,  an  employee  may not change the amount of his or her  payroll
deductions during an Offering.

         Amendment.  The Share Purchase Plan may be amended from time to time by
the Board of Trustees  provided,  however,  that no amendment  will be effective
without the prior approval of the  shareholders to increase the aggregate number
of shares to be issued under the plan and change the class of employees eligible
to receive Options. The Share Purchase Plan may be terminated at any time by the
Board of Trustees.

         Federal Income Tax Consequences. The Share Purchase Plan is intended to
qualify as an employee "stock purchase plan" under Section 423 of the Code, such
that the transfer of a Class A Common Share to an employee  pursuant to the plan
will generally be governed by Section 421(a) of the Code.  Under Section 421(a),
an  employee  will not be  required  to  recognize  income  with  respect to the
discount  at the time the  Option  is  granted  or at the  time  the  Option  is
exercised.  The Company or its subsidiary  will not be entitled to any deduction
with respect to the plan, except in connection with a disqualifying  disposition
(as discussed  below).  In order for the subscription for shares pursuant to the
Share  Purchase Plan to qualify for the foregoing  tax  treatment,  the employee
generally must be an employee of the Company or a subsidiary (within the meaning
of Section 423 of the Code) from the date the purchase right is granted  through
the date three months before the date the shares are purchased by the employee.

         If the  employee  has held the shares  subscribed  for  pursuant to the
Share  Purchase  Plan for at least two years  after the date of grant and for at
least one year after the date of purchase, upon disposition of the shares by the
employee (or upon the employee's  death), the employee will be taxed as follows:
if the market  price of the shares on the date they are sold is equal to or less
than the price paid for the shares  under the plan,  the  employee  will incur a
long-term  capital  loss in the  amount  equal to the  price  paid over the sale
price.  If the sale price is higher than the price paid under the Share Purchase
Plan,  the employee  will  recognize  ordinary  income in an amount equal to the
lesser of (a) the market price of the shares on the day the applicable  purchase
period  commenced  over the price paid or (b) the excess of the market  price at
the time of  disposition  over the price paid.  Any further gain is treated as a
capital gain.


   
                                       56

<PAGE>



         If the  employee  sells the shares  before he or she has owned them for
more than one year and before the expiration of a two-year period  commencing on
the day the purchase  period  commenced  (a  "disqualifying  disposition"),  the
employee will recognize  ordinary income on the amount of the difference between
the  actual  purchase  price and the  market  price of the shares on the date of
purchase and the Company will receive an expense  deduction for the same amount.
The employee will  recognize a capital gain or loss for the  difference  between
the sale price and the fair market value on the date of purchase.

         The foregoing is only a summary of certain  provisions of the Code, and
employees  are urged to consult  with  their own tax  advisors  regarding  these
matters.

   
         Vote Required. The affirmative vote of the holders of a majority of the
votes cast at the Annual Meeting is required to approve the Share Purchase Plan.
    

   
                                       57

<PAGE>



               PROPOSAL 7 -- RATIFICATION OF INDEPENDENT AUDITORS

         The Board of Trustees of the  Company has  appointed  Ernst & Young LLP
("E&Y") as  independent  auditors  of the  Company  for the fiscal  year  ending
December  31,  1998,  and has  further  directed  that the  appointment  of such
auditors  be  submitted  for  ratification  by the  shareholders  at the  Annual
Meeting.  The Company has been  advised by E&Y that neither that firm nor any of
its associates has any relationship  with the Company or its subsidiaries  other
than the usual  relationship  that exists between  independent  certified public
accountants and clients.  E&Y will have a  representative  at the Annual Meeting
who will have an opportunity to make a statement,  if he or she so desires,  and
who will be available to respond to appropriate questions.

         Shareholder  ratification  of the  appointment  of E&Y as the Company's
independent  auditors is not  required by the  Current  Declaration  of Trust or
otherwise.  However,  the Board of Trustees is submitting the appointment of E&Y
to the shareholders for ratification as a matter of what it considers to be good
corporate practice.  Even if the appointment is ratified,  the Board of Trustees
in  its  discretion  may  direct  the  appointment  of a  different  independent
accounting firm at any time during the year if the Board of Trustees  determines
that  such a change  would  be in the  best  interests  of the  Company  and its
shareholders.

         On April 14, 1997,  the Board of Trustees  adopted a resolution (i) not
to retain Coopers & Lybrand LLP ("C&L") as the Company's auditors for the fiscal
year  ending  December  31,  1997  and  (ii)  to  engage  E&Y as  the  Company's
independent auditors for the fiscal year ending December 31, 1997.

         The reports of C&L on the Company's  consolidated  financial statements
as of and for the two years ended  December  31, 1996 and  December 31, 1995 did
not  contain  an  adverse  opinion  or a  disclaimer  of  opinion  nor were they
qualified or modified as to uncertainty, audit scope or accounting principles.

   
         During the  Company's  two fiscal  years  ended  December  31, 1996 and
through  the  date of  their  replacement  on  April  14,  1997,  there  were no
disagreements  with C&L on any matter of  accounting  principles  or  practices,
financial  statement   disclosure,   or  auditing  scope  or  procedure,   which
disagreements,  if not resolved to the  satisfaction  of C&L,  would have caused
them to make  reference  thereto in their  report(s) on the Company's  financial
statements  for such  fiscal  year(s),  nor were there any  "reportable  events"
within the meaning of Item  304(a)(1)(v) of Regulation S-K promulgated under the
Exchange Act.
    




   
                                       58

<PAGE>



                                     EXPERTS

         The consolidated  financial statements of the Company as of and for the
year   ended   December   31,   1997,   appearing   elsewhere   in  this   Proxy
Statement/Prospectus  and Registration  Statement,  have been audited by Ernst &
Young LLP, independent  auditors, as set forth in their report thereon appearing
elsewhere herein and in the Registration  Statement and are included in reliance
upon such report, given upon the authority of such firm as experts in accounting
and auditing.

   
         The consolidated  financial  statements and schedules of the Company as
of December  31, 1996 and for the two years ended  December  31,1996,  appearing
elsewhere in this Proxy  Statement/Prospectus  and  Registration  Statement have
been audited by  PricewaterhouseCoopers  LLP (f/k/a  Coopers & Lybrand  L.L.P.),
independent  auditors,  as set forth in their report thereon appearing elsewhere
herein and in the  Registration  and are included in reliance  upon such report,
given upon the authority of such firm as experts in accounting and auditing.
    


                                 LEGAL OPINIONS

         The validity of the New Company Stock being issued in  connection  with
the  Reorganization  has been passed upon by Ballard  Spahr Andrews & Ingersoll,
LLP, Baltimore, Maryland, Maryland counsel to New Company. Battle Fowler LLP has
passed upon the federal income tax  consequences  of the  Reorganization  to the
holders  of  Company  Shares.  Martin  L.  Edelman,  who is a  Trustee  of and a
consultant to the Company, is also of counsel to Battle Fowler LLP.


                             REPORTS TO SHAREHOLDERS

         The Company, or if the Reorganization is approved, the New Company will
continue  to provide  shareholders  with  annual  reports  containing  financial
statements reported upon by independent  auditors,  and also unaudited quarterly
statements of operations.

                                  OTHER MATTERS

         The  management  of the Company  does not know of any other  matters to
come before the Annual  Meeting.  However,  if any other matters come before the
Annual Meeting, it is the intention of the persons designated as proxies to vote
in accordance with their discretion on such matters.


                              SHAREHOLDER PROPOSALS

   
         Any  Company   Shareholder   who  wishes  to  submit  a  proposal   for
presentation  at the Company's 1999 annual meeting of  shareholders  must submit
such  proposal to the Company at its office at 605 Third Avenue,  New York,  New
York 10016,  Attention:  Secretary, no later than December 31, 1998, in order to
be  considered  for  inclusion,  if  appropriate,  in the  Company's,  or if the
Reorganization is approved, the New Company's, proxy statement and form of proxy
relating to its 1999 annual meeting of shareholders.
    

   
                                       59

<PAGE>

   
                                                                        ANNEX A

                          AGREEMENT AND PLAN OF MERGER

         THIS  AGREEMENT  AND PLAN OF MERGER  (the  "Agreement"),  is made as of
August __, 1998, by and among Capital  Trust,  a California  business trust (the
"Company"),  Captrust Limited  Partnership,  a Maryland limited partnership (the
"Limited  Partnership"),  and Capital Trust,  Inc., a Maryland  corporation (the
"New Company").


                              PRELIMINARY STATEMENT

         The  Board  of  Trustees  of the  Company  has  determined  that  it is
advisable and in the best interest of the Company to reorganize  from a business
trust  organized  under the laws of the State of  California  into a corporation
incorporated  under the laws of the State of Maryland.  In  connection  with the
foregoing reorganization, the Company has formed the Limited Partnership and the
New Company as direct or indirect wholly-owned  subsidiaries of the Company. The
parties  hereto desire to effect the Mergers (as  hereinafter  defined) upon the
terms and subject to the conditions set forth herein.

         Accordingly,  in  consideration  of these  premises,  the covenants and
agreements made herein and for other good and valuable consideration the receipt
and  sufficiency of which is hereby  acknowledged,  the parties hereto adopt the
plan of merger encompassed by this Agreement and agree as follows:


                                    ARTICLE I
                      THE MERGERS; CLOSING; EFFECTIVE TIME

         1.1.  THE  LIMITED  PARTNERSHIP  MERGER.   Subject  to  the  terms  and
conditions of this Agreement, at the Effective Time (as defined in Section 1.4),
the  Company  shall be  merged  with and into the  Limited  Partnership  and the
separate   existence  of  the  Company  shall   thereupon  cease  (the  "Limited
Partnership  Merger").  The Limited Partnership shall be the surviving entity in
the  Limited  Partnership  Merger  (sometimes  hereinafter  referred  to as  the
"Surviving Limited  Partnership"),  shall continue to be governed by the laws of
the State of Maryland and the separate existence of the Limited Partnership with
all its rights,  privileges,  immunities,  powers and franchises  shall continue
unaffected by the Limited Partnership Merger.

         The Limited  Partnership Merger shall have the effects specified in the
Maryland Revised Uniform Limited Partnership Act (the "MRULPA").

          1.2. THE COMPANY  MERGER.  Subject to the terms and conditions of this
Agreement,  at the  Effective  Time (as defined in Section  1.4),  the Surviving
Limited  Partnership  




<PAGE>



shall be merged with and into the New Company and the separate  existence of the
Surviving  Limited  Partnership shall thereupon cease (the "Company Merger" and,
together with the Limited Partnership Merger,  the  "Mergers").  The New Company
shall be the  surviving  entity in the  Company  Merger  (sometimes  hereinafter
referred to as the "Surviving Corporation") and shall continue to be governed by
the laws of the State of Maryland and the separate  existence of the New Company
with  all its  rights,  privileges,  immunities,  powers  and  franchises  shall
continue unaffected by the Mergers.

         The Company  Merger  shall have the effects  specified  in the Maryland
General Corporation Law (the "MGCL").

         The parties intend that the Mergers qualify as a  reorganization  under
Section 368(a)(1)(F) of the Internal Revenue Code of 1986, as amended.

         1.3.  CLOSING.  The closing of the Mergers (the  "Closing")  shall take
place (i) at the offices of the New Company,  605 Third Avenue,  26th Floor, New
York, New York 10016 at 10:00 a.m. local time on the first business day on which
the last to be  fulfilled or waived of the  conditions  set forth in Section 5.1
hereof  shall be  fulfilled  or (ii) at such other place and time and/or on such
other date as the  Company,  the  Limited  Partnership  and the New  Company may
agree.

          1.4.  EFFECTIVE  TIME.  Following  the  fulfillment  or  waiver of the
conditions set forth in Section 5.1 hereof, and provided that this Agreement has
not been terminated or abandoned pursuant to Article VII hereof, the Company and
the  Limited  Partnership  will,  at such  time as they  deem  advisable,  cause
Articles of Merger (the  "Partnership  Articles of Merger") to be filed with the
State  Department  of  Assessments  and  Taxation  of Maryland  (the  "SDAT") as
provided in Section 10-208(d) of the MRULPA. Following the fulfillment or waiver
of the conditions set forth in Section 5.1 hereof,  provided that this Agreement
shall not have been terminated or abandoned  pursuant to Article VI hereof,  the
Surviving  Limited  Partnership  and the New Company  will, at such time as they
deem advisable,  cause Articles of Merger (the "Company  Articles of Merger") to
be filed with the SDAT as  provided  in Section  3-107 of the MGCL.  The Mergers
shall  become  effective  upon the  acceptance  for  record  of the  Partnership
Articles  of  Merger  and the  Company  Articles  of  Merger  by the  SDAT  (the
"Effective  Time").  The parties  hereto intend the Mergers to become  effective
simultaneously.


                                   ARTICLE II
                CERTIFICATE AND AGREEMENT OF LIMITED PARTNERSHIP
                  OF THE SURVIVING LIMITED PARTNERSHIP AND THE
                 CHARTER AND BYLAWS OF THE SURVIVING CORPORATION

          2.1.  SURVIVING  LIMITED  PARTNERSHIP.   The  certificate  of  limited
partnership and agreement of limited  partnership of the Limited  Partnership in
effect at the Effective Time


                                       -2-

<PAGE>


shall be the  certificate  of  limited  partnership  and  agreement  of  limited
partnership  of  the  Surviving  Limited  Partnership,  until  duly  amended  in
accordance with the terms thereof and the MRULPA.

         2.2.  SURVIVING  CORPORATION.  The  charter of the New  Company,  as in
effect at the Effective Time,  shall be amended by the Articles of Amendment and
Restatement in the form attached hereto as Exhibit A, the Articles Supplementary
with  respect to New Class A  Preferred  Stock (as defined  below),  in the form
attached  hereto as Exhibit B, and the  Articles  Supplementary  with respect to
Class B 9.5% Cumulative Convertible Non-Voting Preferred Shares, par value $1.00
per  share,  of  New  Company,   in  the  form  attached  hereto  as  Exhibit  C
(collectively,  the  "Articles"),  and the Articles  shall be the charter of the
Surviving  Corporation,  until duly  amended in  accordance  with the MGCL.  The
Bylaws of the New Company,  as in effect at the Effective Time, shall be amended
and restated in full, as set forth in the amended and restated Bylaws of the New
Company  attached hereto as Exhibit D (the "Amended and Restated  Bylaws"),  and
said  Amended and  Restated  Bylaws,  as so amended and  restated,  shall be the
Bylaws of the Surviving  Corporation,  until duly amended in accordance with the
MGCL.

                                   ARTICLE III
                      DIRECTORS AND EXECUTIVE OFFICERS AND
                      COMMITTEES OF THE BOARD OF DIRECTORS
                          OF THE SURVIVING CORPORATION

         3.1.  DIRECTORS AND  OFFICERS.  At or before the  Effective  Time,  the
following  persons shall  be elected or appointed as the  executive officers and
directors of the Surviving  Corporation  and such  officers and directors  shall
thereafter  serve until their successors have been duly elected and qualified or
until their earlier death, resignation or removal in accordance with the charter
of the Surviving Corporation:


Name                                       Office
- ----                                       ------

Samuel Zell                                Chairman of the Board and
                                           Director
Jeffrey A. Altman                          Director
Martin L. Edelman                          Director
Gary R. Garrabrant                         Director
Thomas E. Dobrowski                        Director
Steven Roth                                Director
Craig M. Hatkoff                           Vice Chairman and Director
John R. Klopp                              Vice Chairman, Chief Executive
                                           Officer and Director
Sheli Z. Rosenberg                         Director
Lynne B. Sagalyn                           Director
Donald J. Meyer                            Managing Director and Chief
                                           Investment Officer
Edward L. Shugrue III                      Managing Director, Chief
                                           Financial Officer and Assistant
                                           Secretary



                                       -3-

<PAGE>



         3.2.  COMMITTEES OF THE BOARD OF DIRECTORS.  At or before the Effective
Time,  the board of  directors  of the  Surviving  Corporation  shall create and
constitute  the following  committees  and each member of such  committee  shall
thereafter  serve  until  his  successor  shall  have  been  duly  appointed  in
accordance with the Bylaws of the Surviving Corporation:

                                    Executive Committee
                                    -------------------

                                    Craig M. Hatkoff, Chairman
                                    Gary R. Garrabrant
                                    John R. Klopp
                                    Sheli Z. Rosenberg

                                    Audit Committee
                                    ---------------

                                    Jeffrey A. Altman
                                    Craig M. Hatkoff (non-voting)
                                    Lynne B. Sagalyn, Chairwoman

                                    Compensation Committee
                                    ----------------------

                                    Jeffrey A. Altman
                                    Martin L. Edelman
                                    John R. Klopp
                                    Lynne B. Sagalyn
                                    Sheli Z. Rosenberg, Chairwoman

                                    Performance Compensation Committee
                                    ----------------------------------

                                    Jeffrey A. Altman
                                    Lynne B. Sagalyn
                                    Sheli Z. Rosenberg, Chairwoman


The foregoing  committees  shall have the same functions and powers delegated to
the same  committees of the board of trustees of the Company as set forth in the
minutes of the board of trustees of the Company.



                                       -4-

<PAGE>



                                   ARTICLE IV
                              EFFECT OF THE MERGER
                        ON SHARES OF BENEFICIAL INTEREST;
                            EXCHANGE OF CERTIFICATES

         4.1.  EFFECT ON STOCK.  At the Effective Time, by virtue of the Mergers
and without any action on the part of the holders thereof:

         (a) Each class A common share of beneficial interest,  $1.00 par value,
in the Company (the "Class A Common Shares") issued and outstanding  immediately
prior to the  Effective  Time shall be converted  into,  and shall  become,  one
validly  issued,  fully paid and  nonassessable  share of class A common  stock,
$0.01 par value per share ("New Class A Common Stock"),  of the New Company.  At
the Effective Time, all Class A Common Shares shall no longer be outstanding and
shall be canceled and retired and shall cease to exist.

         (b)  Each  class A 9.5%  cumulative  convertible  share  of  beneficial
interest,  $1.00 par value,  in the Company  (the  "Class A Preferred  Shares"),
issued  and  outstanding  immediately  prior  to the  Effective  Time  shall  be
converted  into,  and  shall  become,  one  share  of  class  A 9.5%  cumulative
convertible  preferred  stock,  $0.01  par value  per  share  (the "New  Class A
Preferred  Stock"),  of the New  Company.  At the  Effective  Time,  all Class A
Preferred  Shares  shall no longer be  outstanding  and  shall be  canceled  and
retired and shall cease to exist.

         (c) Each Class A Common  Share and Class A Preferred  Share  issued and
held in the  Company's  treasury at the Effective  Time shall,  by virtue of the
Mergers and without  any action on the part of the holder  thereof,  cease to be
outstanding,  shall be canceled and retired without payment of any consideration
therefor and shall cease to exist.

         (d) At the Effective  Time,  each  partnership  interest in the Limited
Partnership existing immediately prior to the Effective Time shall, by virtue of
the Mergers and without any action on the part of the Limited Partnership or the
holder of such  interests,  be  canceled  and  retired  without  payment  of any
consideration therefor.

         (e) At the Effective Time,  each share of common stock,  $.01 par value
per share,  of the New Company issued and outstanding  immediately  prior to the
Effective  Time  shall,  by virtue of the  Mergers and without any action on the
part of the New Company or the holder  thereof,  be canceled and retired without
payment of any consideration  therefor, and such shares shall have the status of
unauthorized and unissued shares of New Class A Common Stock.

         4.2. STOCK  CERTIFICATES.  From and after the Effective  Time, (i) each
certificate  which  immediately  prior to the Effective Time represented Class A
Common Shares (each, a "Common Certificate") shall be deemed for all purposes to
represent  ownership of an equal  number of,  shares of New Class A Common Stock
and  (ii)  each  certificate  which  immediately  prior  to the  Effective  Time
represented  Class A  Preferred  Shares  (each a  "Preferred  Certificate,"  and
together


                                       -5-

<PAGE>



with  the  Common  Certificate,  the  "Certificates")  shall be  deemed  for all
purposes  to  represent  ownership  of an equal  number  of,  shares  of Class A
Preferred Stock. The registered owner on the books and records of the Company or
its transfer agent of any Certificate  shall,  until such Certificate shall have
been  surrendered  for  transfer or  otherwise  accounted  for to the  Surviving
Corporation or its transfer  agent,  have and be entitled to exercise any voting
or  other  rights  with  respect  to and to  receive  any  dividends  and  other
distributions  upon the  shares of New  Class A Common  Stock or the New Class A
Preferred  Stock,  as the  case  may be,  represented  by any  such  outstanding
Certificate  as provided  above.  Nothing  contained  herein  shall be deemed to
require the holder of any Class A Common Shares or Class A Preferred  Shares, as
the case may be, to surrender  any  Certificate(s)  representing  such shares in
exchange for a certificate or  certificates  representing  shares of New Class A
Common Stock or the New Class A Preferred Stock.

         4.3. OPTIONS.  Each unit providing the right to acquire or an option to
purchase or otherwise  acquire Class A Common Shares granted under the Company's
1997 Long-Term  Incentive Share Plan and Trustee Share Plan  (collectively,  the
"Plans"), which is outstanding immediately prior to the Effective Time shall, by
virtue of the  Mergers  and without any action on the part of the holder of such
option or unit,  be  converted  into and  become a unit  providing  the right to
acquire or an option to purchase or otherwise  acquire the same number of shares
of New  Class A Common  Stock,  upon  the same  terms  and  subject  to the same
conditions  as set forth in the Plans as in effect at the  Effective  Time.  The
same number of shares of New Class A Common Stock shall be reserved for purposes
of the outstanding options as is equal to the number of Class A Common Shares so
reserved as of the  Effective  Time.  As of the  Effective  Time,  the Surviving
Corporation  assumes  the Plans and all  obligations  of the  Company  under the
Plans,  including the outstanding  units or options or portions  thereof granted
pursuant to the Plans.


                                    ARTICLE V
                                   CONDITIONS

         5.1.  CONDITION TO EACH PARTY'S  OBLIGATION  TO EFFECT THE MERGER.  The
respective  obligations  of the  Company,  the Limited  Partnership  and the New
Company to consummate the Mergers are subject to the  fulfillment of each of the
following conditions:

         (a) The  registration  statement  on Form  S-4 to be  filed  by the New
Company,  which will  include  the proxy  statement  of the  Company  soliciting
proxies to approve the Mergers, shall have been declared effective in accordance
with the  Securities  Act of 1933, as amended,  by the  Securities  and Exchange
Commission and no stop order shall have been issued or threatened.

         (b) This  Agreement  shall have been duly approved by (i) the requisite
vote of holders of the Class A Common  Shares and Class A Preferred  Shares,  in
accordance with applicable law and the amended and restated declaration of trust
and  by-laws of the Company, (ii) the New  Company as the general partner of the
Limited  Partnership, and (iii) the Company, as  the sole shareholder of the New
Company.



                                       -6-

<PAGE>




         (c) The shares of New Class A Common  Stock to be issued in the Mergers
and the shares of New Class A Common Stock  underlying the New Class A Preferred
Stock to be issued in the  Mergers  shall have been listed on the New York Stock
Exchange ("NYSE"), subject to official notice of issuance.

         (d) No order to restrain,  enjoin or otherwise prevent the consummation
of this  Agreement or either of the Mergers shall have been entered by any court
or administrative body and shall remain in full force and effect.

         (e) The obligations to consummate the Mergers contemplated hereby shall
not have been terminated pursuant to Article VI hereof.

         (f) All consents and approvals,  if any, necessary for the transactions
contemplated hereby shall have been obtained and be in full force and effect.


                                   ARTICLE VI
                                   TERMINATION

         6.1.  TERMINATION BY MUTUAL  CONSENT.  This Agreement may be terminated
and the Mergers may be abandoned at any time prior to the Effective Time, before
or after the  approval  by holders of the Class A Common  Shares and the Class A
Preferred  Shares,  by the mutual  consent of the Board of the  Trustees  of the
Company and the  general  partner of the  Limited  Partnership  and the Board of
Directors of the New Company.

         6.2. EFFECT OF TERMINATION AND ABANDONMENT. In the event of termination
of this Agreement and abandonment of the Mergers pursuant to this Article VI, no
party  hereto (or any of its  directors,  trustees or  officers)  shall have any
liability or further obligation to any other party to this Agreement.


                                   ARTICLE VII
                            MISCELLANEOUS AND GENERAL

         7.1.  INDEMNIFICATION;  DIRECTORS'  AND OFFICERS'  INSURANCE.  From and
after the Effective Time, the Surviving  Corporation will indemnify,  and pay or
reimburse  reasonable  expenses in advance of final  disposition of a proceeding
to, (i) any  individual  who is a present or former  director  or officer of the
Company or the Limited Partnership or its general partner or (ii) any individual
who,  while a director of the Company and at the request of the Company,  serves
or has served another corporation,  partnership,  joint venture, trust, employee
benefit plan or any other enterprise as a director,  officer, partner or trustee
of  such corporation, partnership, joint venture, trust, employee  benefit  plan
or  other  enterprise,  arising  out of  or  pertaining  to  matters existing or
occurring at or prior to the  Effective  Time,  whether  asserted or



                                       -7-

<PAGE>



claimed prior to, at or after the Effective Time, to the fullest extent required
or permitted by Maryland law.

         7.2. MODIFICATION OR AMENDMENT. Subject to the applicable provisions of
the MRULPA and the MGCL,  at any time prior to the Effective  Time,  the parties
hereto may amend or modify this  Agreement  by written  agreement,  executed and
delivered  by duly  authorized  officers of the  respective  parties;  provided,
however,   that  after  the  Mergers  have  been   approved  by  the   Company's
shareholders,  no amendment or modification may change the amount or form of the
consideration to be received by such shareholders in the Mergers.

         7.3.  WAIVER OF  CONDITIONS.  The  conditions  to each of the  parties'
obligations to consummate  the relevant  Merger are for the sole benefit of such
party  and may be  waived  by  such  party  in  whole  or in part to the  extent
permitted by applicable law.

         7.4.  COUNTERPARTS.  For the  convenience of the parties  hereto,  this
Agreement may be executed in any number of counterparts,  each of which shall be
deemed  an  original,  and all of  which  shall  constitute  one  and  the  same
agreement.

         7.5.  GOVERNING LAW. This Agreement  shall be governed by and construed
in accordance with the laws of the States of California and Maryland in the case
of the Limited  Partnership Merger, and in accordance with the laws of the State
of Maryland in the case of the Company Merger.

         7.6. NO THIRD PARTY  BENEFICIARIES.  Except as provided in Section 7.1,
no provision of this  Agreement is  intended,  nor shall it be  interpreted,  to
provide or create any third party beneficiary  rights or any other rights of any
kind in any client, customer, affiliate, stockholder, partner or employee or any
other person or entity.

         7.7. HEADINGS.  The Article,  Section and Paragraph headings herein are
for  convenience of reference only and shall have no effect on the  construction
or meaning of this Agreement.

         7.8. SERVICE OF PROCESS.

         (a) The New Company may be served with process in the State of Maryland
in any  proceeding  for the  enforcement of any obligation of the Company or the
Limited  Partnership,  as well as for  enforcement of any obligations of the New
Company  arising  from the  Mergers,  and to the New  Company is  Ballard  Spahr
Andrews & Ingersoll, 300 Lombard Street, Baltimore,  Maryland 21202, Attn: James
J. Hanks, Jr.



                                       -8-

<PAGE>

         IN WITNESS WHEREOF, this Agreement has been duly executed and delivered
by the  duly  authorized  officers  of the  parties  hereto  on the  date  first
hereinabove written.

                                      CAPITAL TRUST, INC.

                                      By:/s/ John R. Klopp
                                         ------------------------
                                         Name:   John R. Klopp
                                         Title:  President

                                      CAPTRUST LIMITED PARTNERSHIP

                                      By:  CAPITAL TRUST, INC.,
                                           its general partner

                                           By:/s/ John R. Klopp
                                              -----------------------
                                              Name:  John R. Klopp
                                              Title: President


                                      CAPITAL TRUST

                                       By:/s/John R. Klopp
                                          --------------------------------
                                          Name:   John R. Klopp
                                          Title:  Vice Chairman and Chief
                                                  Executive Officer




                                       -9-

<PAGE>


                                                                      Exhibit A

                               CAPITAL TRUST, INC.

                      ARTICLES OF AMENDMENT AND RESTATEMENT


         FIRST: Capital Trust, Inc., a Maryland corporation (the "Corporation"),
desires to amend and restate its charter as currently in effect and as
hereinafter amended.

         SECOND: The following  provisions are all the provisions of the charter
currently in effect and as hereinafter amended:

                                   ARTICLE I
                                  INCORPORATOR

         The  undersigned,  Tonya  Mitchem  Grindon whose address is c/o Ballard
Spahr Andrews & Ingersoll, 300 East Lombard Street,  Baltimore,  Maryland 21202,
being at least 18 years of age, does hereby form a corporation under the general
laws of the State of Maryland.

                                   ARTICLE II
                                      NAME

         The name of the corporation (the "Corporation") is: Capital Trust, Inc.

                                   ARTICLE III
                                     PURPOSE

         The purposes for which the  Corporation  is formed are to engage in any
lawful act or activity for which corporations may be organized under the general
laws of the State of Maryland as now or hereafter in force.

697816.3


<PAGE>



                                   ARTICLE IV
                  PRINCIPAL OFFICE IN STATE AND RESIDENT AGENT
 
         The address of the principal  office of the Corporation in the State of
Maryland is c/o Ballard  Spahr  Andrews & Ingersoll,  300 East  Lombard  Street,
Baltimore,  Maryland  21202,  Attention:  James J.  Hanks,  Jr.  The name of the
resident  agent of the  Corporation  in the State of Maryland is James J. Hanks,
Jr.,  whose post  address is c/o Ballard  Spahr  Andrews &  Ingersoll,  300 East
Lombard Street,  Baltimore,  Maryland 21202.  The resident agent is a citizen of
and resides in the State of Maryland.

                                    ARTICLE V
                        PROVISIONS FOR DEFINING, LIMITING
                      AND REGULATING CERTAIN POWERS OF THE
                CORPORATION AND OF THE STOCKHOLDERS AND DIRECTORS

         Section  5.1  Number of  Directors.  The  business  and  affairs of the
Corporation shall be managed under the direction of the Board of Directors.  The
number of directors of the Corporation initially shall be ten (10), which number
may be increased or  decreased  pursuant to the Bylaws,  but shall never be less
than the minimum number required by the Maryland  General  Corporation  Law. The
names of the  directors  who  shall  serve  until the first  annual  meeting  of
stockholders and until their successors are duly elected and qualified are:

                                  Samuel Zell
                               Jeffrey A. Altman
                               Sheli Z. Rosenberg
                               Gary R. Garrabrant
                               Martin L. Edelman
                                 John R. Klopp

697816.3
                                       -2-

<PAGE>



                                Lynne B. Sagalyn
                                Craig M. Hatkoff
                                Thomas E. Dobrowski
                                Steven Roth

These  directors  may increase the number of directors and may fill any vacancy,
whether  resulting from an increase in the number of directors or otherwise,  on
the Board of Directors occurring before the first annual meeting of stockholders
in the manner provided in the Bylaws.

         Section 5.2 Extraordinary Actions. Notwithstanding any provision of law
permitting  or requiring  any action to be taken or approved by the  affirmative
vote of the holders of shares  entitled to cast a greater  number of votes,  any
such action shall be effective and valid if taken or approved by the affirmative
vote of holders of shares  entitled to cast a majority of all the votes entitled
to be cast on the matter.

         Section  5.3  Authorization  by Board of Stock  Issuance.  The Board of
Directors may authorize the issuance from time to time of shares of stock of the
Corporation  of any class or series,  whether now or  hereafter  authorized,  or
securities  or  rights  convertible  into  shares  of its  stock of any class or
series, whether now or hereafter authorized, for such consideration as the Board
of Directors may deem advisable (or without consideration in the case of a stock
split or stock dividend),  subject to such restrictions or limitations,  if any,
as may be set forth in the charter or the Bylaws.

         Section 5.4 Preemptive  Rights.  Except as may be provided by the Board
of Directors in setting the terms of classified or reclassified  shares of stock
pursuant to Section 6.4 or as may  otherwise be provided by contract,  no holder
of shares of stock of the Corporation shall, as such holder, have any preemptive
right  to  purchase  or  subscribe  for any  additional  shares  of stock of the
Corporation or any other security of the Corporation which it may issue or sell.

         Section 5.5  Indemnification.  The Corporation shall have the power, to
the maximum  extent  permitted by Maryland  law in effect from time to time,  to
obligate  itself to indemnify,  and to pay or reimburse  reasonable  expenses in
advance of final  disposition  of a proceeding  to, (a) any  individual who is a
present or former  director or officer of the  Corporation or (b) any individual
who, while a director of the Corporation and at the request of the Corporation,

697816.3
                                       -3-

<PAGE>



serves or has  served as a  director,  officer,  partner  or  trustee of another
corporation,  real estate investment trust,  partnership,  joint venture, trust,
employee  benefit  plan or any other  enterprise  from and  against any claim or
liability to which such person may become subject or which such person may incur
by reason of his  status as a present  or  former  director  or  officer  of the
Corporation.  The  Corporation  shall have the power,  with the  approval of the
Board of Directors,  to provide such indemnification and advancement of expenses
to a person who served a predecessor of the Corporation in any of the capacities
described in (a) or (b) above and to any employee or agent of the Corporation or
a predecessor of the Corporation.

         Section 5.6 Determinations by Board. The determination as to any of the
following  matters,  made in good faith by or pursuant to the  direction  of the
Board of  Directors  consistent  with the  charter  and in the absence of actual
receipt of an  improper  benefit in money,  property  or  services or active and
deliberate dishonesty  established by a court, shall be final and conclusive and
shall be binding upon the  Corporation and every holder of shares of its capital
stock:  the amount of the net income of the  Corporation  for any period and the
amount of assets at any time  legally  available  for the payment of  dividends,
redemption  of its capital  stock or the payment of other  distributions  on its
capital stock; the amount of paid-in surplus, net assets, other surplus,  annual
or other net  profit,  net  assets in excess of  capital,  undivided  profits or
excess of profits over losses on sales of assets; the amount,  purpose,  time of
creation,  increase or decrease,  alteration or  cancellation of any reserves or
charges and the propriety  thereof  (whether or not any  obligation or liability
for which such  reserves or charges shall have been created shall have been paid
or discharged); the fair value, or any sale, bid or asked price to be applied in
determining the fair value, of any asset owned or held by the  Corporation;  any
matter relating to the acquisition, holding and disposition of any assets by the
Corporation;  or any other  matter  relating to the  business and affairs of the
Corporation.

697816.3
                                       -4-

<PAGE>



                                   ARTICLE VI
                                      STOCK

         Section  6.1  Authorized  Shares.  The total  number of shares of stock
which the Corporation  shall have the authority to issue is 300,000,000  shares,
consisting of three classes of stock as follows:

                  (a) 100,000,000 shares of class A common stock, par value $.01
per share (the "Class A Stock");


                  (b) 100,000,000 shares of class B common stock, par value $.01
per share (the "Class B Stock," and together with the Class A Stock, the "Common
Stock"); and

                  (c) 100,000,000  shares of preferred stock, par value $.01 per
share (the "Preferred Stock").  The aggregate par value of all authorized shares
of stock  having  par value is  $3,000,000.  If shares of one class of stock are
classified or  reclassified  into shares of another  class of stock  pursuant to
this  Article VI, the number of  authorized  shares of the former class shall be
automatically  decreased  and the number of shares of the latter  class shall be
automatically  increased,  in each case by the number of shares so classified or
reclassified,  so that the  aggregate  number of shares of stock of all  classes
that the  Corporation  has  authority  to issue shall not be more than the total
number of shares of stock set forth in the first sentence of this paragraph.  To
the extent permitted by Maryland law, the board of directors, without any action
by the stockholders of the Corporation,  may amend the charter from time to time
to increase or decrease the aggregate  number of shares of stock of any class or
series that the Corporation has the authority to issue.

         Section 6.2 Common  Stock.  Except as may otherwise be provided in this
Article VI, all shares of Common Stock shall be identical  and shall entitle the
holders thereof to the same rights and privileges with respect thereto.  Subject
to the  provisions  of Section 6.3,  the Common  Stock shall have the  following
preferences, rights, powers, restrictions,  limitations and qualifications,  and
such  others  as may be  afforded  by law:  (a)  Voting  Rights.  Except  as may
otherwise  be provided by law,  each holder of Class A Stock shall have one vote
in respect to each share of Class A Stock held of

697816.3
                                       -5-

<PAGE>



record on all matters to be voted upon by stockholders and the shares of Class B
Stock shall not have voting rights and shall not be counted in  determining  the
presence of a quorum at any meeting of stockholders.

                  (b)  Dividend  Rights.  The  holders of Common  Stock shall be
entitled to  receive,  ratably in  proportion  to the number of shares of Common
Stock held by them, such dividends as may be authorized from time to time by the
Board of Directors out of assets legally available therefor.

                  (c)  Liquidation  Rights.  In the  event of the  voluntary  or
involuntary  liquidation,  dissolution or winding-up of the  Corporation,  after
payment in full or  reasonable  provision  for payment in full of all claims and
obligations  of the  Corporation  shall have been made, all of the assets of the
Corporation,  if any, remaining,  of whatever kind available for distribution to
stockholders,  shall be distributed to the holders of Common Stock,  ratably, in
proportion to the number of shares of Common Stock held by them.

                  (d) Conversion. The Common Stock shall have the following
conversion rights:

                  (i) Each share of Class A Stock  shall be  convertible  at the
         option of the holder thereof at any time and from time to time into one
         validly issued,  fully paid and  nonassessable  share of Class B Stock.
         Subject  to  delivery  of  the   certification   described  in  Section
         6.2(d)(ii)  below,  each share of Class B Stock shall be convertible at
         the option of the holder thereof at any time and from time to time into
         one  validly  issued,  fully  paid and  nonassessable  share of Class A
         Stock.

                  (ii) In order to exercise the conversion  right, the holder of
         any shares of Common  Stock to be  converted  in whole or in part shall
         surrender the certificate or certificates  representing  such shares of
         Common Stock to the  Corporation  and shall give written  notice to the
         Corporation  ("Conversion  Notice")  that  the  stockholder  elects  to
         convert such shares of Common Stock or the portion thereof specified in
         said notice into shares of Class A Stock or shares of Class B

697816.3
                                       -6-

<PAGE>



         Stock,  as specified by the stockholder in the Conversion  Notice.  The
         Conversion Notice shall also (x) state the name or names (with address)
         in which the  certificates  for the  shares of  Common  Stock  shall be
         issued and (y) if the shares of Class B Stock are to be converted  into
         shares of Class A Stock,  contain a  certification  by the  stockholder
         that  the  stockholder   either  (a)  will  not,   together  with  such
         stockholder's  Aggregated  Transferors  (as  defined  below),  upon the
         issuance  of such  shares  of Class A Stock,  own more than 4.9% of any
         class of Voting Stock (as defined  below) of the  Corporation or (b) is
         not limited by the Bank  Holding  Company Act of 1956,  as amended,  to
         holding no more than 4.9% of any class or series of Voting Stock of the
         Corporation.  Each  certificate  representing  shares of  Common  Stock
         surrendered  for  conversion  shall,  unless  the  shares  issuable  on
         conversion  are to be issued in the same  name as the  registration  of
         such shares of Common Stock,  be duly endorsed by, or be accompanied by
         instruments of transfer in form  satisfactory to the  Corporation  duly
         executed  by,  the  stockholder  or its duly  authorized  attorney.  As
         promptly  as  practicable  after  receipt  of a  Conversion  Notice and
         surrender of the certificate or certificates representing the shares of
         Common Stock relating thereto,  the Corporation shall issue and deliver
         to such  stockholder (or upon the written order of such  stockholder) a
         certificate  or  certificates  for the number of full  shares of Common
         Stock  issuable  upon the  conversion  of such Common  Stock or portion
         thereof in accordance  with the provisions of this Section  6.2(d)(ii).
         In the event that less than all the shares of Common Stock  represented
         by a certificate are to be converted,  the Corporation  shall issue and
         deliver or cause to be issued  and  delivered  to (or upon the  written
         order of) the  holder of the  shares  of Common  Stock so  surrendered,
         without charge to such  stockholder,  a new certificate or certificates
         representing   a  number  of  shares  of  Common  Stock  equal  to  the
         unconverted  portion of the  surrendered  certificate.  Each conversion
         shall be  deemed  to have been  effected  on the date (the  "Conversion
         Date") on which the certificate or certificates representing such

697816.3
                                       -7-

<PAGE>



         shares of Common Stock shall have been  surrendered to the  Corporation
         or its  transfer  agent and a  Conversion  Notice with  respect to such
         shares of Common Stock shall have been received by the Corporation,  as
         described  above.  Any  Person  (as  defined  below) in whose  name any
         certificate  or  certificates  for  shares  of  Common  Stock  shall be
         issuable upon  conversion  shall be deemed to have become the holder of
         record  of the  shares  of  Common  Stock  represented  thereby  on the
         Conversion Date; provided,  however, if the certificate or certificates
         representing  shares of Common Stock are  surrendered  on any date when
         the  stock  transfer  books of the  Corporation  shall be  closed,  the
         stockholder  shall constitute the Person in whose name the certificates
         are to be issued as the record  holder  thereof for all purposes  until
         the next  succeeding  day on which such stock  transfer books are open,
         but such conversion  shall be at the Conversion  Price in effect on the
         date  on  which  such  certificate  or  certificates  shall  have  been
         surrendered.  No payment or  adjustment  will be made for  dividends or
         other distributions with respect to any shares of Common Stock issuable
         upon conversion of shares of Common Stock as provided herein.

                  (iii) The issuance of stock  certificates  upon  conversion of
         shares of Common Stock shall be made without  charge to the  converting
         stockholder for any tax in respect of the issuance thereof.

                  (iv) The Corporation covenants that all shares of Common Stock
         which may be issued upon conversion of shares of Common Stock will upon
         issuance  be  validly  issued,  fully  paid  and  nonassessable  by the
         Corporation and free from all taxes,  liens and charges with respect to
         the issuance thereof.

                  (v)  For  purposes  of  this  Section  6.2(d),  (x)  the  term
         "Aggregated  Transferor"  of a Person shall mean any other Person other
         than  the   Corporation   who  previously  held  Voting  Stock  of  the
         Corporation now held by such Person,

697816.3
                                       -8-

<PAGE>



         (y) the term  "Person"  shall  mean an  individual,  a  corporation,  a
         partnership,   a  limited  liability  company,  a  joint  venture,   an
         association,  a  joint-stock  company,  a trust,  a business  trust,  a
         government  or any agency or any  political  subdivision  thereof,  any
         unincorporated  organization  or any  other  entity,  and (z) the  term
         "Voting Shares" shall mean,  collectively,  the shares of Class A Stock
         and the shares of Preferred  Stock created  pursuant to Section 6.3 and
         designated  at such time as entitled to vote  generally in the election
         of directors.

The Board of Directors may reclassify  any unissued  shares of Common Stock from
time to time in one or more classes or series of stock.

         Section 6.3  Preferred  Stock.  The Board of Directors may classify any
unissued shares of Preferred Stock and reclassify any previously  classified but
unissued  shares of Preferred  Stock of any series from time to time,  in one or
more classes or series of stock.

         Section 6.4  Classified or  Reclassified  Shares.  Prior to issuance of
classified or reclassified shares of any class or series, the Board of Directors
by resolution  shall:  (a) designate that class or series to distinguish it from
all other classes and series of stock of the Corporation; (b) specify the number
of shares to be included in the class or series;  (c) set or change,  subject to
the  provisions  of Section 6.3 and subject to the express terms of any class or
series of stock of the  Corporation  outstanding at the time,  the  preferences,
conversion or other  rights,  voting  powers,  restrictions,  limitations  as to
dividends or other  distributions,  qualifications  and terms and  conditions of
redemption  for each  class or  series;  and (d) cause the  Corporation  to file
articles  supplementary with the State Department of Assessments and Taxation of
Maryland  ("SDAT").  Any of the  terms of any  class or  series  of stock set or
changed  pursuant to clause (c) of this Section 6.4 may be made  dependent  upon
facts or events ascertainable  outside the charter (including  determinations by
the Board of  Directors  or other  facts or events  within  the  control  of the
Corporation)  and may vary among  holders  thereof,  provided that the manner in
which such facts,  events or  variations  shall  operate  upon the terms of such
class or series of stock is  clearly  and  expressly  set forth in the  articles
supplementary filed with the SDAT.

697816.3
                                       -9-

<PAGE>



         Section 6.5 Charter and Bylaws.  All persons who shall acquire  capital
stock in the Corporation shall acquire the same subject to the provisions of the
charter and the Bylaws.

                                   ARTICLE VII
                                   AMENDMENTS

         The  Corporation  reserves  the  right  from  time to time to make  any
amendment to its charter,  now or hereafter  authorized  by law,  including  any
amendment  altering the terms or contract rights,  as expressly set forth in the
charter,  of any shares of outstanding stock. All rights and powers conferred by
the charter on stockholders,  directors and officers are granted subject to this
reservation.

                                  ARTICLE VIII
                             LIMITATION OF LIABILITY

         To the  maximum  extent that  Maryland  law in effect from time to time
permits  limitation of the liability of directors and officers of a corporation,
no director or officer of the Corporation  shall be liable to the Corporation or
its  stockholders  for money  damages.  Neither the amendment nor repeal of this
Article  VIII,  nor the  adoption or  amendment  of any other  provision  of the
charter or Bylaws  inconsistent with this Article VIII, shall apply to or affect
in any respect the  applicability of the preceding  sentence with respect to any
act or  failure  to act  which  occurred  prior  to such  amendment,  repeal  or
adoption.

         THIRD:  The amendment to and  restatement of the charter as hereinabove
set forth have been duly advised by the Board of  Directors  and approved by the
stockholders of the Corporation as required by law.

         FOURTH:  The current address of the principal office of the Corporation
is as set forth in Article IV of the foregoing  amendment and restatement of the
charter.

         FIFTH: The name and address of the Corporation's current resident agent
is as set forth in Article IV of the foregoing  amendment and restatement of the
charter.

         SIXTH:  The number of  directors  of the  Corporation  and the names of
those  currently  in  office  are as set  forth in  Article  V of the  foregoing
amendment and restatement of the charter.

697816.3
                                      -10-

<PAGE>


         SEVENTH:  The  total  number  of  shares  of  capital  stock  which the
Corporation  had  authority to issue  immediately  prior to this  amendment  and
restatement was 100 shares, consisting of 1,000 shares of Common Stock, $.01 par
value per share.  The  aggregate par value of all shares of capital stock having
par value was $10.

         EIGHTH:  The total number of shares of stock which the  Corporation has
authority to issue  pursuant to the foregoing  amendment and  restatement of the
charter is 300,000,000,  consisting of 200,000,000  shares of Common Stock, $.01
par value per share, and 200,000,000  shares of Preferred Stock,  $.01 par value
per share.  The  aggregate  par value of all shares of stock having par value is
$3,000,000.

         NINTH:  The undersigned  chief  executive  officer  acknowledges  these
Articles of Amendment and Restatement to be the corporate act of the Corporation
and as to  all  matters  or  facts  required  to be  verified  under  oath,  the
undersigned  chief  executive  officer  acknowledges  that  to the  best  of his
knowledge,  information  and  belief,  these  matters  and facts are true in all
material  respects  and that this  statement  is made  under the  penalties  for
perjury.

         IN WITNESS  WHEREOF,  the  Corporation  has caused  these  Articles  of
Amendment  and  Restatement  to be signed  in its name and on its  behalf by its
chief  executive  officer and attested to by its  secretary on this _____ day of
__________, 1998.

ATTEST:                                 CAPITAL TRUST, INC.


                                        By:                              (SEAL)
- ------------------------                   ------------------------------
Secretary                                  Chief Executive Officer



697816.3
                                      -11-

<PAGE>

                                                                      Exhibit B

                               CAPITAL TRUST, INC.






                              AMENDED AND RESTATED

                                     BYLAWS



<PAGE>



                                TABLE OF CONTENTS
                                -----------------
                                                                            Page

ARTICLE I      OFFICES.........................................................1
               Section 1.  PRINCIPAL OFFICE....................................1
               Section 2.  ADDITIONAL OFFICES..................................1

ARTICLE II     MEETINGS OF STOCKHOLDERS........................................1
               Section 1.  PLACE...............................................1
               Section 2.  ANNUAL MEETING......................................1
               Section 3.  SPECIAL MEETINGS....................................1
               Section 4.  NOTICE..............................................1
               Section 5.  SCOPE OF NOTICE.....................................2
               Section 6.  ORGANIZATION........................................2
               Section 7.  QUORUM..............................................2
               Section 8.  VOTING..............................................2
               Section 9.  PROXIES.............................................2
               Section 10. VOTING OF STOCK BY CERTAIN HOLDERS..................3
               Section 11. INSPECTORS..........................................4
               Section 12. NOMINATIONS AND PROPOSALS BY
                           STOCKHOLDERS........................................4
               Section 13. VOTING BY BALLOT....................................6

ARTICLE III    DIRECTORS.......................................................6
               Section 1.  GENERAL POWERS......................................6
               Section 2.  NUMBER, TENURE AND QUALIFICATIONS...................6
               Section 3.  ANNUAL AND REGULAR MEETINGS.........................6
               Section 4.  SPECIAL MEETINGS....................................6
               Section 5.  NOTICE..............................................7
               Section 6.  QUORUM..............................................7
               Section 7.  VOTING..............................................7
               Section 8.  TELEPHONE MEETINGS..................................7
               Section 9.  INFORMAL ACTION BY DIRECTORS........................7
               Section 10. VACANCIES...........................................7
               Section 11. COMPENSATION........................................8
               Section 12. LOSS OF DEPOSITS....................................8
               Section 13. SURETY BONDS........................................8
               Section 14. RELIANCE............................................8
               Section 15. CERTAIN RIGHTS OF DIRECTORS, OFFICERS,
                           EMPLOYEES AND AGENTS................................8

ARTICLE IV     COMMITTEES......................................................9
               Section 1.  NUMBER, TENURE AND QUALIFICATIONS...................9
               Section 2.  POWERS..............................................9


                                       -i-

<PAGE>



               Section 3.  MEETINGS............................................9
               Section 4.  TELEPHONE MEETINGS..................................9
               Section 5.  INFORMAL ACTION BY COMMITTEES.......................9
               Section 6.  VACANCIES...........................................9

ARTICLE V      OFFICERS.......................................................10
               Section 1.  GENERAL PROVISIONS.................................10
               Section 2.  REMOVAL AND RESIGNATION............................10
               Section 3.  VACANCIES..........................................10
               Section 4.  CHAIRMAN OF THE BOARD..............................10
               Section 5.  VICE CHAIRMEN......................................10
               Section 6.  CHIEF EXECUTIVE OFFICER............................11
               Section 7.  CHIEF OPERATING OFFICER............................11
               Section 8.  CHIEF FINANCIAL OFFICER............................11
               Section 9.  CHIEF INVESTMENT OFFICER...........................11
               Section 10. PRESIDENT..........................................11
               Section 11. MANAGING DIRECTORS.................................11
               Section 12. VICE PRESIDENTS....................................11
               Section 13. SECRETARY..........................................11
               Section 14. TREASURER..........................................12
               Section 15. ASSISTANT SECRETARIES AND ASSISTANT
                           TREASURERS.........................................12
               Section 16. SALARIES...........................................12

ARTICLE VI     CONTRACTS, LOANS, CHECKS AND DEPOSITS..........................13
               Section 1.  CONTRACTS..........................................13
               Section 2.  CHECKS AND DRAFTS..................................13
               Section 3.  DEPOSITS...........................................13

ARTICLE VII    STOCK..........................................................13
               Section 1.  CERTIFICATES.......................................13
               Section 2.  TRANSFERS..........................................14
               Section 3.  REPLACEMENT CERTIFICATE............................14
               Section 4.  CLOSING OF TRANSFER BOOKS OR FIXING OF
                           RECORD DATE........................................14
               Section 5.  STOCK LEDGER.......................................15
               Section 6.  FRACTIONAL STOCK; ISSUANCE OF UNITS................15

ARTICLE VIII   ACCOUNTING YEAR................................................15

ARTICLE IX     DISTRIBUTIONS..................................................16
               Section 1.  AUTHORIZATION......................................16
               Section 2.  CONTINGENCIES......................................16

ARTICLE X      INVESTMENT POLICY..............................................16


                                      -ii-

<PAGE>




ARTICLE XI     SEAL...........................................................16
               Section 1.  SEAL...............................................16
               Section 2.  AFFIXING SEAL......................................16

ARTICLE XII    INDEMNIFICATION AND ADVANCE OF EXPENSES........................17

ARTICLE XIII   WAIVER OF NOTICE...............................................17

ARTICLE XIV    AMENDMENT OF BYLAWS............................................17



                                      -iii-

<PAGE>



                               CAPITAL TRUST, INC.

                                     BYLAWS

                                    ARTICLE I

                                     OFFICES

         Section 1. PRINCIPAL  OFFICE.  The principal  office of the Corporation
shall be  located  at such  place  or  places  as the  Board  of  Directors  may
designate.

         Section 2.  ADDITIONAL  OFFICES.  The  Corporation  may have additional
offices at such places as the Board of Directors may from time to time determine
or the business of the Corporation may require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         Section 1. PLACE.  All  meetings of  stockholders  shall be held at the
principal  office of the  Corporation  or at such other place  within the United
States as shall be stated in the notice of the meeting.

         Section 2. ANNUAL MEETING.  An annual meeting of the  stockholders  for
the election of directors and the  transaction of any business within the powers
of the  Corporation  shall be held on a date and at the time set by the Board of
Directors.

         Section 3. SPECIAL MEETINGS. The president,  chief executive officer or
Board of  Directors  may call  special  meetings  of the  stockholders.  Special
meetings  of  stockholders  shall  also  be  called  by  the  secretary  of  the
Corporation  upon the written  request of the holders of shares entitled to cast
not less  than 33  percent  (33%) of all the votes  entitled  to be cast at such
meeting.  Such  request  shall state the purpose of such meeting and the matters
proposed  to be  acted on at such  meeting.  The  secretary  shall  inform  such
stockholders of the reasonably estimated cost of preparing and mailing notice of
the meeting and, upon payment to the  Corporation by such  stockholders  of such
costs, the secretary shall give notice to each stockholder entitled to notice of
the meeting. Unless requested by the stockholders entitled to cast a majority of
all the votes entitled to be cast at such meeting, a special meeting need not be
called to consider any matter which is substantially  the same as a matter voted
on at any special meeting of the  stockholders  held during the preceding twelve
months.

         Section 4. NOTICE.  Not less than ten nor more than 90 days before each
meeting of stockholders,  the secretary shall give to each stockholder  entitled
to vote at such  meeting  and to each  stockholder  not  entitled to vote who is
entitled to notice of the meeting written or printed notice stating the time and
place of the meeting and, in the case of a special  meeting or as otherwise  may
be required by any statute, the purpose for which the meeting is called,  either
by mail or by presenting it to such  stockholder  personally or by leaving it at
his residence or usual




<PAGE>



place of  business.  If  mailed,  such  notice  shall be deemed to be given when
deposited in the United  States mail  addressed to the  stockholder  at his post
office  address as it appears on the records of the  Corporation,  with  postage
thereon prepaid.

         Section 5. SCOPE OF NOTICE.  Any  business  of the  Corporation  may be
transacted  at an annual  meeting of  stockholders  without  being  specifically
designated in the notice,  except such business as is required by any statute to
be stated in such notice.  No business shall be transacted at a special  meeting
of stockholders except as specifically designated in the notice.

         Section 6. ORGANIZATION. At every meeting of stockholders, the chairman
of the board,  if there be one,  shall  conduct  the  meeting or, in the case of
vacancy in office or absence of the chairman of the board,  one of the following
officers  present  shall  conduct  the  meeting  in the order  stated:  the vice
chairman of the board,  if there be one, the president,  the vice  presidents in
their  order of rank and  seniority,  or a chairman  chosen by the  stockholders
entitled  to cast a  majority  of the votes  which all  stockholders  present in
person  or by  proxy  are  entitled  to cast,  shall  act as  chairman,  and the
secretary, or, in his absence, an assistant secretary, or in the absence of both
the  secretary  and assistant  secretaries,  a person  appointed by the chairman
shall act as secretary.

         Section 7.  QUORUM.  At any meeting of  stockholders,  the  presence in
person or by proxy of stockholders  entitled to cast a majority of all the votes
entitled to be cast at such meeting shall constitute a quorum;  but this section
shall not  affect  any  requirement  under any  statute  or the  charter  of the
Corporation for the vote necessary for the adoption of any measure. If, however,
such  quorum  shall not be  present  at any  meeting  of the  stockholders,  the
stockholders  entitled to vote at such  meeting,  present in person or by proxy,
shall have the power to adjourn the meeting from time to time to a date not more
than 120  days  after  the  original  record  date  without  notice  other  than
announcement at the meeting.  At such adjourned  meeting at which a quorum shall
be present,  any business may be transacted  which might have been transacted at
the meeting as originally notified.

         Section 8.  VOTING.  A plurality  of all the votes cast at a meeting of
stockholders duly called and at which a quorum is present shall be sufficient to
elect a director.  Each share may be voted for as many  individuals as there are
directors  to be elected  and for whose  election  the share is  entitled  to be
voted. A majority of the votes cast at a meeting of stockholders duly called and
at which a quorum is present  shall be  sufficient  to approve any other  matter
which may properly  come before the meeting,  unless more than a majority of the
votes cast is required by statute or by the charter of the  Corporation.  Unless
otherwise provided in the charter, each outstanding share,  regardless of class,
shall be entitled to one vote on each matter submitted to a vote at a meeting of
stockholders.

         Section 9.  PROXIES.  A stockholder  may cast the votes  entitled to be
cast by the  shares of the stock  owned of record by him  either in person or by
proxy executed in writing by the  stockholder or by his duly  authorized  agent.
Such proxy shall be filed with the secretary of the Corporation before or at the
time of the meeting.  No proxy shall be valid after eleven  months from the date
of its execution, unless otherwise provided in the proxy.


                                       -2-

<PAGE>



         Section  10.  VOTING  OF  STOCK  BY  CERTAIN  HOLDERS.   Stock  of  the
Corporation registered in the name of a corporation, partnership, trust or other
entity,  if  entitled  to be  voted,  may be  voted by the  president  or a vice
president,  a general partner or trustee thereof, as the case may be, or a proxy
appointed by any of the foregoing individuals,  unless some other person who has
been  appointed to vote such stock  pursuant to a bylaw or a  resolution  of the
governing body of such  corporation or other entity or agreement of the partners
of a  partnership  presents  a  certified  copy of  such  bylaw,  resolution  or
agreement,  in which case such person may vote such stock. Any director or other
fiduciary  may vote stock  registered in his name as such  fiduciary,  either in
person or by proxy.

         Shares of stock of the Corporation  directly or indirectly  owned by it
shall not be voted at any  meeting and shall not be counted in  determining  the
total  number of  outstanding  shares  entitled  to be voted at any given  time,
unless  they are held by it in a fiduciary  capacity,  in which case they may be
voted and shall be counted in determining the total number of outstanding shares
at any given time.

         The Board of Directors  may adopt by  resolution a procedure by which a
stockholder may certify in writing to the  Corporation  that any shares of stock
registered  in the  name  of the  stockholder  are  held  for the  account  of a
specified person other than the stockholder.  The resolution shall set forth the
class of stockholders who may make the certification,  the purpose for which the
certification  may be made, the form of certification  and the information to be
contained  in it;  if the  certification  is with  respect  to a record  date or
closing of the stock transfer  books,  the time after the record date or closing
of the stock transfer books within which the  certification  must be received by
the  Corporation;  and any other  provisions with respect to the procedure which
the Board of  Directors  considers  necessary or  desirable.  On receipt of such
certification,  the person specified in the certification  shall be regarded as,
for the purposes set forth in the  certification,  the  stockholder of record of
the specified stock in place of the stockholder who makes the certification.

         Notwithstanding  any other  provision of the chapter of the Corporation
or these  Bylaws,  Title 3,  Subtitle  7 of the  Corporations  and  Associations
Article of the Annotated  Code of Maryland (or any successor  statute) shall not
apply to any  acquisition by Veqtor  Finance  Company,  LLC, a Delaware  limited
liability  company  ("Veqtor"),  or  any  affiliates  thereof,  or  a  Permitted
Transferee of Veqtor (as defined herein) of shares of stock of the  Corporation.
For purposes of this section, the term "Permitted Transferee of Veqtor" includes
each of the following  entities to the extent any such entity acquires shares of
stock of the  Corporation,  directly or indirectly,  from Veqtor:  Capital Trust
Investors Limited Partnership, an Illinois limited partnership, V2 Holdings LLC,
a Delaware limited liability company,  BankAmerica  Investment  Corporation,  an
Illinois corporation, First Chicago Capital Corporation, a Delaware corporation,
and Wells Fargo & Company, a Delaware corporation. This section may be repealed,
in whole or in part,  at any time,  whether  before or after an  acquisition  of
control  shares  and,  upon such  repeal,  may,  to the extent  provided  by any
successor bylaw, apply to any prior or subsequent control share acquisition.



                                       -3-

<PAGE>



         Section 11. INSPECTORS. At any meeting of stockholders, the chairman of
the meeting may appoint one or more persons as inspectors for such meeting. Such
inspectors  shall  ascertain and report the number of shares  represented at the
meeting  based upon their  determination  of the validity and effect of proxies,
count all votes, report the results and perform such other acts as are proper to
conduct  the  election  and voting  with  impartiality  and  fairness to all the
stockholders.

         Each report of an inspector shall be in writing and signed by him or by
a majority of them if there is more than one  inspector  acting at such meeting.
If there is more  than one  inspector,  the  report of a  majority  shall be the
report of the  inspectors.  The report of the  inspector  or  inspectors  on the
number of shares  represented at the meeting and the results of the voting shall
be prima facie evidence thereof.

         Section 12. NOMINATIONS AND PROPOSALS BY STOCKHOLDERS.

         (a) Annual Meetings of Stockholders.

             (1)  Nominations  of persons for election to the Board of Directors
and the proposal of business to be considered by the stockholders may be made at
an annual meeting of stockholders  (i) pursuant to the  Corporation's  notice of
meeting,  (ii) by or at the  direction of the Board of Directors or (iii) by any
stockholder of the  Corporation who was a stockholder of record both at the time
of giving of notice  provided for in this  Section  12(a) and at the time of the
annual meeting, who is entitled to vote at the meeting and who complied with the
notice procedures set forth in this Section 12(a).

             (2) For nominations or other business to be properly brought before
an annual meeting by a stockholder  pursuant to clause (iii) of paragraph (a)(1)
of this Section 12, the  stockholder  must have given timely  notice  thereof in
writing  to the  secretary  of the  Corporation  and such  other  business  must
otherwise  be a proper  matter  for  action by  stockholders.  To be  timely,  a
stockholder's  notice  shall be  delivered  to the  secretary  at the  principal
executive offices of the Corporation not later than the close of business on the
60th day nor  earlier  than the close of  business  on the 90th day prior to the
first  anniversary of the preceding  year's annual meeting;  provided,  however,
that in the event that the date of the annual  meeting is  advanced by more than
30 days or  delayed  by more than 60 days from such  anniversary  date or if the
Corporation has not previously held an annual meeting, notice by the stockholder
to be timely must be so delivered  not earlier than the close of business on the
90th day prior to such  annual  meeting and not later than the close of business
on the  later of the 60th day  prior to such  annual  meeting  or the  tenth day
following  the day on which public  announcement  of the date of such meeting is
first made by the  Corporation.  In no event shall the public  announcement of a
postponement  or  adjournment  of an  annual  meeting  to a  later  date or time
commence a new time period for the giving of a stockholder's notice as described
above. Such stockholder's  notice shall set forth (i) as to each person whom the
stockholder  proposes to nominate for election or  reelection  as a director all
information  relating  to  such  person  that is  required  to be  disclosed  in
solicitations of proxies for election of directors in an election contest, or is
otherwise required, in each case pursuant to Regulation 14A under the Securities
Exchange Act of 1934, as amended (the "Exchange Act")


                                       -4-

<PAGE>



(including  such person's  written consent to being named in the proxy statement
as a nominee  and to  serving as a director  if  elected);  (ii) as to any other
business  that the  stockholder  proposes to bring before the  meeting,  a brief
description  of the  business  desired to be brought  before  the  meeting,  the
reasons for conducting such business at the meeting and any material interest in
such business of such stockholder and of the beneficial  owner, if any, on whose
behalf the proposal is made; and (iii) as to the  stockholder  giving the notice
and the beneficial  owner, if any, on whose behalf the nomination or proposal is
made,  (x) the name and  address  of such  stockholder,  as they  appear  on the
Corporation's  books,  and of such beneficial owner and (y) the number of shares
of each class of stock of the Corporation  which are owned  beneficially  and of
record by such stockholder and such beneficial owner.

             (3)  Notwithstanding  anything in the second  sentence of paragraph
(a) (2) of this  Section  12 to the  contrary,  in the event  that the number of
directors to be elected to the Board of  Directors is increased  and there is no
public  announcement by the Corporation  naming all of the nominees for director
or  specifying  the size of the  increased  Board of  Directors at least 70 days
prior to the  first  anniversary  of the  preceding  year's  annual  meeting,  a
stockholder's  notice  required by this Section 12 (a) shall also be  considered
timely,  but only with respect to nominees for any new positions created by such
increase,  if it shall be delivered to the secretary at the principal  executive
offices of the Corporation not later than the close of business on the tenth day
following  the day on  which  such  public  announcement  is  first  made by the
Corporation.

         (b)  Special  Meetings of  Stockholders.  Only such  business  shall be
conducted at a special meeting of stockholders as shall have been brought before
the meeting  pursuant to the  Corporation's  notice of meeting.  Nominations  of
persons for election to the Board of Directors may be made at a special  meeting
of  stockholders  at which  directors  are to be  elected  (i)  pursuant  to the
Corporation's  notice of meeting,  (ii) by or at the  direction  of the Board of
Directors or (iii)  provided  that the Board of Directors  has  determined  that
directors  shall be elected at such special  meeting,  by any stockholder of the
Corporation  who is a stockholder of record both at the time of giving of notice
provided for in this Section 12(b) and at the time of the special  meeting,  who
is entitled to vote at the meeting and who complied  with the notice  procedures
set forth in this Section 12(b).  In the event the  Corporation  calls a special
meeting of stockholders for the purpose of electing one or more directors to the
Board of Directors,  any such  stockholder  may nominate a person or persons (as
the case may be) for election to such position as specified in the Corporation's
notice of  meeting,  if the  stockholder's  notice  containing  the  information
required  by  paragraph  (a) (2) of this  Section 12 shall be  delivered  to the
secretary at the principal executive offices of the Corporation not earlier than
the close of  business  on the 90th day prior to such  special  meeting  and not
later  than the  close of  business  on the  later of the 60th day prior to such
special meeting or the tenth day following the day on which public  announcement
is first made of the date of the special meeting and of the nominees proposed by
the Board of  Directors  to be elected at such  meeting.  In no event  shall the
public  announcement  of a postponement or adjournment of a special meeting to a
later date or time commence a new time period for the giving of a  stockholder's
notice as described above.

         (c) General. (1) Only such persons who are nominated in accordance with
the  procedures  set  forth in this  Section  12 shall be  eligible  to serve as
directors and only such business


                                       -5-

<PAGE>



shall be  conducted  at a meeting of  stockholders  as shall  have been  brought
before the meeting in accordance  with the  procedures set forth in this Section
12. The  chairman  of the  meeting  shall  have the power and duty to  determine
whether a nomination or any business  proposed to be brought  before the meeting
was made or proposed,  as the case may be, in accordance with the procedures set
forth in this Section 12 and, if any proposed  nomination  or business is not in
compliance  with this  Section 12, to declare that such  nomination  or proposal
shall be disregarded.

         (2) For purposes of this Section 12, "public  announcement"  shall mean
disclosure in a press release reported by the Dow Jones News Service, Associated
Press  or  comparable  news  service  or in a  document  publicly  filed  by the
Corporation with the Securities and Exchange  Commission pursuant to Section 13,
14 or 15 (d) of the Exchange Act.

         (3)  Notwithstanding  the  foregoing  provisions  of this Section 12, a
stockholder shall also comply with all applicable  requirements of state law and
of the Exchange Act and the rules and regulations thereunder with respect to the
matters set forth in this Section 12. Nothing in this Section 12 shall be deemed
to affect any rights of  stockholders  to request  inclusion of proposals in the
Corporation's proxy statement pursuant to Rule 14a-8 under the Exchange Act.

         Section 13. VOTING BY BALLOT. Voting on any question or in any election
may be viva voce unless the  presiding  officer  shall order or any  stockholder
shall demand that voting be by ballot.

                                   ARTICLE III

                                    DIRECTORS

         Section 1. GENERAL POWERS.  The business and affairs of the Corporation
shall be managed under the direction of its Board of Directors.

         Section 2. NUMBER, TENURE AND QUALIFICATIONS. At any regular meeting or
at any special  meeting called for that purpose,  a majority of the entire Board
of  Directors  may  establish,  increase  or decrease  the number of  directors,
provided  that the number  thereof  shall never be less than the minimum  number
required by the Maryland General  Corporation Law, nor more than 15, and further
provided  that the tenure of office of a director  shall not be  affected by any
decrease in the number of directors.

         Section 3. ANNUAL AND REGULAR MEETINGS.  An annual meeting of the Board
of Directors shall be held immediately after and at the same place as the annual
meeting of stockholders,  no notice other than this Bylaw being  necessary.  The
Board of Directors may provide, by resolution, the time and place, either within
or without the State of  Maryland,  for the  holding of regular  meetings of the
Board of Directors without other notice than such resolution.

         Section 4. SPECIAL MEETINGS. Special meetings of the Board of Directors
may be called by or at the request of the chairman of the board, president or by
a majority of the directors then in office.  The person or persons authorized to
call special meetings of the Board


                                       -6-

<PAGE>



of Directors may fix any place, either within or without the State of  Maryland,
as the place for holding any special meeting of the Board of Directors called by
them.

         Section  5.  NOTICE.  Notice  of any  special  meeting  of the Board of
Directors shall be delivered personally or by telephone, facsimile transmission,
United  States  mail or courier to each  director at his  business or  residence
address.  Notice by personal delivery, by telephone or a facsimile  transmission
shall be given at least two days prior to the  meeting.  Notice by mail shall be
given at least  five days prior to the  meeting  and shall be deemed to be given
when  deposited  in the United  States mail  properly  addressed,  with  postage
thereon prepaid.  Telephone notice shall be deemed to be given when the director
is  personally  given such  notice in a  telephone  call to which he is a party.
Facsimile transmission notice shall be deemed to be given upon completion of the
transmission  of the  message  to the  number  given to the  Corporation  by the
director and receipt of a completed answer-back indicating receipt.  Neither the
business to be transacted at, nor the purpose of, any annual, regular or special
meeting  of the  Board  of  Directors  need  be  stated  in the  notice,  unless
specifically required by statute or these Bylaws.

         Section 6.  QUORUM.  A majority of the  directors  shall  constitute  a
quorum for  transaction  of business  at any meeting of the Board of  Directors,
provided  that,  if less than a majority of such  directors  are present at said
meeting,  a majority of the directors  present may adjourn the meeting from time
to time without  further notice,  and provided  further that if, pursuant to the
charter  of the  Corporation  or  these  Bylaws,  the  vote of a  majority  of a
particular group of directors is required for action, a quorum must also include
a majority of such group.

         The  directors  present  at a meeting  which has been duly  called  and
convened may continue to transact  business until  adjournment,  notwithstanding
the withdrawal of enough directors to leave less than a quorum.

         Section 7. VOTING.  The action of the majority of the directors present
at a meeting  at which a quorum is  present  shall be the action of the Board of
Directors,  unless the concurrence of a greater  proportion is required for such
action by applicable statute.

         Section 8. TELEPHONE  MEETINGS.  Directors may participate in a meeting
by means of a conference  telephone or similar  communications  equipment if all
persons  participating  in the  meeting  can hear each  other at the same  time.
Participation in a meeting by these means shall constitute presence in person at
the meeting.

         Section  9.  INFORMAL  ACTION BY  DIRECTORS.  Any  action  required  or
permitted  to be taken at any  meeting  of the Board of  Directors  may be taken
without a meeting,  if a consent  in  writing  to such  action is signed by each
director and such written  consent is filed with the minutes of  proceedings  of
the Board of Directors.

         Section 10. VACANCIES. If for any reason any or all the directors cease
to be directors,  such event shall not terminate the Corporation or affect these
Bylaws or the powers of the remaining  directors  hereunder  (even if fewer than
three  directors  remain).  Any vacancy on the Board of Directors  for any cause
other than an increase in the number of directors shall be


                                       -7-

<PAGE>



filled by a majority of the remaining  directors,  even if such majority is less
than a quorum.  Any vacancy in the number of directors created by an increase in
the number of directors  may be filled by a majority vote of the entire Board of
Directors.  Any  individual  so elected as director  shall hold office until the
next  annual  meeting of  stockholders  and until his  successor  is elected and
qualifies.

         Section 11. COMPENSATION. Directors shall not receive any stated salary
for their  services as directors  but, by  resolution of the Board of Directors,
may receive  compensation  per year and/or per meeting  and/or per visit to real
property  or other  facilities  owned or leased by the  Corporation  and for any
service or activity they performed or engaged in as directors.  Directors may be
reimbursed  for  expenses  of  attendance,  if any, at each  annual,  regular or
special  meeting of the Board of Directors or of any  committee  thereof and for
their  expenses,  if any, in connection  with each property  visit and any other
service or  activity  they  performed  or engaged in as  directors;  but nothing
herein  contained  shall be construed to preclude any directors from serving the
Corporation in any other capacity and receiving compensation therefor.

         Section 12. LOSS OF DEPOSITS.  No director shall be liable for any loss
which may occur by reason of the failure of the bank, trust company, savings and
loan  association,  or  other  institution  with  whom  moneys  or  stock of the
Corporation have been deposited.

         Section 13. SURETY BONDS.  Unless required by law, no director shall be
obligated to give any bond or surety or other  security for the  performance  of
any of his duties.

         Section 14. RELIANCE. Each director, officer, employee and agent of the
Corporation  shall,  in  the  performance  of his  duties  with  respect  to the
Corporation,  be fully justified and protected with regard to any act or failure
to act in reliance  in good faith upon the books of account or other  records of
the  Corporation,  upon  an  opinion  of  counsel  or upon  reports  made to the
Corporation by any of its officers or employees or by the advisers, accountants,
appraisers or other experts or consultants selected by the Board of Directors or
officers of the  Corporation,  regardless  of whether such counsel or expert may
also be a director.

         Section  15.  CERTAIN  RIGHTS OF  DIRECTORS,  OFFICERS,  EMPLOYEES  AND
AGENTS.  The directors shall have no responsibility to devote their full time to
the affairs of the  Corporation.  Any director or officer,  employee or agent of
the  Corporation,  in his  personal  capacity or in a capacity as an  affiliate,
employee,  or  agent of any  other  person,  or  otherwise,  may  have  business
interests and engage in business  activities  similar to or in addition to or in
competition with those of or relating to the Corporation.


                                       -8-

<PAGE>



                                   ARTICLE IV

                                   COMMITTEES

         Section 1. NUMBER,  TENURE AND  QUALIFICATIONS.  The Board of Directors
may appoint from among its members an Executive Committee, an Audit Committee, a
Compensation   Committee,   a  Performance   Compensation  Committee  and  other
committees,  composed of one or more directors,  to serve at the pleasure of the
Board of Directors.

         Section 2. POWERS.  The Board of Directors  may delegate to  committees
appointed  under  Section 1 of this  Article  any of the  powers of the Board of
Directors, except as prohibited by law.

         Section 3. MEETINGS. Notice of committee meetings shall be given in the
same manner as notice for special meetings of the Board of Directors. A majority
of the members of the committee shall constitute a quorum for the transaction of
business at any meeting of the committee. The act of a majority of the committee
members  present at a meeting shall be the act of such  committee.  The Board of
Directors  may designate a chairman of any  committee,  and such chairman or any
two members (if there are more than two  members) of any  committee  may fix the
time and place of its meeting unless the Board shall otherwise  provide.  In the
absence of any member of any such committee,  the members thereof present at any
meeting,  whether or not they constitute a quorum,  may appoint another director
to act in the place of such absent member.  Each committee shall keep minutes of
its proceedings.

         Section 4. TELEPHONE  MEETINGS.  Members of a committee of the Board of
Directors  may  participate  in a meeting by means of a conference  telephone or
similar communications equipment if all persons participating in the meeting can
hear each other at the same  time.  Participation  in a meeting  by these  means
shall constitute presence in person at the meeting.

         Section  5.  INFORMAL  ACTION BY  COMMITTEES.  Any action  required  or
permitted  to be taken at any meeting of a committee  of the Board of  Directors
may be taken without a meeting, if a consent in writing to such action is signed
by each  member of the  committee  and such  written  consent  is filed with the
minutes of proceedings of such committee.

         Section 6. VACANCIES.  Subject to the provisions  hereof,  the Board of
Directors  shall  have the power at any time to  change  the  membership  of any
committee,  to fill all vacancies, to designate alternate members to replace any
absent or disqualified member or to dissolve any such committee.




                                       -9-

<PAGE>



                                    ARTICLE V

                                    OFFICERS

         Section 1. GENERAL  PROVISIONS.  The officers of the Corporation  shall
include a chairman of the board, two vice chairmen, a chief executive officer, a
president,  a  secretary  and a  treasurer  and may  include  a chief  operating
officer, a chief financial officer, one or more managing directors,  one or more
vice  presidents,  one or more assistant  secretaries  and one or more assistant
treasurers.  In addition,  the Board of Directors  may from time to time appoint
such other  officers with such powers and duties as they shall deem necessary or
desirable.  The  officers of the  Corporation  shall be elected  annually by the
Board of  Directors at the first  meeting of the Board of  Directors  held after
each annual meeting of stockholders, except that the chief executive officer may
appoint  one or  more  vice  presidents,  assistant  secretaries  and  assistant
treasurers.  If the election of officers shall not be held at such meeting, such
election  shall be held as soon  thereafter as may be  convenient.  Each officer
shall hold office  until his  successor  is elected and  qualifies  or until his
death,  resignation or removal in the manner  hereinafter  provided.  Any two or
more offices except president and vice president may be held by the same person.
In its  discretion,  the Board of Directors may leave unfilled any office except
that of  president,  treasurer  and  secretary.  Election of an officer or agent
shall not of itself create  contract  rights  between the  Corporation  and such
officer or agent.

         Section  2.  REMOVAL  AND  RESIGNATION.  Any  officer  or  agent of the
Corporation may be removed by the Board of Directors if in its judgment the best
interests of the Corporation would be served thereby,  but such removal shall be
without prejudice to the contract rights, if any, of the person so removed.  Any
officer of the  Corporation  may resign at any time by giving  written notice of
his  resignation  to the Board of  Directors,  the  chairman  of the board,  the
president  or the  secretary.  Any  resignation  shall  take  effect at any time
subsequent  to the time  specified  therein or, if the time when it shall become
effective is not specified therein, immediately upon its receipt. The acceptance
of a resignation  shall not be necessary to make it effective  unless  otherwise
stated in the resignation.  Such resignation  shall be without  prejudice to the
contract rights, if any, of the Corporation.

         Section  3.  VACANCIES.  A vacancy  in any  office may be filled by the
Board of Directors for the balance of the term.

         Section  4.  CHAIRMAN  OF THE  BOARD.  The  Board  of  Directors  shall
designate a chairman of the board.  The chairman of the board shall preside over
the meetings of the Board of Directors and of the stockholders at which he shall
be present.  The chairman of the board shall perform such other duties as may be
assigned to him or them by the Board of Directors.

         Section 5. VICE  CHAIRMEN.  The Vice  Chairmen  shall have the  general
responsibility  for the  implementation  of the policies of the Corporation,  as
determined by the Board of Directors, and for the management of the business and
affairs of the Corporation.



                                      -10-

<PAGE>



         Section  6.  CHIEF  EXECUTIVE  OFFICER.  The  Board  of  Directors  may
designate a chief executive  officer.  In the absence of such  designation,  the
chairman of the board shall be the chief executive  officer of the  Corporation.
Subject to the direction of the Board of Directors,  the chief executive officer
shall in general  supervise  and control all of the  business and affairs of the
Corporation and shall exercise chief  executive  powers and such specific powers
and shall  perform  such  duties as from time to time may be  conferred  upon or
assigned to him by the Board of Directors or any committee thereof designated by
it to so act.  He may  execute  any  deed,  mortgage,  bond,  contract  or other
instrument,  except in cases  where the  execution  thereof  shall be  expressly
delegated by the Board of Directors or by these Bylaws to some other  officer or
agent of the Corporation or shall be required by law to be otherwise executed.

         Section  7.  CHIEF  OPERATING  OFFICER.  The  Board  of  Directors  may
designate a chief operating officer.  The chief operating officer shall have the
responsibilities  and duties as set forth by the Board of Directors or the chief
executive officer.

         Section  8.  CHIEF  FINANCIAL  OFFICER.  The  Board  of  Directors  may
designate a chief financial officer.  The chief financial officer shall have the
responsibilities  and duties as set forth by the Board of Directors or the chief
executive officer.

         Section  9.  CHIEF  INVESTMENT  OFFICER.  The  Board of  Directors  may
designate a chief investment  officer.  The chief investment  officer shall have
the  responsibilities  and duties as set forth by the Board of  Directors or the
chief executive officer.

         Section 10.  PRESIDENT.  The  president  shall have  general  executive
powers and shall have such specific powers and shall perform all duties incident
to the office of  president  and such other duties as may be  prescribed  by the
Board of Directors from time to time. In the absence of a designation of a chief
operating  officer by the Board of Directors,  the president  shall be the chief
operating officer.

         Section 11.  MANAGING  DIRECTORS.  The Board of Directors may designate
one  or  more  managing   directors.   A  managing   director   shall  have  the
responsibilities  and  duties as set forth by the  Board of  Directors  or chief
executive officer.

         Section 12. VICE PRESIDENTS.  In the absence of the president or in the
event of a vacancy in such office,  the vice president (or in the event there be
more than one vice president, the vice presidents in the order designated at the
time of their election or, in the absence of any designation,  then in the order
of their  election) shall perform the duties of the president and when so acting
shall have all the powers of and be  subject  to all the  restrictions  upon the
president;  and  shall  perform  such  other  duties as from time to time may be
assigned  to him by the  president  or by the Board of  Directors.  The Board of
Directors may designate one or more vice  presidents as executive vice president
or as vice president for particular areas of responsibility.

         Section 13. SECRETARY.  The secretary shall (a) keep the minutes of the
proceedings  of the  stockholders,  the Board of Directors and committees of the
Board of Directors in one or more books provided for that purpose;  (b) see that
all notices are duly given in


                                      -11-

<PAGE>



accordance  with the  provisions  of these  Bylaws or as required by law; (c) be
custodian of the corporate records and of the seal of the Corporation;  (d) keep
a  register  of the post  office  address  of each  stockholder  which  shall be
furnished to the secretary by such  stockholder;  (e) have general charge of the
share transfer books of the  Corporation;  and (f) in general perform such other
duties  as from  time to time  may be  assigned  to him by the  chief  executive
officer, the president or by the Board of Directors.

         Section  14.  TREASURER.  The  treasurer  shall have the custody of the
funds  and  securities  of the  Corporation  and shall  keep  full and  accurate
accounts of receipts and disbursements in books belonging to the Corporation and
shall  deposit  all  moneys  and other  valuable  effects in the name and to the
credit of the Corporation in such depositories as may be designated by the Board
of Directors.  In the absence of a designation of a chief  financial  officer by
the Board of Directors,  the treasurer shall be the chief  financial  officer of
the Corporation.

         The treasurer  shall  disburse the funds of the  Corporation  as may be
ordered  by  the  Board  of   Directors,   taking   proper   vouchers  for  such
disbursements,  and shall render to the president and Board of Directors, at the
regular  meetings of the Board of  Directors  or whenever it may so require,  an
account of all his  transactions as treasurer and of the financial  condition of
the Corporation.

         If required by the Board of  Directors,  the  treasurer  shall give the
Corporation  a bond in such sum and with  such  surety or  sureties  as shall be
satisfactory  to the Board of  Directors  for the  faithful  performance  of the
duties of his office and for the restoration to the Corporation,  in case of his
death,  resignation,  retirement or removal from office,  of all books,  papers,
vouchers,  moneys and other property of whatever kind in his possession or under
his control belonging to the Corporation.

         Section  15.  ASSISTANT  SECRETARIES  AND  ASSISTANT  TREASURERS.   The
assistant secretaries and assistant treasurers,  in general,  shall perform such
duties as shall be assigned to them by the secretary or treasurer, respectively,
or by the president or the Board of Directors.  The assistant  treasurers shall,
if required by the Board of Directors,  give bonds for the faithful  performance
of their  duties  in such  sums and with such  surety  or  sureties  as shall be
satisfactory to the Board of Directors.

         Section  16.  SALARIES.  The  salaries  and other  compensation  of the
officers  shall be fixed  from  time to time by the  Board of  Directors  and no
officer shall be prevented from receiving such salary or other  compensation  by
reason of the fact that he is also a director.




                                      -12-

<PAGE>



                                   ARTICLE VI

                      CONTRACTS, LOANS, CHECKS AND DEPOSITS

         Section 1. CONTRACTS.  The Board of Directors may authorize any officer
or agent to enter into any contract or to execute and deliver any  instrument in
the name of and on behalf of the  Corporation  and such authority may be general
or confined to specific instances. Any agreement, deed, mortgage, lease or other
document  executed by one or more of the  directors or by an  authorized  person
shall be valid and binding upon the Board of Directors and upon the  Corporation
when authorized or ratified by action of the Board of Directors.

         Section 2. CHECKS AND DRAFTS.  All checks,  drafts or other  orders for
the payment of money,  notes or other  evidences of  indebtedness  issued in the
name of the  Corporation  shall  be  signed  by such  officer  or  agent  of the
Corporation in such manner as shall from time to time be determined by the Board
of Directors.

         Section  3.  DEPOSITS.  All  funds  of the  Corporation  not  otherwise
employed shall be deposited  from time to time to the credit of the  Corporation
in such banks,  trust companies or other  depositories as the Board of Directors
may designate.

                                   ARTICLE VII

                                      STOCK

         Section  1.  CERTIFICATES.  Each  stockholder  shall be  entitled  to a
certificate  or  certificates  which shall  represent  and certify the number of
shares of each class of stock held by him in the  Corporation.  Each certificate
shall  be  signed  by the  chief  executive  officer,  the  president  or a vice
president and  countersigned  by the secretary or an assistant  secretary or the
treasurer or an assistant  treasurer and may be sealed with the seal, if any, of
the Corporation. The signatures may be either manual or facsimile.  Certificates
shall be  consecutively  numbered;  and if the Corporation  shall,  from time to
time, issue several classes of stock, each class may have its own number series.
A certificate is valid and may be issued whether or not an officer who signed it
is still an officer  when it is issued.  Each  certificate  representing  shares
which are restricted as to their  transferability  or voting  powers,  which are
preferred or limited as to their dividends or as to their  allocable  portion of
the  assets  upon  liquidation  or which  are  redeemable  at the  option of the
Corporation, shall have a statement of such restriction,  limitation, preference
or  redemption  provision,   or  a  summary  thereof,   plainly  stated  on  the
certificate.  If the  Corporation  has authority to issue stock of more than one
class,  the  certificate  shall contain on the face or back a full  statement or
summary of the designations  and any  preferences,  conversion and other rights,
voting   powers,   restrictions,   limitations   as  to   dividends   and  other
distributions,  qualifications  and terms and  conditions  of redemption of each
class of stock and, if the  Corporation  is authorized to issue any preferred or
special class in series,  the differences in the relative rights and preferences
between  the  shares  of each  series to the  extent  they have been set and the
authority of the Board of Directors to set the relative  rights and  preferences
of subsequent series. In lieu of such statement or summary,  the certificate may
state that the Corporation will furnish a full statement


                                      -13-

<PAGE>



of such information to any stockholder  upon request and without charge.  If any
class of stock is  restricted  by the  Corporation  as to  transferability,  the
certificate  shall contain a full statement of the restriction or state that the
Corporation will furnish  information  about the restrictions to the stockholder
on request and without charge.

         Section 2. TRANSFERS. Upon surrender to the Corporation or the transfer
agent of the Corporation of a stock  certificate duly endorsed or accompanied by
proper  evidence  of  succession,  assignment  or  authority  to  transfer,  the
Corporation shall issue a new certificate to the person entitled thereto, cancel
the old certificate and record the transaction upon its books.

         The Corporation  shall be entitled to treat the holder of record of any
share of stock as the  holder in fact  thereof  and,  accordingly,  shall not be
bound to recognize  any equitable or other claim to or interest in such share or
on the part of any other  person,  whether or not it shall have express or other
notice  thereof,  except  as  otherwise  provided  by the  laws of the  State of
Maryland.

         Notwithstanding  the  foregoing,  transfers  of  shares of any class of
stock will be subject in all respects to the charter of the  Corporation and all
of the terms and conditions contained therein.

         Section 3. REPLACEMENT CERTIFICATE. Any officer designated by the Board
of  Directors  may  direct  a new  certificate  to be  issued  in  place  of any
certificate  previously  issued by the  Corporation  alleged  to have been lost,
stolen or  destroyed  upon the making of an affidavit of that fact by the person
claiming the certificate to be lost,  stolen or destroyed.  When authorizing the
issuance of a new certificate,  an officer  designated by the Board of Directors
may, in his  discretion  and as a condition  precedent to the issuance  thereof,
require the owner of such lost,  stolen or destroyed  certificate or the owner's
legal  representative  to advertise  the same in such manner as he shall require
and/or to give bond, with sufficient  surety, to the Corporation to indemnify it
against any loss or claim  which may arise as a result of the  issuance of a new
certificate.

         Section 4.  CLOSING OF  TRANSFER  BOOKS OR FIXING OF RECORD  DATE.  The
Board of  Directors  may set,  in  advance,  a record  date for the  purpose  of
determining  stockholders  entitled  to notice of or to vote at any  meeting  of
stockholders  or  determining  stockholders  entitled to receive  payment of any
dividend  or  the  allotment  of  any  other  rights,  or in  order  to  make  a
determination  of stockholders  for any other proper purpose.  Such date, in any
case,  shall not be prior to the close of business on the day the record date is
fixed and shall be not more than  ninety  days and,  in the case of a meeting of
stockholders,  not less than ten days,  before the date on which the  meeting or
particular  action requiring such  determination of stockholders of record is to
be held or taken.

         In lieu of fixing a record  date,  the Board of  Directors  may provide
that the stock transfer books shall be closed for a stated period but not longer
than 20 days.  If the  stock  transfer  books  are  closed  for the  purpose  of
determining stockholders entitled to notice of or to vote at a


                                      -14-

<PAGE>



meeting of stockholders, such books shall be closed for at least ten days before
the date of such meeting.

         If no record date is fixed and the stock  transfer books are not closed
for the determination of stockholders, (a) the record date for the determination
of  stockholders  entitled to notice of or to vote at a meeting of  stockholders
shall be at the close of  business  on the day on which the notice of meeting is
mailed or the 30th day before the  meeting,  whichever is the closer date to the
meeting; and (b) the record date for the determination of stockholders  entitled
to receive  payment of a dividend or an  allotment  of any other rights shall be
the close of  business  on the day on which  the  resolution  of the  directors,
declaring the dividend or allotment of rights, is adopted.

         When a determination of stockholders entitled to vote at any meeting of
stockholders has been made as provided in this section, such determination shall
apply to any adjournment  thereof,  except when (i) the  determination  has been
made through the closing of the transfer  books and the stated period of closing
has expired or (ii) the meeting is  adjourned to a date more than 120 days after
the record date fixed for the  original  meeting,  in either of which case a new
record date shall be determined as set forth herein.

         Section  5.  STOCK  LEDGER.  The  Corporation  shall  maintain  at  its
principal office or at the office of its counsel, accountants or transfer agent,
an original or duplicate  share ledger  containing  the name and address of each
stockholder and the number of shares of each class held by such stockholder.

         Section 6. FRACTIONAL STOCK;  ISSUANCE OF UNITS. The Board of Directors
may issue  fractional  stock or provide for the  issuance of scrip,  all on such
terms and under such conditions as they may determine. Notwithstanding any other
provision of the charter or these Bylaws, the Board of Directors may issue units
consisting of different securities of the Corporation.  Any security issued in a
unit shall have the same  characteristics as any identical  securities issued by
the  Corporation,  except that the Board of  Directors  may  provide  that for a
specified  period  securities  of the  Corporation  issued  in such  unit may be
transferred on the books of the Corporation only in such unit.

                                  ARTICLE VIII

                                 ACCOUNTING YEAR

         The Board of Directors shall have the power,  from time to time, to fix
the fiscal year of the Corporation by a duly adopted resolution.



                                      -15-

<PAGE>



                                   ARTICLE IX

                                  DISTRIBUTIONS

         Section 1.  AUTHORIZATION.  Dividends and other  distributions upon the
stock  of the  Corporation  may be  authorized  and  declared  by the  Board  of
Directors,  subject to the provisions of law and the charter of the Corporation.
Dividends and other  distributions may be paid in cash, property or stock of the
Corporation, subject to the provisions of law and the charter.

         Section 2.  CONTINGENCIES.  Before  payment of any  dividends  or other
distributions,  there  may be set aside  out of any  assets  of the  Corporation
available for dividends or other  distributions such sum or sums as the Board of
Directors may from time to time, in its absolute  discretion,  think proper as a
reserve fund for contingencies, for equalizing dividends or other distributions,
for repairing or maintaining  any property of the  Corporation or for such other
purpose as the Board of Directors  shall determine to be in the best interest of
the  Corporation,  and the Board of  Directors  may modify or  abolish  any such
reserve in the manner in which it was created.

                                    ARTICLE X

                                INVESTMENT POLICY

         Subject to the provisions of the charter of the Corporation,  the Board
of Directors may from time to time adopt,  amend, revise or terminate any policy
or policies  with respect to  investments  by the  Corporation  as it shall deem
appropriate in its sole discretion.


                                   ARTICLE XI

                                      SEAL

         Section 1. SEAL. The Board of Directors may authorize the adoption of a
seal by the Corporation.  The seal shall contain the name of the Corporation and
the year of its incorporation and the words  "Incorporated  Maryland." The Board
of  Directors  may  authorize  one or more  duplicate  seals and provide for the
custody thereof.

         Section 2.  AFFIXING  SEAL.  Whenever the  Corporation  is permitted or
required to affix its seal to a  document,  it shall be  sufficient  to meet the
requirements of any law, rule or regulation relating to a seal to place the word
"(SEAL)"  adjacent  to the  signature  of the person  authorized  to execute the
document on behalf of the Corporation.



                                      -16-

<PAGE>


                                   ARTICLE XII

                     INDEMNIFICATION AND ADVANCE OF EXPENSES

         To the maximum extent  permitted by Maryland law in effect from time to
time,  the  Corporation  shall  indemnify and,  without  requiring a preliminary
determination  of the  ultimate  entitlement  to  indemnification,  shall pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any  individual  who is a  present  or former  director  or  officer  of the
Corporation  and who is made a party to the  proceeding by reason of his service
in that capacity or (b) any individual  who, while a director of the Corporation
and at the request of the Corporation, serves or has served another corporation,
real estate  investment  trust,  partnership,  joint  venture,  trust,  employee
benefit plan or any other enterprise as a director,  officer, partner or trustee
of such corporation,  real estate investment trust, partnership,  joint venture,
trust,  employee benefit plan or other enterprise and who is made a party to the
proceeding by reason of his service in that capacity.  The Corporation may, with
the approval of its Board of Directors, provide such indemnification and advance
for expenses to a person who served a predecessor  of the  Corporation in any of
the capacities described in (a) or (b) above and to any employee or agent of the
Corporation or a predecessor of the Corporation.

         Neither the amendment  nor repeal of this Article,  nor the adoption or
amendment  of any other  provision  of the Bylaws or charter of the  Corporation
inconsistent  with this  Article,  shall  apply to or affect in any  respect the
applicability  of the preceding  paragraph with respect to any act or failure to
act which occurred prior to such amendment, repeal or adoption.


                                  ARTICLE XIII

                                WAIVER OF NOTICE

         Whenever any notice is required to be given  pursuant to the charter of
the  Corporation or these Bylaws or pursuant to applicable law, a waiver thereof
in writing,  signed by the person or persons  entitled to such  notice,  whether
before or after the time  stated  therein,  shall be  deemed  equivalent  to the
giving of such notice.  Neither the business to be transacted at nor the purpose
of any meeting  need be set forth in the waiver of notice,  unless  specifically
required  by  statute.  The  attendance  of  any  person  at any  meeting  shall
constitute a waiver of notice of such meeting,  except where such person attends
a meeting  for the  express  purpose  of  objecting  to the  transaction  of any
business on the ground that the meeting is not lawfully called or convened.

                                   ARTICLE XIV

                               AMENDMENT OF BYLAWS

         The Board of Directors shall have the exclusive  power to adopt,  alter
or repeal any provision of these Bylaws and to make new Bylaws.

    

                                      -17-

<PAGE>


                                                                        ANNEX B

                                 AMENDMENT NO. 1
                                       TO
                    AMENDED AND RESTATED DECLARATION OF TRUST
                                       OF
                                  CAPITAL TRUST


                  Capital  Trust, a California  business  trust (the  "Company")
organized and existing  under the laws of the State of  California,  does hereby
amend its Amended and Restated  Declaration of Trust,  dated as of July 15, 1997
(the "DOT"), as follows:

                  1. Article X of the DOT is hereby amended as follows:

                                   "ARTICLE X

                   CONSOLIDATION, MERGER, SALE OF ASSETS, ETC.

                  Section 10.1.  Subject to other  requirements and restrictions
         of  this  Declaration  of  Trust  (including  this  Article  X) and the
         provisions of the  Certificate of Designation  relating to any class or
         series of Preferred  Shares which may at the time be  outstanding,  the
         Company  shall  not  be  incorporated,   merged  into  another  entity,
         consolidated  with one or more entities into a new entity,  reorganized
         as a new entity,  liquidated or dissolved, and all or substantially all
         of the assets of the Company  shall not be sold,  leased,  exchanged or
         otherwise disposed of, except in each case upon the affirmative vote or
         written consent of a majority of the  outstanding  Voting Shares of the
         Company entitled to vote, voting as a single class or series.  Upon any
         such approval of the holders of the Voting Shares,  no approval of such
         transaction by the Board shall be required.

                  Section  10.2.  (a) The Company  may merge or be  consolidated
         with or into one or more limited  partnerships,  of any state or states
         of the United States or of the District of Columbia, which permits such
         merger or  consolidation.  Such merger or  consolidation  shall be made
         pursuant to an  agreement of merger or  consolidation,  as the case may
         be, complying and approved in accordance with this Section 10.2.

                  (b) The Board of Trustees  shall adopt a resolution  approving
         an agreement of merger or consolidation. The agreement shall state: (1)
         the terms and conditions of the merger or  consolidation;  (2) the mode
         of carrying  the same into  effect;  (3) the manner of  converting  the
         trust  interests or  partnership  interests of each of the  constituent
         entities  into  trust  interests  or  partnership  interests  or  other
         securities  of the entity  surviving or  resulting  from such merger or
         consolidation,  and if any trust interests or partnership interests are
         not to be converted solely into trust interests,  partnership interests
         or other  securities  of the entity  surviving or  resulting  from such
         merger or consolidation,  the cash,  property,  rights or securities of
         any other partnership,  corporation or entity which the holders of such
         trust  interests or  partnership  interests  are to receive in exchange
         for,  or  upon  conversion  of  such  trust  interests  or  partnership
         interests and the surrender of any certificates  evidencing them, which
         cash,  property,   rights  or  securities  of  any  other  partnership,
         corporation  or  entity  may be in  addition  to or in  lieu  of  trust
         interests,  partnership  interests  or other  securities  of the entity
         surviving or resulting from such merger or consolidation;  and (4) such
         other details or provisions as are deemed desirable, including, without
         limiting the generality of the  foregoing,



<PAGE>


         a  provision  for the  payment  of cash  in  lieu  of the  issuance  of
         fractional trust interests,  partnership  interests or other securities
         of the entity  surviving or resulting from the merger or  consolidation
         or other partnership,  corporation or other entity. Any of the terms of
         the agreement of merger or  consolidation  may be made  dependent  upon
         facts ascertainable outside of such agreement, provided that the manner
         in which such facts shall  operate  upon the terms of the  agreement is
         clearly  and  expressly  set  forth  in  the  agreement  of  merger  or
         consolidation.  The term  "facts,' as used in the  preceding  sentence,
         includes, but is not limited to, the occurrence of any event, including
         a  determination  or  action  by any  person  or  body,  including  the
         constituent entities subject of the merger or consolidation.

                  Section 10.4.  The agreement  required by Section 10.2 of this
         Article   shall  be  adopted,   approved,   certified,   executed   and
         acknowledged by each of the constituent entities in accordance with the
         laws under which it was formed or, in the case of the  Company,  in the
         manner provided in this  Declaration of Trust whereupon it shall become
         effective."

                  2. This  amendment of the DOT herein  certified  has been duly
adopted in accordance with its provisions.


                  IN WITNESS  WHEREOF,  the Company has caused this Amendment of
the DOT to be duly executed and acknowledged, this ____ day of June, 1998.



                                            ------------------------------------
                                            Name:    John R. Klopp
                                            Title:   Chief Executive Officer


<PAGE>



                                                                        ANNEX C

                                  CAPITAL TRUST

                              AMENDED AND RESTATED

                       1997 LONG-TERM INCENTIVE SHARE PLAN




<PAGE>



                                  CAPITAL TRUST
                              AMENDED AND RESTATED
                       1997 LONG-TERM INCENTIVE SHARE PLAN



                 ARTICLE 1. ESTABLISHMENT, PURPOSE AND DURATION


         1.1  Establishment  of the Plan. On May 23, 1997, the Board of Trustees
of Capital Trust (f/k/a California Real Estate Investment Trust) (the "Company")
adopted,   subject  to  the  approval  of   shareholders,   an  incentive  share
compensation  plan known as the "1997  Long-Term  Incentive  Share Plan",  which
permits the grant of Incentive Share Options,  Nonqualified Share Options, Share
Appreciation Rights,  Restricted Shares,  Performance Units,  Performance Shares
and Share Units. The plan became effective upon shareholder approval on July 15,
1997 and was amended by Amendment No. 1 effective on that date which changed all
references to "California Real Estate  Investment Trust" in the plan to "Capital
Trust."  On April  24,  1998,  the Board of  Trustees  adopted,  subject  to the
approval of  shareholders,  this "Amended and Restated 1997 Long-Term  Incentive
Share Plan" which amends and restates the original plan (hereinafter referred to
as the "Plan"). The terms of the Plan are set forth herein.

         The Plan is designed to comply with the performance-based  compensation
exemption under the proposed regulations to Internal Revenue Code Section 162(m)
issued by the Department of Treasury.

         1.2  Purpose of the Plan.  The  purpose  of the Plan is to promote  the
success of the Company and its Subsidiaries by providing  incentives to Eligible
Individuals that will link their personal  interests to the long-term  financial
success of the Company and its Subsidiaries and to growth in shareholder  value.
The Plan is designed to provide  flexibility to the Company and its Subsidiaries
in their  ability to  motivate,  attract,  and retain the  services  of Eligible
Individuals  upon whose  judgment,  interest,  and special effort the successful
conduct of their operations is largely dependent.

         1.3  Duration of the Plan.  The Plan became  effective on July 15, 1997
and shall  remain in effect,  subject to the right of the Board of  Trustees  to
terminate the Plan at any time  pursuant to Article 13 herein,  until all Shares
subject to it shall have been purchased or acquired  according to the provisions
herein.  However, in no event may an Award be granted under the Plan on or after
July 15, 2007.


                     ARTICLE 2. DEFINITIONS AND CONSTRUCTION

         2.1  Definitions.  Whenever used in the Plan, the following terms shall
have the meanings set forth below and, when the meaning is intended, the initial
letter of the word is capitalized:

         (a)      "Amended  and Restated  Trustee  Share Plan" means the Amended
                  and  Restated  1997 Non-Employee  Trustee  Share Plan  of  the
                  Company.

         (b)      "Award" or "Awards"  means,  individually or  collectively,  a
                  grant under this Plan of Incentive Share Options, Nonqualified
                  Share Options,  Share Appreciation Rights,  Restricted Shares,
                  Performance Units, Performance Shares or Share Units.

         (c)      "Award Agreement" means the agreement required under Article 3
                  evidencing an Award under this Plan.



<PAGE>



         (d)      "Beneficial  Owner"  shall have the  meaning  ascribed to such
                  term in Rule 13d-3 of the General Rules and Regulations  under
                  the Exchange Act.

         (e)      "Board" or "Board of Trustees"  means the Board of Trustees of
                  the Company.

         (f)      "Cause" means the occurrence of any one of the following:

                  (i)      The willful and continued failure by a Participant to
                           substantially  perform his/her duties (other than any
                           such  failure   resulting   from  the   Participant's
                           disability),  after a written demand for  substantial
                           performance  is  delivered  to the  Participant  that
                           specifically  identifies  the  manner  in  which  the
                           Company or any of its  Subsidiaries,  as the case may
                           be,   believes   that   the   Participant   has   not
                           substantially   performed  his/her  duties,  and  the
                           Participant has failed to remedy the situation within
                           ten (10) business days of receiving such notice; or

                  (ii)     the Participant's  conviction for committing a felony
                           in   connection   with  the   employment  or  service
                           relationship; or

                  (iii)    the  willful  engaging  by the  Participant  in gross
                           misconduct  materially and demonstrably  injurious to
                           the Company or any of its Subsidiaries.  However,  no
                           act,  or failure to act,  on the  Participant's  part
                           shall be considered "willful" unless done, or omitted
                           to be done, by the  Participant not in good faith and
                           without  reasonable  belief,  that his/her  action or
                           omission  was in the best  interest of the Company or
                           any of its Subsidiaries.

         (g)      "Change in  Control"  shall be deemed to have  occurred if the
                  conditions  set forth in any one of the  following  paragraphs
                  shall have been satisfied:

                  (i)      any Person (other than Veqtor Finance Company, LLC or
                           its  affiliates  as that  term is  defined  under the
                           rules and regulations  promulgated under the Exchange
                           Act, a trustee or other fiduciary holding  securities
                           under an employee  benefit plan of the Company or any
                           of its Subsidiaries,  or a corporation owned directly
                           or indirectly by the  shareholders  of the Company in
                           substantially the same proportions as their ownership
                           of  Shares  of  the  Company),   is  or  becomes  the
                           Beneficial Owner,  directly or indirectly,  of 20% or
                           more of the Voting Securities of the Company;

                  (ii)     the Board shall at any time  consist of a majority of
                           individuals (the "New Majority") who where elected or
                           appointed   Trustees  of  the  Company   without  the
                           approval of a majority of the Trustees  either (A) in
                           office  prior to the election or  appointment  of the
                           first of the Trustees comprising the New Majority, or
                           (B) appointed by or elected with the approval of such
                           Trustees; or

                  (iii)    the shareholders of the Company approve (A) a plan of
                           complete  liquidation  of  the  Company;  or  (B)  an
                           agreement  for  the  sale  or  disposition  of all or
                           substantially  all  the  Company's  assets;  or (C) a
                           merger or consolidation of the Company with any other
                           corporation,  other  than a merger  or  consolidation
                           which would  result in the Voting  Securities  of the
                           Company   outstanding   immediately   prior   thereto
                           continuing   to   represent   (either  by   remaining
                           outstanding   or  by  being   converted  into  voting
                           securities of the surviving entity),  at least 50% of
                           the combined voting power of the Voting Securities of
                           the Company (or such  surviving  entity)  outstanding
                           immediately after such merger or consolidation.


                                       -2-

<PAGE>



                  However,  in no event  shall a Change in  Control be deemed to
                  have  occurred,   with  respect  to  a  Participant,   if  the
                  Participant  is part of a purchasing  group which  consummates
                  the Change in Control  transaction.  The Participant  shall be
                  deemed  "part of a  purchasing  group..."  for purposes of the
                  preceding sentence if the Participant is an equity participant
                  or  has  agreed  to  become  an  equity   participant  in  the
                  purchasing  company or group (except for (i) passive ownership
                  of less than 5% of the combined voting power of the purchasing
                  company  or (ii)  ownership  of  equity  participation  in the
                  purchasing  company or group which is otherwise  not deemed to
                  be significant,  as determined  prior to the Change in Control
                  by a majority  of the  nonemployee  continuing  members of the
                  Board).

         (h)      "Class B Common  Shares"  means the  class B common  shares of
                  beneficial interest, $1.00 par value, in the Company.

         (i)      "Code"  means the Internal  Revenue  Code of 1986,  as amended
                  from time to time.

         (j)      "Committee"  means  the  committee  appointed  by the Board to
                  administer the Plan pursuant to Article 3 herein.

         (k)      "Common  Shares" means the class A common shares of beneficial
                  interest, $1.00 par value, in the Company.

         (l)      "Company" means Capital Trust, a California business trust, or
                  any successor thereto.

         (m)      "Convertible  Securities" means the Common Shares, the Class B
                  Common Shares,  the Preferred Shares and any securities issued
                  by the Company or any subsidiary thereof in capital raising or
                  merger and  acquisition  transactions  that are by their terms
                  exercisable,  convertible or  exchangeable  into or for Common
                  Shares.

         (n)      "Covered  Employee" means any Participant  designated prior to
                  the  grant  of  Restricted   Shares,   Performance   Units  or
                  Performance  Shares  by  the  Committee  who  is or  may  be a
                  "covered  employee" within the meaning of Section 162(m)(3) of
                  the  Code  in  the  year  in  which  such  Restricted  Shares,
                  Performance  Units or  Performance  Shares are taxable to such
                  Participant.

         (o)      "Eligible  Individual" means an employee of the Company or any
                  of its  Subsidiaries,  including an employee who is an officer
                  or a Trustee of the Company or any of its  Subsidiaries,  or a
                  consultant  or service  provider  to the Company or any of its
                  Subsidiaries  who,  in  the  opinion  of  the  Committee,  can
                  contribute  significantly  to the growth and  profitability of
                  the Company and its Subsidiaries.

                  "Eligible  Individual"  also may include  any other  employee,
                  consultant or service  provider,  identified by the Committee,
                  in special  situations  involving  extraordinary  performance,
                  promotion, retention, or recruitment.

         (p)      "Election  Form"  means  the form  under  which a  Participant
                  elects to receive Shares granted under a Share Unit Award upon
                  the occurrence of certain events.

         (q)      "Exchange Act" means the  Securities  Exchange Act of 1934, as
                  amended from time to time.

         (r)      "Fair Market Value" means the closing price of the Shares on a
                  securities  exchange,  or if the Shares  were not traded on an
                  exchange, the average of the highest price and lowest price at


                                       -3-

<PAGE>



                  which the  Shares  were  traded,  as  reported  on the  Nasdaq
                  National  Market,  on the relevant date, or on the most recent
                  date on which the Shares were traded prior to such date.

         (s)      "Incentive  Share Option" or "ISO" means an option to purchase
                  Shares, granted to a Participant pursuant to Article 6 herein,
                  which  is  designated  as an  incentive  share  option  and is
                  intended to meet the requirements of Section 422 of the Code.

         (t)      "Nonqualified  Share  Option"  or  "NQSO"  means an  option to
                  purchase Shares,  granted to a Participant pursuant to Article
                  6  herein,  which is not  intended  to be an  Incentive  Share
                  Option.

         (u)      "Option" or  "Options"  means an  Incentive  Share Option or a
                  Nonqualified Share Option.

         (v)      "Option  Agreement"  means an Award  Agreement  evidencing  an
                  Option Award granted under Article 6 herein.

         (w)      "Outside  Trustee"  means  any  Trustee  who  qualifies  as an
                  "outside  director"  as that term is defined  in Code  Section
                  162(m) and the regulations issued thereunder.

         (x)      "Participant"  means  an  Eligible  Individual  who  has  been
                  granted an Award under the Plan.

         (y)      "Performance   Share"   means  an  Award,   designated   as  a
                  performance  share,  granted  to  a  Participant  pursuant  to
                  Article 9 herein.

         (z)      "Performance Unit" means an Award, designated as a performance
                  unit, granted to a Participant pursuant to Article 9 herein.

         (aa)     "Period  of  Restriction"  means the period  during  which the
                  transfer of Restricted Shares is restricted,  during which the
                  Participant  is subject to a substantial  risk of  forfeiture,
                  pursuant to Article 8 herein.

         (bb)     "Person"  shall  have the  meaning  ascribed  to such  term in
                  Section 3(a)(9) of the Exchange Act and used in Sections 13(d)
                  and 14(d)  thereof,  including a "group" as defined in Section
                  13(d) thereof.

         (cc)     "Plan"  means  this  Amended  and  Restated   1997   Long-Term
                  Incentive Share Plan of the Company,  as herein  described and
                  as hereafter from time to time amended.

         (dd)     "Pooling Transaction" means an acquisition of the Company in a
                  transaction  which is  intended to be treated as a "pooling of
                  interests" under generally accepted accounting principles.

         (ee)     "Preferred   Shares"   means  the  class  A  9.5%   cumulative
                  convertible preferred shares of beneficial interest, $1.00 par
                  value,  in  the  Company  and  the  class  B  9.5%  cumulative
                  convertible   non-voting   preferred   shares  of   beneficial
                  interest, $1.00 par value, in the Company.

         (ff)     "Restricted  Shares"  means an Award  granted to a Participant
                  pursuant to Article 8 herein.

         (gg)     "Restricted   Share   Agreement"   means  an  Award  Agreement
                  evidencing a Restricted  Share Award  granted  under Article 8
                  herein.



                                       -4-

<PAGE>



         (hh)     "Subsidiary"  means any corporation of which more than 50% (by
                  number of votes) of the combined  voting power of  outstanding
                  securities is owned, directly or indirectly, by the Company.

         (ii)     "Share" or "Shares" means the Common Shares.

         (jj)     "Share Unit" means a derivative  interest in Shares granted to
                  a  Participant  pursuant to Article 9 herein which is credited
                  to a bookkeeping  account and paid out on a one-for-one  basis
                  in Shares.

         (kk)     "Share Appreciation Right" or "SAR" means an Award, designated
                  as a  Share  Appreciation  Right,  granted  to  a  Participant
                  pursuant to Article 7 herein.

         (ll)     "Trustee" means a member of the Board.

         (mm)     "Voting Securities" means Shares or securities of any class or
                  classes of securities of the Company, the holders of which are
                  ordinarily, in the absence of contingencies, entitled to elect
                  a majority of the Trustees.

         2.2 Gender and Number. Except where otherwise indicated by the context,
any masculine term used herein also shall include the feminine, the plural shall
include the singular, and the singular shall include the plural.

         2.3 Severability.  In the event any provision of the Plan shall be held
illegal or invalid for any reason, the illegality or invalidity shall not affect
the remaining parts of the Plan, and the Plan shall be construed and enforced as
if the illegal or invalid provision had not been included.

                            ARTICLE 3. ADMINISTRATION

         3.1 The Committee.  The Plan shall be administered by the Board or by a
committee (the  "Committee")  consisting of not less than two Trustees who shall
be  appointed  from time to time by, and shall serve at the  discretion  of, the
Board of  Trustees.  To the extent  required to comply with Rule 16b-3 under the
Exchange  Act, each member of the  Committee  shall  qualify as a  "Non-Employee
Director" as defined in Rule 16b-3 or any  successor  definition  adopted by the
Securities and Exchange Commission or Awards made under the Plan will be made in
accordance  with another  available  exception,  including  approval by the full
Board or Trustees  or the  shareholders.  To the extent  required to comply with
Code  Section  162(m),  each  member of the  Committee  also shall be an Outside
Trustee.

         3.2 Authority of the Committee.  Subject to the provisions of the Plan,
the  Committee  shall have full power to construe  and  interpret  the Plan;  to
establish,  amend or waive  rules and  regulations  for its  administration;  to
accelerate the  exercisability  of any Award or the end of a Performance  Period
(as defined herein) or the termination of any Period of Restriction or any Award
Agreement,  or any other  instrument  relating to an Award  under the Plan;  and
(subject  to the  provisions  of  Article  13  herein)  to amend  the  terms and
conditions of any outstanding Option, Share Appreciation Right or other Award to
the extent such terms and  conditions are within the discretion of the Committee
as provided in the Plan. Notwithstanding the foregoing, the Committee shall have
no authority to adjust  upwards the amount  payable to a Covered  Employee  with
respect to a particular Award. Also notwithstanding the foregoing,  no action of
the Committee  (other than pursuant to Section 4.3 hereof or Section 9.6 hereof)
may,  without  the consent of the person or persons  entitled  to  exercise  any
outstanding  Option or Share  Appreciation  Right or to  receive  payment of any
other outstanding Award, adversely affect the rights of such person or persons.



                                       -5-

<PAGE>



         3.3 Selection of  Participants.  The Committee shall have the authority
to grant Awards under the Plan, from time to time, to such Eligible  Individuals
(including  officers and Trustees who are  employees)  as may be selected by it.
The  Committee  shall  select  Participants  from  among  those  who  they  have
identified as being Eligible Individuals.

         3.4 Decisions  Binding.  All  determinations  and decisions made by the
Committee  pursuant  to the  provisions  of the Plan and all  related  orders or
resolutions of the Board of Trustees  shall be final,  conclusive and binding on
all  persons,  including  the Company and its  Subsidiaries,  its  shareholders,
employees,  and  Participants  and their  estates  and  beneficiaries,  and such
determinations and decisions shall not be reviewable.

         3.5 Delegation of Certain  Responsibilities.  The Committee may, in its
sole  discretion,  delegate  to an  officer  or  officers  of  the  Company  the
administration of the Plan under this Article 3; provided, however, that no such
delegation by the Committee shall be made with respect to the  administration of
the Plan as it affects  officers of the Company or its Subsidiaries and provided
further that the  Committee  may not delegate its  authority to correct  errors,
omissions  or  inconsistencies  in the  Plan.  The  Board or the  Committee  may
delegate to the Chief Executive  Officer of the Company its authority under this
Article 3 to grant Awards to Eligible  Individuals who are not Covered Employees
or who are not officers or Trustees of the Company or its  Subsidiaries  subject
to the  reporting  requirements  of  Section  16(a)  of the  Exchange  Act.  All
authority  delegated by the Board or the Committee  under this Section 3.5 shall
be exercised in accordance  with the  provisions of the Plan and any  guidelines
for the exercise of such  authority that may from time to time be established by
the Board or the Committee.

         3.6 Procedures of the Board or the Committee. All determinations of the
Board or the Committee  shall be made by not less than a majority of its members
present at the meeting (in person or otherwise) at which a quorum is present.  A
majority of the entire Board or the Committee shall  constitute a quorum for the
transaction  of  business.  Any action  required or  permitted  to be taken at a
meeting  of the Board or the  Committee  may be taken  without  a  meeting  if a
unanimous written consent, which sets forth the action, is signed by each member
of the Board or the Committee and filed with the minutes for  proceedings of the
Board or the Committee.  Service on the Board or the Committee shall  constitute
service  as a  Trustee  of the  Company  so that  members  of the  Board  or the
Committee  shall be entitled to  indemnification,  limitation  of liability  and
reimbursement of expenses with respect to their services as members of the Board
or the  Committee to the same extent that they are entitled  under the Company's
declaration  of trust and  California  law for their services as Trustees of the
Company.

         3.7 Award Agreements.  Each Award under the Plan shall be evidenced, as
necessary,  by an Award Agreement which shall be signed by an authorized officer
of the  Company  and by the  Participant,  and  shall  contain  such  terms  and
conditions  as may be  approved  by the Board or the  Committee.  Such terms and
conditions need not be the same in all cases.

         3.8 Rule 16b-3 Requirements. Notwithstanding any other provision of the
Plan,  the  Board or the  Committee  may  impose  such  conditions  on any Award
(including, without limitation, the right of the Board or the Committee to limit
the time of  exercise  to  specified  periods) as may be required to satisfy the
requirements of Rule 16b-3 (or any successor rule) under the Exchange Act ("Rule
16b-3").

                      ARTICLE 4. STOCK SUBJECT TO THE PLAN

         4.1 Number of Shares.  With respect to calendar year 1998,  the maximum
number of Shares that may be made the subject of Awards  granted  under the Plan
shall be equal to (i) ten  (10%)  percent  of the  number  of  Shares  that were
outstanding  on a fully diluted basis with respect to the Shares  underlying any
outstanding  Convertible Securities as of December 31, 1997 (rounded downward if
necessary  to  eliminate  fractional  shares),  minus  (ii) the number of shares
remaining subject to or issued in respect of Awards which were granted prior to


                                       -6-

<PAGE>



December 31, 1997, which maximum number shall be reduced by the number of Shares
remaining  subject to or issued in respect of Awards which were granted prior to
December  31,  1997 under the Amended and  Restated  Trustee  Share Plan and the
number of shares  made the  subject of Awards  under the  Amended  and  Restated
Trustee  Share Plan during the 1998  calendar  year.  Thereafter,  for any given
calendar  year,  the  maximum  number of Shares  that may be made the subject of
Awards  granted  under the Plan  shall be equal to (i) ten (10%)  percent of the
number of Shares that were  outstanding on a fully diluted basis with respect to
the Shares  underlying any outstanding  Convertible  Securities as of the end of
the  immediately  preceding  calender  year  (rounded  downward if  necessary to
eliminate fractional shares),  minus (ii) the number of shares remaining subject
to or issued in respect of Awards which were granted  under the Plan through the
last day of the immediately preceding calendar year (the "Year End Date"), which
maximum number shall be reduced by the number of shares remaining  subject to or
issued in respect of Awards which were  granted  through the Year End Date under
the Amended and  Restated  Trustee  Share Plan and the number of Shares made the
subject of Awards under the Amended and Restated  Trustee  Share Plan during the
current calendar year.  Notwithstanding the foregoing, (i) the maximum number of
Shares  that may be the  subject of Awards  granted to any  Eligible  Individual
during any calendar year may not exceed 500,000 Shares,  (ii) the maximum amount
payable in cash to any  Eligible  Individual  with  respect  to any  Performance
Period (as defined herein) pursuant to any Performance Unit or Performance Share
Award  shall be  $1,000,000  and (iii) the maximum  number of shares  covered by
outstanding  ISOs when combined with the number of Shares issued pursuant to the
exercise of ISOs granted under the Plan shall not exceed 2,500,000 Shares.  Upon
a change in  capitalization  or authorized  shares (as described in Section 4.3)
the maximum  number of Shares  shall be adjusted in number and kind  pursuant to
Section 4.3. The Company shall reserve for the purposes of the Plan,  out of its
authorized but unissued Shares or out of Shares held in the Company's  treasury,
or partly out of each, the number of Shares as shall be determined by the Board.
Upon the granting of an Award,  the number of Shares available under Section 4.1
for the granting of further Awards shall be reduced as follows:

                  (a) In  connection  with the  granting of an Award (other than
the granting of a Performance Unit denominated in dollars), the number of Shares
shall be  reduced  by the  number  of Shares  in  respect  of which the Award is
granted or denominated.

                  (b) In  connection  with the  granting or a  Performance  Unit
denominated in dollars, the number of Shares shall be reduced by an amount equal
to the  quotient  of (a) the  dollar  amount  in which the  Performance  Unit is
denominated,  divided  by (b) the Fair  Market  value of a Share on the date the
Performance Unit is granted.

         4.2 Lapsed Awards. If any Award (other than Restricted  Shares) granted
under this Plan terminates, expires, or lapses for any reason, any Share subject
to such Award again shall be available for the grant of an Award under the Plan,
subject to Section 7.2 herein.

         4.3  Adjustments  in  Authorized  Shares.  In the event of any  merger,
reorganization, consolidation,  recapitalization, separation, liquidation, share
dividend,  split-up,  share  combination,  or  other  change  in  affecting  the
Company's  Common Shares,  such adjustment shall be made in the number and class
of Shares which may be delivered  under the Plan, and in the number and class of
and/or  price of Shares  subject  to  outstanding  Options,  Share  Appreciation
Rights, Restricted Share Awards, Performance Shares, Performance Units and Share
Units  granted  under the  Plan,  as may be  determined  to be  appropriate  and
equitable  by the Board or the  Committee,  in its sole  discretion,  to prevent
dilution  or  enlargement  of  rights;  and  provided  that the number of Shares
subject  to any Award  shall  always be a whole  number.  Any  adjustment  of an
Incentive Share Option under this paragraph shall be made in such a manner so as
not to constitute a modification  within the meaning of Section 425(h)(3) of the
Code.


                                       -7-

<PAGE>




                    ARTICLE 5. ELIGIBILITY AND PARTICIPATION

         5.1  Eligibility.  Persons eligible to participate in this Plan include
all employees of and  consultants or service  providers to the Company or any of
its Subsidiaries who, in the opinion of the Board or the Committee, are Eligible
Individuals. "Eligible Individuals" may include employees who are members of the
Board,  but may not include Trustees who are not employees of the Company or any
of its Subsidiaries.

         5.2 Actual  Participation.  Subject to the  provisions of the Plan, the
Board or the Committee may from time to time select those  Eligible  Individuals
to whom  Awards  shall be granted  and  determine  the nature and amount of each
Award. No individual shall have any right to be granted an Award under this Plan
even if previously granted an Award.

                            ARTICLE 6. STOCK OPTIONS

         6.1 Grant of Options.  Subject to the terms and provisions of the Plan,
Options may be granted to Eligible Individuals at any time and from time to time
as shall be determined by the Board or the Committee. The Board or the Committee
shall have the sole  discretion,  subject to the  requirements  of the Plan,  to
determine  the  actual  number of  Shares  subject  to  Options  granted  to any
Participant.  The Board or the  Committee  may grant any type of Option  that is
permitted  by law at the time of grant  including,  but no limited  to, ISOs and
NQSOs;  provided,  however, ISOs may only be granted to Eligible Individuals who
are  employees  or the  Company  or a  Subsidiary  at the time of grant.  Unless
otherwise  expressly  provided at the time of grant,  Options  granted under the
Plan will be NQSOs.

         6.2  Limitation  on  Exercisability.  The  aggregate  Fair Market Value
(determined as of the date of grant) of the Shares  issuable  pursuant to an ISO
under this Plan and under any other plan of the Company,  any parent corporation
or any Subsidiary of the Company,  which are  exercisable  for the first time by
any employee during any calendar year,  shall not exceed  $100,000.  Options for
Shares  which are  exercisable  for the first  time by any  employee  during any
calendar  year in excess of $100,000  shall be treated as NQSOs,  in  accordance
with Section 422(d)(i) of the Code.

         6.3 Option Agreement. Each Option grant shall be evidenced by an Option
Agreement that shall specify the type of Option granted,  the Option price,  the
duration of the Option,  the number of Shares to which the Option pertains,  and
such other provisions as the Board or the Committee shall determine.  The Option
Agreement  shall specify whether the Option is intended to be an Incentive Share
Option  within the meaning of Section 422 of the Code, or a  Nonqualified  Share
Option  whose  grant is not  intended  to be subject to the  provisions  of Code
Section 422.

         6.4 Option  Price.  The purchase  price per share of an Option shall be
determined  by the  Board or the  Committee  but shall not be less than the Fair
Market Value of the Shares on the date the Option is granted.

         An Incentive  Share Option  granted to an employee,  who at the time of
grant, owns (within the meaning of Section 425(d) of the Code) Shares possessing
more than 10% of the total combined voting power of all classes of Shares of the
Company,  shall have an exercise price which is at least 110% of the Fair Market
Value of the Shares subject to the Option.

         6.5  Duration of Options.  Each Option shall expire at such time as the
Board or the Committee shall determine at the time of grant, provided,  however,
that no ISO shall be exercisable later than the tenth (10th) anniversary date of
its grant,  and no ISO granted to any  individual  who owns more than 10% of the
Voting Securities of the Company shall be exercisable later than the fifth (5th)
anniversary date of its grant.



                                       -8-

<PAGE>



         6.6 Exercise of Options. Subject to Section 3.8 herein, Options granted
under  the Plan  shall be  exercisable  at such  times  and be  subject  to such
restrictions and conditions as the Board or the Committee shall in each instance
approve, which need not be the same for all Participants.

         6.7  Payment.  Options  shall be exercised by the delivery of a written
notice to the Company  setting  forth the number of Shares with respect to which
the Option is to be exercised,  accompanied by full payment for the Shares.  The
purchase  price upon  exercise of any Option  shall be payable to the Company in
full either (a) in cash or its equivalent,  (b) by tendering previously acquired
Shares  having a Fair Market  Value at the time of  exercise  equal to the total
purchase price,  (c) by foregoing  compensation  under rules  established by the
Board  or the  Committee,  or (d) by a  combination  of (a),  (b),  or (c).  The
proceeds  from such a payment shall be added to the general funds of the Company
and shall be used for general purposes. As soon as practicable, after receipt of
written  notification and payment,  the Company shall deliver to the Participant
Share  certificates  in an  appropriate  amount based upon the number of Options
exercised, issued in the Participant's name.

         6.8 Restrictions on Share  Transferability.  The Board or the Committee
shall impose such  restrictions on any Shares acquired  pursuant to the exercise
of an  Option  under  the  Plan as it may  deem  advisable,  including,  without
limitation,  restrictions  under  applicable  Federal  securities law, under the
requirements  of any securities  exchange upon which such Shares are then listed
and under any applicable blue sky or state securities laws.

         6.9 Termination of Employment or Service Due to Death,  Disability,  or
Retirement.  In  the  event  the  employment  or  service  of a  Participant  is
terminated  by reason of death,  the  Participant's  outstanding  Options may be
exercised at any time prior to the expiration  date of the Options or within one
year after such date of termination of employment or service,  whichever  period
is shorter, but only to the extent that the Participant was entitled to exercise
the Options at the date of his  termination,  by such person or persons as shall
have acquired the  Participant's  rights under the Option pursuant to Article 10
hereof or by will or by the laws of descent and  distribution.  In the event the
employment  of a Participant  is terminated by reason of disability  (as defined
under the then established rules of the Company or any of its  Subsidiaries,  as
the case may be), the Participant's  outstanding Options may be exercised at any
time prior to the  expiration  date of the Options or within one year after such
date of  termination of employment or service,  whichever  period is shorter but
only to the extent that the  Participant was entitled to exercise the Options on
the date of his  termination.  In the  event  the  employment  or  service  of a
Participant  who is an  employee  is  terminated  by reason of  retirement,  the
Participant's  outstanding  Options  may be  exercised  (subject  to Section 3.8
herein) at any time  prior to the  expiration  date of the  Options or within 90
days after such date of termination of employment or service,  whichever  period
is shorter, but only to the extent that the Participant was entitled to exercise
the Options on the date of his termination.  In its sole discretion, the Company
may extend  the 90 days up to one year,  but in no event  beyond the  expiration
date of the Option.  In the case of Incentive  Share Options,  the favorable tax
treatment  prescribed under Section 422 of the Internal Revenue Code of 1986, as
amended,  may not be available if the Options are not exercised  within the Code
Section 422  prescribed  time period after  termination of employment for death,
disability, or retirement.

         6.10  Termination  of Employment or Service for Other  Reasons.  If the
employment or service of a Participant shall terminate for any reason other than
death,  disability,  retirement  (in the case of an employee) or for Cause,  the
Participant  shall have the right to  exercise  outstanding  Options at any time
prior to the expiration date of the Options or within the 90 days after the date
of his termination, whichever period is shorter, but only to the extent that the
Participant  was entitled to exercise the Options at the date of his termination
of employment or service. In its sole discretion,  the Company may extend the 90
days to up to one  year,  but in no  event  beyond  the  expiration  date of the
Option.

         If the  employment or service of the  Participant  shall  terminate for
Cause,  all  of the  Participant's  outstanding  Options  shall  be  immediately
forfeited back to the Company.


                                       -9-

<PAGE>



         6.11  Nontransferability  of Options.  No Option granted under the Plan
may  be  sold,  transferred,   pledged,  assigned,  or  otherwise  alienated  or
hypothecated, otherwise than by will or by the laws of descent and distribution.
Further,  all  Options  granted  to  a  Participant  under  the  Plan  shall  be
exercisable during his lifetime only by such Participant.

                      ARTICLE 7. SHARE APPRECIATION RIGHTS

         7.1  Grant of Share  Appreciation  Rights.  Subject  to the  terms  and
conditions  of  the  Plan,   Share   Appreciation   Rights  may  be  granted  to
Participants,  at the  discretion of the Board or the  Committee,  in any of the
following forms:

         (a)      In tandem with Options;

         (b)      In addition to Options;

         (c)      Independent of Options; or

         (d) In any combination of (a), (b), or (c).

The  Board or the  Committee  shall  have the sole  discretion,  subject  to the
requirements  of the Plan, to determine  the actual number of Shares  subject to
SARs granted to any Participant.

         7.2  Exercise of SARs in Tandem with  Options.  SARs  granted in tandem
with  Options  may be  exercised  for all or part of the  Shares  subject to the
related Option upon the surrender of the related Options  representing the right
to purchase an  equivalent  number of Shares.  SARs may be  exercised  only with
respect to the Shares for which its related Option is then  exercisable.  Shares
with respect to which SARs shall have been exercised may not be subject again to
an Award under the Plan.

         Notwithstanding  any other provision of the Plan to the contrary,  with
respect to an SAR granted in lieu of an Incentive Share Option, (i) the SAR will
expire no later than the  expiration of the underlying  Incentive  Share Option;
(ii) the SAR amount may be for no more than one  hundred  percent  (100%) of the
difference  between the exercise price of the underlying  Incentive Share Option
and the Fair  Market  Value of the Shares  subject to the  underlying  Incentive
Share  Option  at the  time  the  SAR is  exercised;  and  (iii)  the SAR may be
exercised only when the Fair Market Value of the Shares subject to the Incentive
Share Option exceeds the exercise price of the Incentive Share Option.

         7.3  Exercise of SARs in Addition to Options.  SARs granted in addition
to Options  shall be deemed to be  exercised  upon the  exercise  of the related
Options.  The deemed  exercise of SARs granted in addition to Options  shall not
necessitate a reduction in the number of related Options.

         7.4  Exercise of SARs  Independent  of Options.  Subject to Section 3.8
herein and Section  7.5 herein,  SARs  granted  independently  of Options may be
exercised upon whatever terms and conditions the Board or the Committee,  in its
sole  discretion,  imposes  upon the  SARs,  including,  but not  limited  to, a
corresponding proportional reduction in previously granted Options.

         7.5 Payment of SAR Amount.  Upon  exercise of the SAR, the holder shall
be entitled to receive payment of an amount determined by multiplying:

         (a)      The difference between the Fair Market Value of a Share on the
                  date of  exercise  over the  price  fixed by the  Board or the
                  Committee  at the date of grant (which price shall not be less
                  than 100% of the market price of a Share on the date of grant)
                  (the "Exercise Price"); by


                                      -10-

<PAGE>



         (b)      The  number  of  Shares  with  respect  to  which  the  SAR is
                  exercised.

         7.6 Form and  Timing of  Payment.  Payment to a  Participant,  upon SAR
exercise,  will be made in cash or Shares, at the discretion of the Board or the
Committee, within ten calendar days of the exercise.

         7.7 Term of SAR.  The term of an SAR  granted  under the Plan shall not
exceed ten years.

         7.8  Termination of Employment or Service.  In the event the employment
or  service  of a  Participant  is  terminated  by reason of death,  disability,
retirement  (in the case of an employee),  for Cause,  or any other reason,  the
exercisability  of any  outstanding SAR granted in tandem with or in addition to
an Option shall  terminate in the same manner as its related Option as specified
under Sections 6.8 and 6.9 herein.  The  exercisability  of any outstanding SARs
granted independent of Options also shall terminate in the manner provided under
Sections 6.8 and 6.9 hereof.

         7.9  Nontransferability  of SARs.  No SAR granted under the Plan may be
sold,  transferred,  pledged,  assigned, or otherwise alienated or hypothecated,
otherwise than by will or by the laws of descent and distribution.  Further, all
SARs granted to a  Participant  under the Plan shall be  exercisable  during his
lifetime only by such Participant.

                          ARTICLE 8. RESTRICTED SHARES

         8.1 Grant of Restricted Shares.  Subject to the terms and provisions of
the Plan,  the Board or the  Committee,  at any time and from time to time,  may
grant Restricted  Shares under the Plan to such Participants and in such amounts
as it  shall  determine.  In the case of  Covered  Employees,  the  Board or the
Committee  may  condition  the  vesting  or lapse of the  Period of  Restriction
established  pursuant to Section 8.4 upon the  attainment  of one or more of the
Performance  Goals  utilized for purposes of Performance  Units and  Performance
Shares pursuant to Article 9 hereof.

         8.2 Restricted  Share  Agreement.  Each Restricted Share grant shall be
evidenced  by a  Restricted  Share  Agreement  that shall  specify the Period of
Restriction, or periods, the number of Restricted Shares granted, and such other
provisions as the Board or the Committee shall determine.

         8.3 Transferability. Except as provided in this Article 8 or in Section
3.8  herein,   the  Restricted   Shares  granted  hereunder  may  not  be  sold,
transferred, pledged, assigned, or otherwise alienated or hypothecated until the
termination of the  applicable  Period of Restriction or for such period of time
as shall be  established by the Board or the Committee and as shall be specified
in the  Restricted  Share  Agreement,  or upon  earlier  satisfaction  of  other
conditions  (including any  Performance  Goals as defined below) as specified by
the  Board  or the  Committee  in its  sole  discretion  and  set  forth  in the
Restricted  Share  Agreement.  All rights with respect to the Restricted  Shares
granted to a Participant under the Plan shall be exercisable during his lifetime
only by such Participant.

         8.4 Other  Restrictions.  The Board or the Committee  shall impose such
other  restrictions on any Restricted  Shares granted pursuant to the Plan as it
may deem advisable including, without limitation,  restrictions under applicable
Federal or state  securities  laws,  and the Board or the  Committee  may legend
certificates  representing  Restricted Shares to give appropriate notice of such
restrictions.

         8.5  Certificate   Legend.   In  addition  to  any  legends  placed  on
certificates  pursuant  to Section  8.4 herein,  each  certificate  representing
Restricted Shares granted pursuant to the Plan shall bear the following legend:



                                      -11-

<PAGE>



                  "The sale or other transfer of the shares  represented by this
         certificate, whether voluntary, involuntary, or by operation of law, is
         subject to certain  restrictions  on transfer  set forth in the Amended
         and Restated 1997 Long-Term  Incentive  Share Plan of Capital Trust, in
         the rules and administrative  procedures adopted pursuant to such Plan,
         and in a Restricted  Share  Agreement  dated  ___.  A copy of the Plan,
         such   rules  and   procedures  and  such  Restricted  Share  Agreement
         may be obtained from the Secretary of Capital Trust."

         8.6  Removal of  Restrictions.  Except as  otherwise  provided  in this
Article and  subject to  applicable  securities  laws and  restrictions  imposed
pursuant thereto, Restricted Shares shall become transferable by the Participant
after the last day of the Period of  Restriction.  Once the Shares are  released
from the  restrictions,  the  Participant  shall be  entitled to have the legend
required by Section 8.5 removed from his Share certificate.

         8.7  Voting  Rights.  During the  Period of  Restriction,  Participants
holding Restricted Shares granted hereunder may exercise full voting rights with
respect to those Shares.

         8.8   Dividends   and  Other   Distributions.   During  the  Period  of
Restriction,  Participants  holding Restricted Shares granted hereunder shall be
entitled to receive all dividends and other  distributions  paid with respect to
those Shares while they are so held. If any such dividends or distributions  are
paid in  Shares,  the  Shares  shall  be  subject  to the same  restrictions  on
transferability as the Restricted Shares with respect to which they were paid.

         8.9  Termination  of  Employment  or  Service.  In  the  event  that  a
Participant  terminates his employment or service with the Company or any of its
Subsidiaries  for any  reason or is  terminated  for Cause  during the Period of
Restriction,  then any Restricted Shares still subject to restrictions as of the
date of such  termination  shall  automatically be forfeited and returned to the
Company;  provided,  however, that in the event of an involuntary termination of
the  employment  or  service  of a  Participant  by  the  Company  or any of its
Subsidiaries  other  than for  Cause,  the Board or the  Committee,  in its sole
discretion (subject to Section 3.8 herein),  may waive the automatic  forfeiture
of any or all such Shares and may add such new  restrictions  to such Restricted
Shares as it deems appropriate.

        ARTICLE 9. PERFORMANCE UNITS, PERFORMANCE SHARES AND SHARE UNITS

         9.1 Grant of  Performance  Units,  Performance  Shares or Share  Units.
Subject to the terms and provisions of the Plan, Performance Units,  Performance
Shares or Share Units may be granted to  Participants  at any time and from time
to time as shall be determined by the Board or the  Committee.  The Board or the
Committee   shall  have  complete   discretion  in  determining  the  number  of
Performance   Units,   Performance   Shares  or  Share  Units  granted  to  each
Participant.

         9.2 Value of Performance Units and Performance Shares. The Board or the
Committee  shall set certain periods to be determined in advance by the Board or
the Committee (the  "Performance  Periods").  Prior to each grant of Performance
Units or  Performance  Shares,  the Board or the  Committee  shall  establish an
initial value for each Performance Unit and an initial number of Shares for each
Performance Share granted to each Participant for that Performance Period. Prior
to each  grant of  Performance  Units or  Performance  Shares,  the Board or the
Committee also shall set the performance  goals (the  "Performance  Goals") that
will be used to determine the extent to which the Participant receives a payment
of the value of the  Performance  Units or number of Shares for the  Performance
Shares  awarded for such  Performance  Period.  These goals will be based on the
attainment,  by the  Company  or  its  Subsidiaries,  of  certain  objective  or
subjective  performance  measures,  which  shall  include  one  or  more  of the
following:  total shareholder return, return on equity, return on capital, asset
growth,  earnings per share,  market price,  share price,  revenues,  costs, net
income,  cash flow and retained  earnings.  Such  Performance  Goals also may be
based upon the  attainment of specified  levels of performance of the Company or
one or more Subsidiaries  under one or more measures described above relative to
the


                                      -12-

<PAGE>



performance of other corporations. With respect to each such performance measure
utilized  during a Performance  Period,  the Board or the Committee shall assign
percentages to various levels of performance which shall be applied to determine
the  extent to which the  Participant  shall  receive a payout of the  values of
Performance  Units and number of  Performance  Shares  awarded.  With respect to
Covered  Employees,  all Performance Goals shall be objective  performance goals
satisfying the  requirements  for  "performance-based  compensation"  within the
meaning of Section  162(m)(4) of the Code,  and shall be set by the Board or the
Committee  within the time period  prescribed by Section  162(m) of the Code and
related regulations.

         9.3  Payment  of  Performance  Units and  Performance  Shares.  After a
Performance  Period has ended,  the holder of a Performance  Unit or Performance
Share shall be entitled to receive the value  thereof as determined by the Board
or the Committee.  The Board or the Committee shall make this  determination  by
first  determining  the extent to which the  Performance  Goals set  pursuant to
Section  9.2 have been met. It will then  determine  the  applicable  percentage
(which may exceed 100%) to be applied to, and will apply such percentage to, the
value of  Performance  Units or number of  Performance  Shares to determine  the
payout  to be  received  by  the  Participant.  In  addition,  with  respect  to
Performance  Units and Performance  Shares granted to any Covered  Employee,  no
payout shall be made hereunder except upon written certification by the Board or
the Committee that the Applicable  Performance Goal or Goals have been satisfied
to a particular extent.

         9.4 Value of Share Units.  Subject to the terms and  provisions  of the
Plan,  Share Units may be granted to  Participants  at any time and from time to
time on such terms as shall be  determined  by the Board or the  Committee.  The
Board or the Committee shall have complete  discretion in determining the number
of Share  Units  granted to each  Participant.  Share  Units shall be payable in
Shares  upon  the  occurrence  of  certain  trigger  events  set  forth  on  the
Participant's  Election  Form in his or her complete  discretion  (the  "Trigger
Events").  The terms and conditions of the Trigger Events may vary by Share Unit
Award,  by  Participant,  or both.  The  Election  Form  shall be filed with the
Secretary  of the  Company  prior to the date on which any Share  Unit  Award is
made.  Such election will be  irrevocable  as to any Share Unit Award made after
delivery of the Election  Form to the Company,  and it shall  continue in effect
until revoked,  increased or decreased prospectively by Participant prior to the
grant of any future Share Unit Award for which the change is effective.

         9.5  Accounting  for Share Units.  The  Participant's  Share Unit Award
shall be  credited  by the  Company to a  bookkeeping  account  to  reflect  the
Company's  liability to that Participant (the "Share Unit Account").  Each Share
Unit is credited as a Share equivalent on the date so credited. Additional Share
equivalents  may be added to the Share Unit Account equal to the amount of Share
that  could  be  purchased  with  dividends  equal  to that  paid on one  Share,
multiplied  by the number of Share  equivalents  then existing in the Share Unit
Account,  based on the Fair Market  Value of the Share on the date a dividend is
paid.  Because  the  Trigger  Events of each Share Unit  Award may  differ,  the
Company shall  establish a separate  Share Unit Account for each separate  Share
Unit Award.  Upon the occurrence of particular  Trigger Events,  the holder of a
Share  Unit  Award  shall be  entitled  to  receive  a number  of  Shares  which
corresponds  to the number of Share Units  granted as part of the initial  Share
Unit Award,  as such amount may have been  increased to reflect  dividends  paid
with  respect  thereto.  Because the payout of Share Unit Awards is not based on
objective performance goals, such award will not constitute  "performance-based"
compensation  within the  meaning of Section  162(m)(4)(C)  of the Code and,  as
such, will count toward the annual $1,000,000 deduction limit.

         9.6 Board or Committee Discretion to Adjust Awards.  Subject to Section
3.2 regarding Awards to Covered Employees, the Board or the Committee shall have
the  authority  to  modify,  amend or adjust  the terms  and  conditions  of any
Performance Unit Award, Performance Share Award or Share Unit Award, at any time
or from time to time, including but not limited to the Performance Goals.

         9.7 Form of Payment.  The value of a Performance  Unit or a Performance
Share may be paid in cash, Shares, or a combination thereof as determined by the
Board or the  Committee.  In the case of Share Units,  payment  shall be made in
Shares. Payment may be made in a lump sum or installments as prescribed  by  the


                                      -13-

<PAGE>



Board or the Committee.  If any payment is to be made on a deferred  basis,  the
Board or the  Committee may provide for the payment of dividend  equivalents  or
interest during the deferral period.

         9.8 Termination of Employment or Service Due to Death,  Disability,  or
Retirement.  In the case of death,  disability,  or retirement (in the case of a
Participant  who is an employee)  (each of disability  and retirement as defined
under the established  rules of the Company or any of its  Subsidiaries,  as the
case may be),  the  holder of a  Performance  Unit or  Performance  Share  shall
receive a prorated payment based on the  Participant's  number of full months of
service during the  Performance  Period and on the percentage of the Performance
Goals achieved through the date of termination,  as computed by the Board or the
Committee.  Payment shall be made at the time payments are made to  Participants
who did not terminate  service  during the  Performance  Period.  In the case of
Share Units, all such Share Units held, to the extent vested at the date of such
Participant's termination of employment or service, will be paid as set forth in
the Participant's Election Form.

         9.9  Termination  of  Employment or Service for Other  Reasons.  In the
event that a  Participant  terminates  employment or service with the Company or
any of its  Subsidiaries  for  any  reason  other  than  death,  disability,  or
retirement,  all Performance  Units and  Performance  Shares shall be forfeited;
provided,  however,  that in the  event  of an  involuntary  termination  of the
employment  or  service  of  the  Participant  by  the  Company  or  any  of its
Subsidiaries  other  than for  Cause,  the  Board or the  Committee  in its sole
discretion  may waive the automatic  forfeiture  provisions and pay out on a pro
rata basis.  In the case of  termination  other than for Cause,  all Share Units
held,  to the extent  vested at the date of such  Participant's  termination  of
employment or service,  will be paid as set forth in the Participant's  Election
Form.  However, in the event of termination for Cause, all Share Units held will
be forfeited.

         9.10  Nontransferability.  No Performance Units,  Performance Shares or
Share Units granted under the Plan may be sold, transferred,  pledged, assigned,
or otherwise alienated or hypothecated, otherwise than by will or by the laws of
descent and  distribution  until the  termination of the applicable  Performance
Period or, in the case of Share  Units,  vesting  and  payment.  All rights with
respect to Performance  Units,  Performance  Shares and Share Units granted to a
Participant under the Plan shall be exercisable during his lifetime only by such
Participant.

                       ARTICLE 10. BENEFICIARY DESIGNATION

         Each  Participant  under  the Plan  may,  from  time to time,  name any
beneficiary or beneficiaries  (who may be named contingently or successively and
who may  include a trustee  under a will or  living  trust) to whom any  benefit
under the Plan is to be paid in case of his death  before he receives any or all
of such benefit. Each designation will revoke all prior designations by the same
Participant,  shall be in a form  prescribed by the Board or the Committee,  and
will be effective  only when filed by the  Participant in writing with the Board
or the Committee during his lifetime.  In the absence of any such designation or
if all designated beneficiaries  predecease the Participant,  benefits remaining
unpaid at the Participant's death shall be paid to the Participant's estate.

                         ARTICLE 11. RIGHTS OF EMPLOYEES

         11.1 Employment or Service. Nothing in the Plan shall interfere with or
limit  in any  way  the  right  of the  Company  or any of its  Subsidiaries  to
terminate any  Participant's  employment or service at any time, nor confer upon
any Participant any right to continue in the employ or service of the Company or
any of its Subsidiaries.

         11.2  Participation.  No individual shall have the right to be selected
as a  Participant,  or,  having  been so  selected,  to be  selected  again as a
Participant.



                                      -14-

<PAGE>



         11.3 No Implied Rights;  Rights on Termination of Service.  Neither the
establishment of the Plan nor any amendment thereof shall be construed as giving
any Participant,  beneficiary,  or any other person any legal or equitable right
unless such right shall be specifically provided for in the Plan or conferred by
specific  action of the Board or the Committee in accordance  with the terms and
provisions of the Plan. Except as expressly  provided in this Plan,  neither the
Company nor any of its  Subsidiaries  shall be required or be liable to make any
payment under the Plan.

         11.4 No Right to Company Assets.  Neither the Participant nor any other
person  shall  acquire,  by  reason  of the  Plan,  any right in or title to any
assets,  funds or property of the Company or any of its Subsidiaries  whatsoever
including, without limiting the generality of the foregoing, any specific funds,
assets, or other property which the Company or any of its  Subsidiaries,  in its
sole  discretion,  may set aside in anticipation of a liability  hereunder.  Any
benefits which become payable hereunder shall be paid from the general assets of
the Company or the  applicable  subsidiary.  The  Participant  shall have only a
contractual  right to the amounts,  if any, payable  hereunder  unsecured by any
asset of the Company or any of its  Subsidiaries.  Nothing contained in the Plan
constitutes  a  guarantee  by the  Company or any of its  Subsidiaries  that the
assets of the Company or the  applicable  Subsidiary  shall be sufficient to pay
any benefit to any person.

                          ARTICLE 12. CHANGE IN CONTROL

         12.1 Share Based Awards.  Notwithstanding  any other  provisions of the
Plan, in the event of a Change in Control,  all Share based Awards granted under
this Plan shall  immediately vest 100% in each  Participant  (subject to Section
3.8 herein),  including  Incentive  Share Options,  Nonqualified  Share Options,
Share Appreciation Rights, Restricted Shares and Share Units.

         12.2 Performance Based Awards.  Notwithstanding any other provisions of
the Plan,  in the event of a Change in Control,  all  performance  based  Awards
granted  under  this  Plan  shall be  immediately  paid  out in cash,  including
Performance  Units and  Performance  Shares.  The amount of the payout  shall be
based on the  higher  of:  (i) the  extent,  as  determined  by the Board or the
Committee,  to which Performance  Goals,  established for the Performance Period
then in progress have been met up through and  including  the effective  date of
the  Change  in  Control  or (ii)  100% of the value on the date of grant of the
Performance Units or number of Performance Shares.

         12.3 Pooling  Transactions.  Notwithstanding  anything contained in the
Plan or any agreement to the contrary, in the event of a Change in Control which
is also intended to constitute a Pooling Transaction, the Board or the Committee
shall  take such  actions,  if any,  which are  specifically  recommended  by an
independent  accounting  firm  retained by the Company to the extent  reasonably
necessary in order to assure that the Pooling  Transaction will qualify as such,
including  but not limited to (a) deferring  the vesting,  exercise,  payment or
settlement  with  respect  to any  Award,  (b)  providing  that the  payment  or
settlement  in  respect  of any  Award be made in the form of  cash,  Shares  or
securities of a successor or acquired of the Company,  or a  combination  of the
foregoing  and (c)  providing  for the extension of the term of any Award to the
extent  necessary to accommodate the foregoing,  but not beyond the maximum term
permitted for any Award.

               ARTICLE 13. AMENDMENT, MODIFICATION AND TERMINATION

         13.1 Amendment, Modification and Termination. At any time and from time
to time,  the Board may  terminate,  amend,  or modify the Plan,  subject to the
approval of the  shareholders  of the  Company if  required by the Code,  by the
insider  trading  rules of Section 16 of the  Exchange  Act,  by any  securities
exchange  or system on which the Shares are then  listed or  reported  or by any
regulatory body having jurisdiction with respect hereto.



                                      -15-

<PAGE>


         13.2  Awards   Previously   Granted.   No  termination,   amendment  or
modification  of the Plan other than pursuant to Section 4.3 hereof shall in any
manner adversely affect any Award  theretofore  granted under the Plan,  without
the written consent of the Participant.

         ARTICLE 14. WITHHOLDING

         14.1 Tax  Withholding.  The Company and any of its  Subsidiaries  shall
have the power and the right to deduct or withhold,  or require a Participant to
remit to the Company or any of its Subsidiaries, an amount sufficient to satisfy
Federal,  state and local taxes  (including the  Participant's  FICA obligation)
required by law to be withheld with respect to any grant,  exercise,  or payment
made under or as a result of this Plan.

         14.2  Share  Delivery  or  Withholding.  With  respect  to  withholding
required upon the exercise of Nonqualified  Share Options,  or upon the lapse of
restrictions  on  Restricted  Shares,  Participants  may  elect,  subject to the
approval of the Board or the Committee, to satisfy the withholding  requirement,
in whole or in part, by tendering to the Company  previously  acquired Shares or
by having the Company withhold  Shares,  in each such case in an amount having a
Fair Market Value equal to the amount required to be withheld to satisfy the tax
withholding obligations described in Section 14.1. The value of the Shares to be
tendered or  withheld  is to be based on the Fair Market  Value of the Shares on
the date that the amount of tax to be  withheld is to be  determined.  All Share
withholding  elections shall be irrevocable  and made in writing,  signed by the
Participant  on forms  approved by the Board or the  Committee in advance of the
day that the transaction becomes taxable.

         Share withholding elections made by Participants who are subject to the
short-swing  profit  restrictions  of Section 16 of the Exchange Act must comply
with the  additional  restrictions  of Section 16 and Rule 16b-3 in making their
elections.

                   ARTICLE 15. EFFECT OF CERTAIN TRANSACTIONS

         Effect of Certain Transactions.  Subject to Section 12, or as otherwise
provided in an agreement,  in the event of (a) the liquidation or dissolution of
the  Company or (b) a merger,  consolidation  or  combination  of the Company (a
"Transaction"),  the Plan and the Awards  issued  hereunder  shall  continue  in
effect in  accordance  with their  respective  terms  except  that  following  a
Transaction  each  Participant  shall be  entitled to receive in respect of each
Share  subject to any  outstanding  Options or Awards,  as the case may be, upon
exercise of any Option or payment or transfer in respect of any Award,  the same
number and kind of Shares,  securities,  cash, property,  or other consideration
that each  holder of a Share was  entitled  to  receive  in the  Transaction  in
respect of a Share;  provided,  however,  that such  Shares,  securities,  cash,
property,  or other consideration shall remain subject to all of the conditions,
restrictions  and  performance  criteria which were applicable to the Options or
Awards prior to such Transaction.

                         ARTICLE 16. REQUIREMENTS OF LAW

         16.1  Requirements  of Law.  The granting of Awards and the issuance of
Shares  under  this Plan shall be subject to all  applicable  laws,  rules,  and
regulations,  and to such approvals by any  governmental  agencies or securities
exchanges as may be required.

         16.2 Governing Law. The Plan,  and all agreements  hereunder,  shall be
construed in accordance with and governed by the laws of the State of New York.


Effective Date of the Amended and Restated 1997 Long-Term Incentive Share  Plan:
June __, 1998


                                      -16-

<PAGE>


                                                                        ANNEX D


                                  CAPITAL TRUST

                              AMENDED AND RESTATED

                      1997 NON-EMPLOYEE TRUSTEE SHARE PLAN



<PAGE>



                                  CAPITAL TRUST
                              AMENDED AND RESTATED
                      1997 NON-EMPLOYEE TRUSTEE SHARE PLAN


                 ARTICLE 1. ESTABLISHMENT, PURPOSE AND DURATION

         1.1  Establishment  of the Plan. On May 23, 1997, the Board of Trustees
of Capital Trust (f/k/a California Real Estate  Investment  Trust), a California
business trust (the "Company") adopted, subject to the approval of shareholders,
an incentive share plan for non-employee  members of the Board of Trustees known
as the "1997 Non-Employee  Trustee Share Plan"  (hereinafter  referred to as the
"Plan"),   which  permits  the  grant  of  Nonqualified  Share  Options,   Share
Appreciation Rights,  Restricted Shares,  Performance Units,  Performance Shares
and Share Units. The plan became effective upon shareholder approval on July 15,
1997 and was amended by Amendment No. 1 effective on that date which changed all
references to "California Real Estate  Investment Trust" in the plan to "Capital
Trust."  On April  24,  1998,  the Board of  Trustees  adopted,  subject  to the
approval of shareholders,  this Amended and Restated 1997  Non-Employee  Trustee
Share Plan which amends and restates the original plan (hereinafter  referred to
as the "Plan"). The terms of the Plan are set forth herein.

         1.2  Purpose of the Plan.  The  Purpose  of the Plan is to promote  the
success of the Company by providing  incentives to Trustees that will link their
personal  interests  to the  long-term  financial  success of the Company and to
growth in shareholder value. The Plan is designed to provide  flexibility to the
Company in its ability to motivate, attract, and retain the services of Trustees
upon whose judgment,  interest and special effort the successful  conduct of the
Company's operations is largely dependent.

         1.3 Duration of the Plan.  The Plan became  effective on July 15, 1997,
and shall  remain in effect,  subject to the right of the Board of  Trustees  to
terminate the Plan at any time  pursuant to Article 13 herein,  until all Shares
subject to it shall have been purchased or acquired  according to the provisions
herein.  However, in no event may an Award be granted under the Plan on or after
July 15, 2007.

                    ARTICLE 2. DEFINITIONS AND CONSTRUCTIONS

         2.1  Definitions:  Whenever used in the Plan, the following terms shall
have the meanings set forth below and, when the meaning is intended, the initial
letter of the word is capitalized:

                  (a)      "Amended and Restated Incentive Share Plan" means the
                           Amended and Restated 1997 Long-Term  Incentive  Share
                           Plan.

                  (b)      "Award"   or   "Awards"   means,    individually   or
                           collectively, a grant under this Plan of Nonqualified
                           Share Options, Share Appreciation Rights,  Restricted
                           Shares,  Performance  Units,  Performance  Shares, or
                           Share Units.

                  (c)      "Award Agreement" means the agreement  required under
                           Article 3 evidencing an Award under this Plan.

                  (d)      "Beneficial Owner" shall have the meaning ascribed to
                           such  term in Rule  13d-3 of the  General  Rules  and
                           Regulations under the Exchange Act.

                  (e)      "Board"  or  "Board of  Trustees"  means the Board of
                           Trustees of the Company.

                  (f)      "Change in Control"  shall be deemed to have occurred
                           if  the  conditions  set  forth  in  any  one  of the
                           following paragraphs shall have been satisfied:




<PAGE>



                                    (i)     any  Person   (other   than   Veqtor
                                            Finance   Company,    LLC   or   its
                                            affiliates  as that term is  defined
                                            under  the  rules  and   regulations
                                            promulgated  under the Exchange Act,
                                            a trustee or other fiduciary holding
                                            securities under an employee benefit
                                            plan   of   the   Company,    or   a
                                            corporation    owned   directly   or
                                            indirectly  by the  shareholders  of
                                            the  Company  in  substantially  the
                                            same  proportions as their ownership
                                            of  Shares  of the  Company),  is or
                                            becomes   the   Beneficial    Owner,
                                            directly  or  indirectly,  of 20% or
                                            more of the Voting Securities of the
                                            Company;

                                     (ii)   the Board shall at any time  consist
                                            of a majority  of  individuals  (the
                                            "New Majority") who where elected or
                                            appointed  Trustees  of the  Company
                                            without  the  approval of a majority
                                            of the Trustees either (A) in office
                                            prior to the election or appointment
                                            of  the   first   of  the   Trustees
                                            comprising the New Majority,  or (B)
                                            appointed  by or  elected  with  the
                                            approval of such Trustees; or

                                     (iii)  the   shareholders  of  the  Company
                                            approve   (A)  a  plan  of  complete
                                            liquidation  of the Company;  or (B)
                                            an   agreement   for  the   sale  or
                                            disposition of all or  substantially
                                            all the Company's  assets;  or (C) a
                                            merger  or   consolidation   of  the
                                            Company with any other  corporation,
                                            other than a merger or consolidation
                                            which  would  result  in the  Voting
                                            Securities     of    the     Company
                                            outstanding     immediately    prior
                                            thereto   continuing   to  represent
                                            (either by remaining  outstanding or
                                            by  being   converted   into  voting
                                            securities of the surviving entity),
                                            at least 50% of the combined  voting
                                            power of the  combined  voting power
                                            of the  Company  (or such  surviving
                                            entity)   outstanding    immediately
                                            after such merger or consolidation.

                  However,  in no event  shall a Change in  Control be deemed to
                  have  occurred,   with  respect  to  a  Participant,   if  the
                  Participant  is part of a purchasing  group which  consummates
                  the Change in Control  transaction.  The Participant  shall be
                  deemed  "part of a  purchasing  group..."  for purposes of the
                  preceding sentence if the Participant is an equity participant
                  or  has  agreed  to  become  an  equity   participant  in  the
                  purchasing  company or group (except for (i) passive ownership
                  of less than 5% of the  Voting  Securities  of the  purchasing
                  company  or (ii)  ownership  of  equity  participation  in the
                  purchasing  company or group which is otherwise  not deemed to
                  be significant,  as determined  prior to the Change in Control
                  by a majority  of the  nonemployee  continuing  members of the
                  Board).

                  (g)      "Class  B Common  Shares"  means  the  class B common
                           shares of beneficial  interest,  $1.00 par value,  in
                           the Company.

                  (h)      "Code"  means the Internal  Revenue Code of 1986,  as
                           amended from time to time.

                  (i)      "Common  Shares"  means the class A common  shares of
                           beneficial interest, $1.00 par value, in the Company.

                  (j)      "Company" means Capital Trust, a California  business
                           trust, or any successor thereto.

                  (k)      "Convertible Securities" means the Common Shares, the
                           Class B Common Shares,  the Preferred  Shares and any
                           securities  issued by the  Company or any  subsidiary
                           thereof in


                                       -2-

<PAGE>



                           capital    raising   or   merger   and    acquisition
                           transactions  that  are by their  terms  exercisable,
                           convertible  or  exchangeable   into  or  for  Common
                           Shares.

                  (l)      "Election   Form"   means  the  form  under  which  a
                           Participant  elects to receive Shares granted under a
                           Share  Unit  Award  upon the  occurrence  of  certain
                           events.

                  (m)      "Exchange Act" means the  Securities  Exchange Act of
                           1934, as amended from time to time.

                  (n)      "Fair Market  Value"  means the closing  price of the
                           Shares on a securities  exchange or, if not traded on
                           an  exchange,  the average of the  highest  price and
                           lowest  price at which  the  Shares  were  traded  as
                           reported  on  the  Nasdaq  National  Market,  on  the
                           relevant  date,  or on the most  recent date on which
                           the Shares were traded prior to such date.

                  (o)      "Nonqualified Share Option" or "NQSO" means an option
                           to purchase Shares,  which is not intended to satisfy
                           the requirements of Section 422 of the Code,  granted
                           under Article 6 herein.

                  (p)      "Option"  or  "Options"  means a  Nonqualified  Share
                           Option.

                  (q)      "Option   Agreement"   means   an   Award   Agreement
                           evidencing  an Option Award  granted  under Article 6
                           herein.

                  (r)      "Participant" means a Trustee who has been granted an
                           Award under the Plan.

                  (s)      "Performance  Share" means an Award,  designated as a
                           performance share,  granted to a Participant pursuant
                           to Article 9 herein.

                  (t)      "Performance  Unit" means an Award,  designated  as a
                           performance unit,  granted to a Participant  pursuant
                           to Article 9 herein.

                  (u)      "Period of Restriction" means the period during which
                           the  transfer  of  Restricted  Shares is  restricted,
                           during  which  the   Participant   is  subject  to  a
                           substantial risk of forfeiture, pursuant to Article 8
                           herein.

                  (v)      "Person" shall have the meaning ascribed to such term
                           in Section  3(a)(9) of the  Exchange  Act and used in
                           Sections 13(d) and 14(d) thereof; including a "group"
                           as defined in Section 13(d) thereof.

                  (w)      "Plan"   means  this   Amended  and   Restated   1997
                           Non-Employee  Trustee  Share Plan of the Company,  as
                           herein  described and as hereafter  from time to time
                           amended.

                  (x)      "Pooling  Transaction"  means an  acquisition  of the
                           Company  in a  transaction  which is  intended  to be
                           treated as a "pooling of interests"  under  generally
                           accepted accounting principles.

                  (y)      "Preferred  Shares" means the class A 9.5% cumulative
                           convertible  preferred shares of beneficial interest,
                           $1.00 par value,  in the Company and the class B 9.5%
                           cumulative convertible non-voting preferred shares of
                           beneficial interest, $1.00 par value, in the Company.



                                       -3-

<PAGE>



                  (z)      "Restricted  Shares"  means  an  Award  granted  to a
                           Participant pursuant to Article 8 herein.

                  (aa)     "Restricted Share Agreement" means an Award Agreement
                           evidencing a  Restricted  Share Award  granted  under
                           Article 8 herein.

                  (bb)     "Share" or "Shares" means the Common Shares.

                  (cc)     "Share  Unit" means a  derivative  interest in Shares
                           granted to a Participant pursuant to Article 9 herein
                           which is credited to a  bookkeeping  account and paid
                           out on a one-for-one basis in Shares.

                  (dd)     "Share  Appreciation  Right" or "SAR" means an Award,
                           designated as a share appreciation right,  granted to
                           a Participant pursuant to Article 7 herein.

                  (ee)     "Trustee" means a member of the Board.

                  (ff)     "Voting Securities" means Shares or securities of any
                           class or classes of  securities  of the Company,  the
                           holders of which are  ordinarily,  in the  absence of
                           contingencies,  entitled  to elect a majority  of the
                           Trustees.

         2.2 Gender and Number. Except where otherwise indicated by the context,
any masculine term used herein also shall include the feminine, the plural shall
include the singular, and the singular shall include the plural.

         2.3 Severability. In the event any provision of the Plan shall be held
illegal or invalid for any reason, the illegality or invalidity shall not affect
the remaining parts of the Plan, and the Plan shall be construed and enforced as
if the illegal or invalid provision had not been included.

                            ARTICLE 3. ADMINISTRATION

         3.1  Authority  of Board.  The Plan shall be  administered  by the full
Board of Trustees of the Company.  Subject to the  provisions  of the Plan,  the
Board shall have full power to construe and  interpret  the Plan;  to establish,
amend or waive rules and regulations for its  administration;  to accelerate the
exercisability  of any  Award or the end of a  Performance  Period  (as  defined
herein) or the termination of any Period of Restriction or any Award  Agreement,
or any other instrument relating to an Award under the Plan; and (subject to the
provisions  of  Article  13  herein)  to amend the terms and  conditions  of any
outstanding  Option,  Share Appreciation Right or other Award to the extent such
terms and  conditions  are within the discretion of the Board as provided in the
Plan.  Also  notwithstanding  the foregoing,  no action of the Board (other than
pursuant to Section 4.3 hereof or Section 9.6 hereof)  may,  without the consent
of the person or persons  entitled to exercise any  outstanding  Option or Share
Appreciation  Right  or to  receive  payment  of any  other  outstanding  Award,
adversely affect the rights of such person or persons.

         3.2 Selection of Participants.  Subject to Section 5.1, the Board shall
have the  authority to grant Awards under the Plan,  from time to time,  to such
Trustees as may be selected by it.

         3.3 Decisions  Binding.  All  determinations  and decisions made by the
Board  pursuant  to the  provisions  of the  Plan  and  all  related  orders  or
resolutions of the Board shall be final, conclusive and


                                       -4-

<PAGE>



binding on all persons, including the Company, its shareholders and Participants
and their estates and beneficiaries, and such determinations and decisions shall
not be reviewable.

         3.4 Delegation of Certain Responsibilities.  The Board may, in its sole
discretion,  delegate  to the  Chairman of the Board of the Company (or if there
shall  be  Co-Chairmen,   individually  or  jointly  to  such  Co-Chairmen)  the
administration  of the Plan under this Article 3;  provided,  however,  that the
Board  may  not  delegate  its  authority  to  correct   errors,   omissions  or
inconsistencies  in the Plan and the Board may not delegate its authority  under
this Article 3 to grant Awards to Trustees. All authority delegated by the Board
under this Section 3.4 shall be exercised in accordance  with the  provisions of
the Plan and any  guidelines  for the exercise of such  authority  that may from
time to time be established by the Board.

         3.5 Procedures of the Board. All Awards and other determinations of the
Board shall be made by not less than a majority  of its  members  present at the
meeting (in person or otherwise) at which a quorum is present. A majority of the
entire Board shall  constitute  a quorum for the  transaction  of business.  Any
action  required or permitted to be taken at a meeting of the Board may be taken
without a meeting if a unanimous  written consent,  which sets forth the action,
is signed by each member of the Board and filed with the minutes for proceedings
of the Board.

         3.6 Award  Agreements.  Each Award under the Plan shall be evidenced by
an Award  Agreement  which shall be signed by the Chairman of the Board (or by a
Vice Chairman) on behalf of the Board and by the Participant,  and shall contain
such  terms and  conditions  as may be  approved  by the  Board.  Such terms and
conditions need not be the same in all cases.

         3.7 Rule 16b-3 Requirements. Notwithstanding any other provision of the
Plan,  the Board may impose such  conditions  on any Award  (including,  without
limitation,  the right of the Board to limit the time of exercise  to  specified
periods) as may be required  to satisfy the  requirements  of Rule 16b-3 (or any
successor rule), under the Exchange Act ("Rule 16b-3").

                      ARTICLE 4. STOCK SUBJECT TO THE PLAN

         4.1 Number of Shares.  With respect to calendar year 1998,  the maximum
number of shares of Shares that may be made the subject of Awards  granted under
the Plan shall be equal of (i) ten (10%)  percent  of the number of Shares  that
were outstanding on a fully diluted basis with respect to the Shares  underlying
any outstanding Convertible Securities as of December 31, 1997 (rounded downward
if necessary to eliminate  fractional  shares),  minus (ii) the number of shares
remaining  subject to or issued in respect of Awards which were granted prior to
December 31, 1997, which maximum number shall be reduced by the number of shares
remaining  subject to or issued in respect of Awards which were granted prior to
December  31, 1997 under the Amended and Restated  Incentive  Share Plan and the
number of shares  made the  subject of Awards  under the  Amended  and  Restated
Incentive  Share Plan during the 1998 calendar year.  Thereafter,  for any given
calendar  year,  the  maximum  number of Shares  that may be made the subject of
Awards  granted  under the Plan  shall be equal to (i) ten (10%)  percent of the
number of Shares that were  outstanding on a fully diluted basis with respect to
the Shares  underlying any outstanding  Convertible  Securities as of the end of
the  immediately  preceding  calender  year  (rounded  downward if  necessary to
eliminate fractional shares),  minus (ii) the number of shares remaining subject
to or issued in respect of Awards which were granted  


                                       -5-

<PAGE>



under the Plan through the last day of the immediately  preceding  calendar year
(the "Year End Date),  which  maximum  number  shall be reduced by the number of
shares  remaining  subject to or issued in respect of Awards  which were granted
prior to the Year End Date under the Amended and Restated  Incentive  Share Plan
and the  number of Shares  made the  subject  of Awards  under the  Amended  and
Restated Incentive Share Plan during the current calendar year. Upon a change in
the  capitalization  or  authorized  Shares (as  described  in Section  4.3) the
maximum  number of Shares  shall be  adjusted  in number  and kind  pursuant  to
Section 4.3. The Company shall reserve for the purposes of the Plan,  out of its
authorized  but  unissued  shares or out of such  numbers of Shares  held in the
Company's  treasury,  or partly out of each,  such  number of Shares as shall be
determined  by the Board.  Upon the  granting of an Award,  the number of Shares
available  under Section 4.1 for the granting of further Awards shall be reduced
as follows:

                  (a) In  connection  with the  granting of an Award (other than
the granting of a Performance Unit denominated in dollars), the number of Shares
shall be  reduced  by the  number  of Shares  in  respect  of which the Award is
granted or denominated.

                  (b) In  connection  with the  granting of a  Performance  Unit
denominated in dollars, the number of Shares shall be reduced by an amount equal
to the  quotient  of (a) the  dollar  amount  in which the  Performance  Unit is
denominated,  divided  by (b) the Fair  Market  Value of a Share on the date the
Performance Unit is granted.

         4.2 Lapsed Awards. If any Award (other than Restricted  Shares) granted
under  this Plan  terminates,  expires,  or lapses  for any  reason,  any Shares
subject to such Award again shall be  available  for the grant of an Award under
the Plan, subject to Section 7.2 herein.

         4.3  Adjustments  in  Authorized  Shares.  In the event of any  merger,
reorganization, consolidation,  recapitalization, separation, liquidation, share
dividend,  split-up, share combination,  or other change affecting the Company's
Common Shares,  such adjustment  shall be made in the number and class of Shares
which may be  delivered  under the Plan,  and in the  number and class of and/or
price of Shares  subject to  outstanding  Options,  Share  Appreciation  Rights,
Restricted Shares, Performance Shares, Performance Units and Share Units granted
under the Plan,  as may be  determined  to be  appropriate  and equitable by the
Board, in its sole discretion, to prevent dilution or enlargement of rights; and
provided that the number of Shares  subject to any Award shall always be a whole
number.

                    ARTICLE 5. ELIGIBILITY AND PARTICIPATION

         5.1  Eligibility.  Persons eligible to participate in this Plan include
all  Trustees  who are not and have not been at any time,  within the  preceding
three years, employees of the Company or any of its Subsidiaries.

         5.2 Actual  Participation.  Subject to the  provisions of the Plan, the
Board  may from time to time  select  those  Trustees  to whom  Awards  shall be
granted and determine the nature and amount of each Award. No Trustee shall have
any right to be granted an Award under this Plan even if  previously  granted an
Award.


                                       -6-

<PAGE>


                            ARTICLE 6. STOCK OPTIONS

         6.1 Grant of Options.  Subject to the terms and provisions of the Plan,
Options may be granted to Trustees at any time and from time to time as shall be
determined by the Board.  The Board shall have the sole  discretion,  subject to
the  requirements  of the Plan, to determine the actual number of Shares subject
to Options  granted to any  Participant.  Options granted under the Plan will be
NQSOs.

         6.2 Option Agreement. Each Option grant shall be evidenced by an Option
Agreement that shall specify the Option price,  the duration of the Option,  the
number of Shares to which the Option pertains,  and such other provisions as the
Board shall determine.

         6.3 Option Price.  The purchase price per share of Shares covered by an
Option shall be determined by the Board.

         6.4  Duration of Options.  Each Option shall expire at such time as the
Board shall determine at the time of grant.

         6.5 Exercise of Options. Subject to Section 3.7 herein, Options granted
under  the Plan  shall be  exercisable  at such  times  and be  subject  to such
restrictions and conditions as the Board shall in each instance  approve,  which
need not be the same for all Participants.

         6.6  Payment.  Options  shall be exercised by the delivery of a written
notice to the Company  setting  forth the number of Shares with respect to which
the Option is to be exercised,  accompanied by full payment for the Shares.  The
Option price upon exercise of any Option shall be payable to the Company in full
either (a) in cash or its  equivalent,  (b) by  tendering  shares of  previously
acquired Company Shares having a Fair Market Value at the time of exercise equal
to the total Option price, (c) by foregoing compensation under rules established
by the Board,  or (d) by a  combination  of (a),  (b), or (c). The proceeds from
such a payment  shall be added to the general  funds of the Company and shall be
used for general  purposes.  As soon as  practicable,  after  receipt of written
notification  and payment,  the Company shall deliver to the  Participant  Share
certificates  in  an  appropriate  amount  based  upon  the  number  of  Options
exercised, issued in the Participant's name.

         6.7 Restrictions on Share Transferability.  The Board shall impose such
restrictions on any Shares acquired  pursuant to the exercise of an Option under
the Plan as it may deem advisable,  including, without limitation,  restrictions
under  applicable   Federal  securities  law,  under  the  requirements  of  any
securities  exchange  upon  which  such  Shares  are then  listed  and under any
applicable blue sky or state securities laws.

         6.8 Termination of Service Due to Death, Disability,  or Retirement. In
the  event  a  Participant  dies  while  serving  as  a  Trustee,  any  of  such
Participant's  outstanding  Options  may be  exercised  at any time prior to the
expiration  date of the  Options or within  one year after his death,  whichever
period is shorter,  but only to the extent that the  Participant was entitled to
exercise the Options at the date of his  termination of service,  by such person
or persons as shall have  acquired  the  Participant's  rights  under the Option
pursuant  to  Article  10  hereof  or by will  or by the  laws  of  descent  and
distribution.  In the event a  Participant  is  unable to serve as a Trustee  by
reason  of  disability  (as  defined  under  the then  established  rules of the
Company), the Participant shall have the right to


                                       -7-

<PAGE>



exercise  outstanding  Options at any time prior to the  expiration  date of the
Options or within one year after his  disability,  whichever  period is shorter,
but only to the extent that the Participant was entitled to exercise the Options
on the date of his  termination of service.  In the event a Participant  retires
from the Board,  the  Participant  shall have the right to exercise  outstanding
Options at any time  prior to the  expiration  date of the  Options or within 90
days after his retirement,  whichever period is shorter,  but only to the extent
that the  Participant  was  entitled to exercise  the Options on the date of his
termination of service. In its sole discretion, the Board may extend the 90 days
to up to one year, but in no event beyond the expiration date of the Option.

         6.9 Termination of Service for Other Reasons.  If a Participant  ceases
service as a Trustee for any reason other than death, disability,  retirement or
removal, the Participant shall have the right to exercise outstanding Options at
any time prior to the expiration date of the Options or within the 90 days after
the date of his termination, whichever period is shorter, but only to the extent
that the  Participant  was  entitled to exercise  the Options at the date of his
termination of service. In its sole discretion, the Board may extend the 90 days
to up to one year, but in no event beyond the expiration date of the Option.

         Notwithstanding anything contained herein, if a Trustee is removed from
service,  all of the  Participant's  outstanding  Options  shall be  immediately
forfeited back to the Company.

         6.10 Limited  Transferability  of Options.  No Option granted under the
Plan may be sold,  transferred,  pledged,  assigned,  or otherwise  alienated or
hypothecated,  otherwise than by will or by the laws of descent and distribution
or as provided  for by the Board.  Further,  all Options  (except for Options on
which  SARs were  granted)  granted  to a  Participant  under  the Plan,  unless
transferable, shall be exercisable during his lifetime only by such Participant.
If the Option Agreement provides,  an Option may be transferred by a Participant
to the Participants children, grandchildren,  spouse, one or more trusts for the
benefit of such family members or a partnership in which such family members are
the only partners (collectively, "Permitted Family Members"); provided, however,
that the Participant  may not receive any  consideration  for the transfer.  The
holder of an Option  transferred  pursuant to this section shall be bound by the
same terms and conditions that governed the Option during the period that it was
held by the Participant.


                      ARTICLE 7. SHARE APPRECIATION RIGHTS

         7.1  Grant of Share  Appreciation  Rights.  Subject  to the  terms  and
conditions  of  the  Plan,   Share   Appreciation   Rights  may  be  granted  to
Participants, at the discretion of the Board, in any of the following forms:

                  (a)      In tandem with Options;

                  (b)      In addition to Options;

                  (c)      Independent of Options; or

                  (d)      In any combination of (a), (b), or (c).




                                       -8-

<PAGE>



The Board shall have the sole  discretion,  subject to the  requirements  of the
Plan, to determine  the actual  number of Shares  subject to SARs granted to any
Participant.

         7.2  Exercise of SARs in Tandem with  Options.  SARs  granted in tandem
with  Options  may be  exercised  for all or part of the  Shares  subject to the
related Option upon the surrender of the related Options  representing the right
to purchase an equivalent  number of Shares.  The SAR may be exercised only with
respect to the Shares for which its related Option is then  exercisable.  Option
Shares  with  respect  to which the SAR shall  have  been  exercised  may not be
subject again to an Award under the Plan.

         7.3  Exercise of SARs in Addition to Options.  SARs granted in addition
to Options  shall be deemed to be  exercised  upon the  exercise  of the related
Options.  The deemed  exercise of SARs granted in addition to Options  shall not
necessitate a reduction in the number of related Options.

         7.4  Exercise of SARs  Independent  of Options.  Subject to Section 3.7
herein and Section  7.5 herein,  SARs  granted  independently  of Options may be
exercised upon whatever terms and conditions the Board, in its sole  discretion,
imposes  upon  the  SARs,  including,   but  not  limited  to,  a  corresponding
proportional reduction in previously granted Options.

         7.5 Payment of SAR Amount.  Upon  exercise of the SAR, the holder shall
be entitled to receive payment of an amount determined by multiplying:

                  (a)      The  difference  between the Fair  Market  Value of a
                           Share on the date of exercise over the price fixed by
                           the Board at the date of grant (which price shall not
                           be less than 100% of the  market  price of a Share on
                           the date of grant) (the "Exercise Price"); by

                  (b)      The number of Shares with respect to which the SAR is
                           exercised.

         7.6 Form and  Timing of  Payment.  Payment to a  Participant,  upon SAR
exercise, will be made in cash or Shares, at the discretion of the Board, within
ten calendar days of the exercise.

         7.7 Term of SAR.  The term of an SAR  granted  under the Plan shall not
exceed ten years.

         7.8 Termination of Service.  In the event a Participant  ceases service
as a Trustee by reason of death,  disability,  retirement,  removal or any other
reason,  the  exercisability of any outstanding SAR granted in tandem with or in
addition to an Option shall  terminate in the same manner as its related  Option
as  specified  under  Sections  6.8 and 6.9 herein.  The  exercisability  of any
outstanding  SARs granted  independent  of Options  also shall  terminate in the
manner provided under Sections 6.8 and 6.9 hereof.

         7.9  Nontransferability  of SARs.  No SAR granted under the Plan may be
sold,  transferred,  pledged,  assigned, or otherwise alienated or hypothecated,
otherwise than by will or by the laws of descent and distribution.  Further, all
SARs granted to a  Participant  under the Plan shall be  exercisable  during his
lifetime only by such Participant.


                                       -9-

<PAGE>




                          ARTICLE 8. RESTRICTED SHARES

         8.1 Grant of Restricted Shares.  Subject to the terms and provisions of
the Plan,  the Board,  at any time and from time to time,  may grant  Restricted
Shares  under  the Plan to such  Participants  and in such  amounts  as it shall
determine.

         8.2 Restricted  Share  Agreement.  Each Restricted Share grant shall be
evidenced,  as necessary, by a Restricted Share Agreement that shall specify the
Period of  Restriction,  or periods,  the number of Shares of  Restricted  Share
granted, and such other provisions as the Board shall determine.

         8.3  Transferability.  Except  as  provided  in  this  Article  8,  the
Restricted  Shares  granted  hereunder  may not be sold,  transferred,  pledged,
assigned,  or otherwise  alienated or hypothecated  until the termination of the
applicable  Period  of  Restriction  or for  such  period  of time as  shall  be
established  by the  Board and as shall be  specified  in the  Restricted  Share
Agreement,  or upon earlier  satisfaction  of other  conditions  (including  any
Performance  Goals as  defined  below)  as  specified  by the  Board in its sole
discretion  and set forth in the  Restricted  Share  Agreement.  All rights with
respect to the Restricted  Shares granted to a Participant  under the Plan shall
be exercisable during his lifetime only by such Participant.

         8.4 Other Restrictions.  The Board shall impose such other restrictions
on any Restricted  Shares granted  pursuant to the Plan as it may deem advisable
including,  without  limitation,  restrictions under applicable Federal or state
securities laws, and the Board may legend certificates  representing  Restricted
Shares to give appropriate notice of such restrictions.

         8.5  Certificate   Legend.   In  addition  to  any  legends  placed  on
certificates  pursuant  to Section  8.4 herein,  each  certificate  representing
Restricted Shares granted pursuant to the Plan shall bear the following legend:

                  "The sale or other transfer of the shares  represented by this
         certificate, whether voluntary, involuntary, or by operation of law, is
         subject to certain  restrictions  on transfer  set forth in the Amended
         and Restated 1997 Non-Employee Trustees Share Plan of Capital Trust, in
         the rules and administrative  procedures adopted pursuant to such Plan,
         and in a Restricted  Share Agreement dated  ___________.  A copy of the
         Plan,  such rules and procedures,  and such Restricted  Share Agreement
         may be obtained from the Secretary of Capital Trust."

         8.6  Removal of  Restrictions.  Except as  otherwise  provided  in this
Article and  subject to  applicable  securities  laws and  restrictions  imposed
pursuant thereto, Restricted Shares shall become transferable by the Participant
after the last day of the Period of  Restriction.  Once the Shares are  released
from the  restrictions,  the  Participant  shall be  entitled to have the legend
required by Section 8.5 removed from his Share certificate.

         8.7  Voting  Rights.  During the  Period of  Restriction,  Participants
holding Restricted Shares granted hereunder may exercise full voting rights with
respect to those Shares.



                                      -10-

<PAGE>



         8.8   Dividends   and  Other   Distributions.   During  the  Period  of
Restriction,  Participants  holding Restricted Shares granted hereunder shall be
entitled to receive all dividends and other  distributions  paid with respect to
those Shares while they are so held. If any such dividends or distributions  are
paid in  Shares,  the  Shares  shall  be  subject  to the same  restrictions  on
transferability as the Restricted Shares with respect to which they were paid.

         8.9 Termination of Service.  In the event that a Participant  ceases to
be a Trustee of the  Company  for any reason  during the Period of  Restriction,
then any Restricted  Shares still subject to restrictions as of the date of such
termination  shall  automatically  be  forfeited  and  returned to the  Company;
provided, however, that in the event that Participant ceases to be a Trustee for
any reason other than removal,  the Board,  in its sole  discretion  (subject to
Section 3.7 herein) may waive the automatic forfeiture of any and all Shares and
may add such new restrictions to such Restricted Shares as it deems appropriate.

        ARTICLE 9. PERFORMANCE UNITS, PERFORMANCE SHARES AND SHARE UNITS

         9.1 Grant of  Performance  Units,  Performance  Shares or Share  Units.
Subject to the terms and provisions of the Plan, Performance Units,  Performance
Shares or Share Units may be granted to  Participants  at any time and from time
to time as shall be  determined  by the Board.  The Board  shall  have  complete
discretion in determining the number of Performance Units, Performance Shares or
Share Units granted to each Participant.

         9.2 Value of Performance Units and Performance  Shares. The Board shall
set certain  periods to be determined in advance by the Board (the  "Performance
Periods").  Prior to each grant of Performance Units or Performance  Shares, the
Board shall establish an initial value for each  Performance Unit and an initial
number of Shares for each Performance Share granted to each Participant for that
Performance  Period.  Prior to each grant of  Performance  Units or  Performance
Shares, the Board also shall set the Performance Goals (the "Performance Goals")
that will be used to determine  the extent to which the  Participant  receives a
payment  of the value of the  Performance  Units or  number  of  Shares  for the
Performance  Shares  awarded for such  Performance  Period.  These goals will be
based on the  attainment  by the  Company of  certain  objective  or  subjective
performance  measures,  which may  include one or more of the  following:  total
shareholder  return,  return on equity,  return on capital,  earnings per share,
asset growth, market share, share price, revenues,  costs, net income, cash flow
and  retained  earnings.  Such  Performance  Goals  also may be  based  upon the
attainment of specified  levels of  performance of the Company under one or more
of  the  measures   described   above  relative  to  the  performance  of  other
corporations.  With respect to each such  performance  measure utilized during a
Performance  Period,  the Board shall assign  percentages  to various  levels of
performance  which  shall be  applied  to  determine  the  extent  to which  the
Participant shall receive a payout of the values of Performance Units and number
of Performance Shares awarded.

         9.3  Payment  of  Performance  Units and  Performance  Shares.  After a
Performance  Period has ended,  the holder of a Performance  Unit or Performance
Share shall be entitled to receive the value thereof as determined by the Board.
The Board shall make this determination by first determining the extent to which
the  Performance  Goals set  pursuant to Section 9.2 have been met. It will then
determine the  applicable  percentage  (which may exceed 100%) to be applied to,
and will apply such



                                      -11-

<PAGE>



percentage to, the value of Performance Units or number of Performance Shares to
determine the payout to be received by the Participant.

         9.4 Value of Share Units.  Subject to the terms and  provisions  of the
Plan,  Share Units may be granted to  Participants  at any time and from time to
time on such terms as shall be  determined  by the Board.  The Board  shall have
complete  discretion  in  determining  the number of Share Units granted to each
Participant.  Share  Units  shall be payable in Shares  upon the  occurrence  of
certain  trigger events set forth on the  Participant's  Election Form in his or
her complete discretion (the "Trigger Events").  The terms and conditions of the
Trigger  Events may vary by Share  Unit  Award,  by  Participant,  or both.  The
Election Form shall be filed with the Secretary of the Company prior to the date
on which any Share Unit Award is made.  Such election will be  irrevocable as to
any Share Unit Award made after  delivery of the  Election  Form to the Company,
and  it  shall  continue  in  effect  until  revoked,   increased  or  decreased
prospectively by a Participant prior to the grant of any future Share Unit Award
for which the change is effective.

         9.5 Accounting for Share Units. A Participant's  Share Unit Award shall
be  credited by the Company to a  bookkeeping  account to reflect the  Company's
liability to that  Participant  (the "Share Unit  Account").  Each Share Unit is
credited  as a Share  equivalent  on the  date  so  credited.  Additional  share
equivalents may be added to the Share Unit Account equal to the amount of Shares
that  could  be  purchased  with  dividends  equal  to that  paid on one  Share,
multiplied  by the number of stock  equivalents  then existing in the Share Unit
Account,  based on the Fair Market Value of the Shares on the date a dividend is
paid on the  Share.  Because  the  Trigger  Events for each Share Unit Award may
differ,  the  Company  shall  establish a separate  Share Unit  Account for each
separate Share Unit Award. Upon the occurrence of particular Trigger Events, the
holder of a Share Unit  Award  shall be  entitled  to receive a number of Shares
which  corresponds  to the number of Share Units  granted as part of the initial
Share Unit Award,  as such amount may have been  increased to reflect  dividends
paid with respect thereto.

         9.6  Board  Discretion  to Adjust  Awards.  The  Board  shall  have the
authority to modify, amend or adjust the terms and conditions of any Performance
Unit Award,  Performance Share Award or Share Unit Award, at any time or from to
time, including but not limited to the Performance Goals.

         9.7 Form of Payment.  The value of a  Performance  Unit or  Performance
Share may be paid in cash, Shares or a combination  thereof as determined by the
Board. In the case of Share Units, payment shall be made in Shares.  Payment may
be made in a lump sum or installments as prescribed by the Board. If any payment
is to be made on a deferred  basis,  the Board may  provide  for the  payment of
dividend equivalents or interest during the deferral period.

         9.8 Termination of Service Due to Death,  Disability or Retirement.  In
the case of death,  disability or retirement  (each of disability and retirement
as  defined  under  the  established  rules of the  Company),  the  holder  of a
Performance Unit or Performance  Share shall receive a prorated payment based on
the Participant's number of full months of service during the Performance Period
and on the  percentage of the  Performance  Goals  achieved  through the date of
termination,  as  computed  by the  Board.  Payment  shall  be made at the  time
payments  are made to  Participants  who did not  terminate  service  during the
Performance Period. In the case of Share Units, all such Share Units held to the


                                      -12-

<PAGE>



extent vested on the date that the Participant  ceases to be a Trustee,  will be
paid as set forth in the Participant's Election Form.

         9.9  Termination  of  Service  for Other  Reasons.  In the event that a
Participant  ceases to be a Trustee of the  Company  for any  reason  other than
death,  disability  or  retirement,  the  Board  shall  have the  discretion  to
determine the deposition of the Participant's  Performance Units and Performance
Shares.  In the case of termination  other than due to removal,  all Share Units
held to the  extent  vested  on the date  that the  Participant  ceases  to be a
Trustee, will be paid as set forth in the Participant's  Election Form. However,
in the  event of  termination  due to  removal,  all  Share  Units  held will be
forfeited.

         9.10  Nontransferability.  No Performance Units,  Performance Shares or
Share Units granted under the Plan may be sold, transferred,  pledged, assigned,
or otherwise alienated or hypothecated, otherwise than by will or by the laws of
descent and  distribution  until the  termination of the applicable  Performance
Period or, in the case of Share Units, until payment. All rights with respect to
Performance  Units,  Performance Shares and Share Units granted to a Participant
under  the  Plan  shall  be  exercisable   during  his  lifetime  only  by  such
Participant.

                       ARTICLE 10. BENEFICIARY DESIGNATION

         Each  Participant  under  the Plan  may,  from  time to time,  name any
beneficiary or beneficiaries  (who may be named contingently or successively and
who may  include a trustee  under a will or  living  trust) to whom any  benefit
under the Plan is to be paid in case of his death  before he receives any or all
of such benefit. Each designation will revoke all prior designations by the same
Participant,  shall be in a form prescribed by the Board,  and will be effective
only  when  filed by the  Participant  in  writing  with the  Board  during  his
lifetime.  In  the  absence  of  any  such  designation  or  if  all  designated
beneficiaries  predecease  the  Participant,  benefits  remaining  unpaid at the
Participant's death shall be paid to the Participant's estate.

                         ARTICLE 11. RIGHTS OF TRUSTEES

         11.1 Trusteeship.  Nothing in the Plan shall interfere with or limit in
any way the right of the Board of Trustees or shareholders  under applicable law
to  remove  any  Participant  from the Board at any time,  nor  confer  upon any
Participant any right to continue in the service of the Company.

         11.2  Participation.  No Trustee shall have a right to be selected as a
Participant, or, having been so selected, to be selected again as a Participant.

         11.3 No Implied Rights;  Rights on Termination of Service.  Neither the
establishment of the Plan nor any amendment thereof shall be construed as giving
any Participant,  beneficiary,  or any other person any legal or equitable right
unless such right shall be specifically provided for in the Plan or conferred by
specific  action of the Board in accordance with the terms and provisions of the
Plan.  Except as  expressly  provided  in this Plan,  the  Company  shall not be
required or be liable to make any payment under the Plan.



                                      -13-

<PAGE>


         11.4 No Right to Company Assets.  Neither the Participant nor any other
person  shall  acquire,  by  reason  of the  Plan,  any right in or title to any
assets, funds or property of the Company whatsoever including,  without limiting
the generality of the foregoing,  any specific funds,  assets, or other property
which the Company,  in its sole  discretion,  may set aside in anticipation of a
liability  hereunder.  Any benefits which become payable hereunder shall be paid
from the  general  assets of the  Company.  The  Participant  shall  have only a
contractual  right to the amounts,  if any, payable  hereunder  unsecured by any
asset of the Company.  Nothing  contained in the Plan constitutes a guarantee by
the  Company  that the  assets of the  Company  shall be  sufficient  to pay any
benefit to any person.

                          ARTICLE 12. CHANGE IN CONTROL

         12.1 Share-Based  Awards.  Notwithstanding  any other provisions of the
Plan, in the event of a Change in Control,  all Share-based Awards granted under
this  Plan  shall   immediately  vest  100%  in  each   Participant,   including
Nonqualified  Share Options,  Share Appreciation  Rights,  Restricted Shares and
Share Units.

         12.2 Performance Based Awards.  Notwithstanding  any other provision of
the Plan,  in the event of a Change in Control,  all  performance  based  Awards
granted  under  this  Plan  shall be  immediately  paid  out in cash,  including
Performance  Units and  Performance  Shares.  The amount of the payout  shall be
based on the higher of: (i) the extent,  as  determined  by the Board,  to which
Performance Goals,  established for the Performance Period then in progress have
been met up through and including the effective date of the Change in Control or
(ii) 100% of the value on the date of grant of the  Performance  Units or number
of Performance Shares.

         12.3 Pooling  Transactions.  Notwithstanding  anything contained in the
Plan or any agreement to the contrary, in the event of a Change in Control which
is also intended to constitute a Pooling  Transaction,  the Committee shall take
such actions,  if any,  which are  specifically  recommended  by an  independent
accounting  firm retained by the Company to the extent  reasonably  necessary in
order to assure that the Pooling Transaction will qualify as such, including but
not limited to (a) deferring the vesting,  exercise,  payment or settlement with
respect to any Award, (b) providing that the payment or settlement in respect of
any Award be made in the form of cash,  Shares or  securities  of a successor or
acquired of the Company, or a combination of the foregoing and (c) providing for
the  extension of the term of any Award to the extent  necessary to  accommodate
the foregoing, but not beyond the maximum term permitted for any Award.

               ARTICLE 13. AMENDMENT, MODIFICATION AND TERMINATION

         13.1 Amendment, Modification and Termination. At any time and from time
to time,  the Board may  terminate,  amend or modify  the Plan,  subject  to the
approval of the  shareholders  of the  Company if  required by the Code,  by the
insider  trading  rules of Section 16 of the  Exchange  Act,  by any  securities
exchange  or system on which the Shares are then listed or  reported,  or by any
regulatory body having jurisdiction with respect hereto.


                                      -14-

<PAGE>


         13.2  Awards   Previously   Granted.   No  termination,   amendment  or
modification  of the Plan other than pursuant to Section 4.3 hereof shall in any
manner adversely affect any Award  theretofore  granted under the Plan,  without
the written consent of the Participant.

                             ARTICLE 14. WITHHOLDING

         Tax  Withholding.  The  Company  shall  have the power and the right to
deduct or withhold,  or require a Participant to remit to the Company, an amount
sufficient  to  satisfy   Federal,   state  and  local  taxes   (including   the
Participant's  FICA  obligation)  required by law to be withheld with respect to
any grant, exercise, or payment made under or as a result of this Plan.


                   ARTICLE 15. EFFECT OF CERTAIN TRANSACTIONS

         Effect of Certain Transactions.  Subject to Section 12, or as otherwise
provided in an agreement,  in the event of (a) the liquidation or dissolution of
the  Company or (b) a merger,  consolidation  or  combination  of the Company (a
"Transaction"),  the Plan and the Awards  issued  hereunder  shall  continue  in
effect in  accordance  with their  respective  terms  except  that  following  a
Transaction  each  Participant  shall be  entitled to receive in respect of each
Share  subject to any  outstanding  Options or Awards,  as the case may be, upon
exercise of any Option or payment or transfer in respect of any Award,  the same
number and kind of Shares,  securities,  cash, property,  or other consideration
that each  holder of a Share was  entitled  to  receive  in the  Transaction  in
respect of a Share;  provided,  however,  that such  Shares,  securities,  cash,
property,  or other consideration shall remain subject to all of the conditions,
restrictions  and  performance  criteria which were applicable to the Options or
Awards prior to such Transaction.

                         ARTICLE 16. REQUIREMENTS OF LAW

         16.1  Requirements  of Law.  The granting of Awards and the issuance of
Shares  under  this Plan shall be subject to all  applicable  laws,  rules,  and
regulations,  and to such approvals by any  governmental  agencies or securities
exchanges as may be required.

         16.2 Governing Law. The Plan,  and all agreements  hereunder,  shall be
construed in accordance with and governed by the laws of the State of New York.


Effective Date of the Amended and Restated 1997 Non-Employee Trustee Share Plan:
June __, 1998




                                      -15-

<PAGE>


                                                                        ANNEX E

                                  CAPITAL TRUST

                        1998 EMPLOYEE SHARE PURCHASE PLAN



          The purpose of this Plan is to provide  eligible  employees of Capital
Trust,  a  California  business  trust,  and any  corporate  successor to all or
substantially all of the assets or voting shares of Capital Trust which shall by
appropriate   action  adopt  the  Plan  (the   "Company")  and  certain  of  its
subsidiaries with  opportunities to purchase class A common shares of beneficial
interest, par value $1.00 per share, in the Company (the "Common Shares").

          1.  Definitions.  For  purposes  of  administration  of the Plan,  the
following terms shall have the meanings indicated:

          "Authorization Form" shall be defined in Section 6.

          "Board" shall mean the Board of Trustees of the Company.

          "Code" shall mean the Internal Revenue Code of 1986, as amended.

          "Committee"  shall mean the committee of the Board, if any,  appointed
to administer the Plan.

          "Compensation"  means the amount of money reportable on the employee's
Federal   Income   Tax   Withholding   Statement,   excluding   allowances   and
reimbursements  for expenses such as relocation  allowances for travel expenses,
income or gains on the  exercise of Company  share  options  and similar  items,
whether or not shown on the employee's Federal Income Tax Withholding Statement.

          "Continuity of Control" shall be defined in Section 19.

          "Designated Subsidiary" shall be defined in Section 4.

          "Exercise Date" shall be defined in Section 11.

          "Investment   Account"  shall  mean  the  separate  account  for  each
participating  employee  reflecting the number of Common Shares  purchased under
the Plan that have not been withdrawn by the employee.

          "Offering Commencement Date" shall be defined in Section 5.

          "Offerings" shall be defined in Section 5.


703524.4


<PAGE>



          "Option" shall be defined in Section 11.

          "Plan" shall mean the Capital Trust 1998 Employee Share Purchase Plan.

          "Plan Period" shall be defined in Section 5.

          2. Share Authorization.  1,000,000 Common Shares in the aggregate have
been approved and reserved for issuance under the Plan.

          3.  Administration.  The Plan will be  administered by the Board or by
the  Committee.  The Board or the  Committee  has  authority  to make  rules and
regulations  for the  administration  of the  Plan  and its  interpretation  and
decisions with regard thereto shall be final and conclusive.

          4.  Eligibility.  Participation  in the Plan will neither be permitted
nor  denied  contrary  to the  requirements  of  Section  423 of  the  Code  and
regulations  promulgated  thereunder.  All  employees of the Company,  including
directors who are employees,  and all employees of any subsidiary of the Company
(as  defined  in  Section  424(f)  of the Code)  designated  by the Board or the
Committee  from  time to time  (a  "Designated  Subsidiary"),  are  eligible  to
participate  in any one or more of the  offerings of Options to purchase  Common
Shares under the Plan provided that:

               (a) they are  regularly  employed by the Company or a  Designated
          Subsidiary for more than 20 hours a week and for more than five months
          in a calendar year and they have been  employed,  as of the applicable
          Offering Date, for at least three months; and

               (b) they are employees of the Company or a Designated  Subsidiary
          on the first day of the applicable Plan Period (as defined below).

          No  employee  may be granted  an Option  hereunder  if such  employee,
immediately  after the option is granted,  owns five (5%) percent or more of the
total combined voting power or value of the shares of beneficial interest of the
Company  or  any  subsidiary.  For  purposes  of  the  preceding  sentence,  the
attribution  rules of Section 424(d) of the Code shall apply in determining  the
shares  ownership  of an  employee,  and all  shares  which the  employee  has a
contractual right to purchase shall be treated as shares owned by the employee.

          5.  Offerings.  Shares  shall be offered for  purchase  under the Plan
through a series of successive  offerings  ("Offerings")  until such time as (i)
the maximum  number of Shares  available for issuance  under the Plan shall have
been issued  pursuant to purchase rights granted under the Plan or (ii) the Plan
shall have been sooner  terminated  in  accordance  with Section 22. The initial
Offering  will  begin  upon the later of (i) July 1, 1998 or (ii) the  effective
date of the S-8  Registration  Statement  covering the Shares issuable under the
Plan,  and will end on December  31,  1998.  The second  Offering  will begin on
January 1, 1999 and end on June 30, 1999. Subsequent Offerings will begin on the
successive July 1 or January 1 (each,  an "Offering  Commencement  Date").  Each
Offering  Commencement  Date will begin a six (6) month period (a "Plan Period")
during which payroll 

703524.4
                                        2

<PAGE>


deductions will be made and held for the purchase of Common Shares at the end of
the Plan Period.  The Board or the Committee  may, at its  discretion,  choose a
different Plan Period of twelve (12) months or less for subsequent Offerings.

          6.  Participation.  An employee eligible on the Offering  Commencement
Date  of any  Offering  may  participate  in such  Offering  by  completing  and
forwarding a payroll deduction  authorization form ("Authorization Form") to the
employee's  appropriate  payroll office at least 30 days prior to the applicable
Offering  Commencement  Date.  The  Authorization  Form will authorize a regular
payroll deduction from the Compensation received by the employee during the Plan
Period.  Unless an employee  files a new form or  withdraws  from the Plan,  his
deductions  and purchases  will  continue at the same rate for future  Offerings
under the Plan as long as the Plan remains in effect.

          7. Deductions.  The Company will maintain payroll  deduction  accounts
for participating  employees.  Payroll  deductions may be at a set dollar amount
not less than $10.00 or a rate of any whole percentage of Compensation,  subject
to the  limitations  in Section 11, with any change in  Compensation  during the
Plan Period to result in an automatic  corresponding change in the dollar amount
withheld.

          No employee  may be granted an Option (as defined in Section 11) which
permits his rights to purchase Common Shares under this Plan and any other share
purchase  plan of the  Company and its  subsidiaries,  to accrue at a rate which
exceeds  $25,000 of the fair market value of such Common Shares  (determined  at
the Offering  Commencement  Date of the Plan Period) for each  calendar  year in
which the Option is outstanding at any time.

          8.  Deduction  Changes.  An employee may decrease or  discontinue  his
payroll  deduction  once during any Plan Period,  by filing a new  Authorization
Form.  However, an employee may not increase his payroll deduction during a Plan
Period.  If an employee  elects to discontinue his payroll  deductions  during a
Plan  Period,  but does not elect to withdraw  his funds  pursuant to Section 10
hereof,  funds deducted prior to his election to discontinue  will be applied to
the purchase of Common Shares on the Exercise Date.

          9.  Interest.  Interest  will  not be paid on any  employee  accounts,
except to the extent that the Board or the  Committee,  in its sole  discretion,
elects to credit  employee  accounts  with interest at such per annum rate as it
may from time to time determine.

          10.  Withdrawal  of Funds.  An  employee  may at any time prior to the
close of business on the last  business  day in a Plan Period and for any reason
permanently  draw out the  balance  accumulated  in the  employee's  account and
thereby withdraw from participation in an Offering.  Partial withdrawals are not
permitted.  The employee may not begin  participation again during the remainder
of the Plan Period.  The employee may participate in any subsequent  Offering in
accordance with terms and conditions established by the Board or the Committee.

          11. Purchase of Shares. On the Offering Commencement Date of each Plan
Period,  the  Company  will  grant  to  each  eligible  employee  who is  then a
participant  in the Plan an 

703524.4
                                        3

<PAGE>



option  ("Option") to purchase on the last business day of such Plan Period (the
"Exercise Date"),  at the Option Price hereinafter  provided for, such number of
whole  Common  Shares  obtained  by  dividing  the  amount  collected  from  the
participant  through  payroll  deductions  during the Plan Period for which such
Option is outstanding,  together with any amount carried over from the preceding
Plan Period  pursuant to this  Section 11, by the Option Price in effect for the
Plan Period.  However,  the maximum  number of Common Shares  purchasable by any
participant  during any one Plan Period shall not exceed $12,500  divided by the
fair market value of a Common Share on the first  business day of the applicable
Plan Period.

          The purchase price for each Common Share purchased shall be 85% of the
average of the closing  prices of the Common  Shares on each business day of the
applicable  Offering,  provided  the  purchase  price shall not be less than the
lesser of (i) 85% of the closing  price on the first  business  day of such Plan
Period or (ii) 85% of the  closing  price on the last  business  day of the Plan
Period (the "Option Price").  Such closing prices shall be (a) the closing price
on any national  securities  exchange on which the Common Shares are listed, (b)
the closing price of the Common Shares on the Nasdaq  National Market or (c) the
average  of the  closing  bid and asked  prices in the  over-the-counter-market,
whichever is applicable, as published in The Wall Street Journal.

          Each  employee who  continues to be a  participant  in the Plan on the
Exercise  Date shall be deemed to have  exercised his option at the Option Price
on such date and shall be deemed to have  purchased  from the Company the number
of full Common Shares  reserved for the purpose of the Plan that his accumulated
payroll  deductions  on such date will pay for pursuant to the formula set forth
above  (but not in excess of the  maximum  number  determined  in the manner set
forth above). The Company, or its designated agent, shall hold in its name or in
the name of its nominee all  certificates  for Common Shares purchased until the
Common Shares are withdrawn under Section 13.

          Any balance  remaining in an employee's  payroll  deduction account at
the end of a Plan Period will be automatically refunded to the employee,  except
that any balance which is less than the purchase  price of one Common Share will
be  carried  forward  into the  employee's  payroll  deduction  account  for the
following  Offering,  unless  the  employee  elects  not to  participate  in the
following  Offering  under the Plan, in which case the balance in the employee's
account shall be refunded.

          12.  Employee's  Rights as a Shareholder.  No  participating  employee
shall have any right as a  shareholder  with respect to any Common  Shares under
the Plan until the Common Shares have been purchased in accordance  with Section
11.

          All cash  dividends paid with respect to Common Shares in a employee's
Investment  Account shall,  unless otherwise directed by the Board or Committee,
be used to  purchase  additional  Common  Shares  on the next  date  shares  are
purchased pursuant to Section 11, subject to the limitations in Section 11. Such
shares shall be added to the employee's Investment Account.

          Each  employee  shall  be  entitled  to  direct  the  Company,  or its
designated  agent,  as to the voting of any Common Shares held in the employee's
Investment Account.


703524.4
                                        4

<PAGE>



          13.  Withdrawal  from Investment  Account.  An employee shall have the
right to request, not more than once per calendar quarter, that a certificate be
issued for all or a portion  of the Common  Shares  credited  to his  Investment
Account  by giving  notice to the  Company;  provided  that if any of the Common
Shares with respect to which a certificate  has been requested has been credited
to the employee's  Investment Account for less than one year, the employee shall
not be permitted to participate in the Offering that commences immediately after
such certificate is issued.

          Each certificate withdrawn by a employee may be registered only in the
name of the  employee,  or if the  employee  so  directs,  in the  names  of the
employee and one other  person,  as joint  tenants  with right of  survivorship,
tenants  in  common,  or as  community  property,  or  (in  the  Company's  sole
discretion)  in street name of a brokerage  firm,  bank or other nominee  holder
designated  by the  employee  to the  extent  and in  the  manner  permitted  by
applicable law.

          14. Rights Not  Transferable.  No employee shall be permitted to sell,
assign, transfer, pledge, or otherwise dispose of or encumber either the payroll
deductions  credited  to his or her payroll  deduction  account,  Common  Shares
credited  to his or her  Investment  Account,  or any rights  with regard to the
exercise of an Option or to receive  shares under the Plan other than by will or
the laws of descent and  distribution,  and such right and interest shall not be
liable for, or subject to, the debts, contracts, or liabilities of the employee.
If any such  action is taken by the  employee,  or any claim is  asserted by any
other party in respect of such right and interest whether by garnishment,  levy,
attachment or otherwise,  such action or claim will be treated as an election to
withdraw in accordance with Sections 10 or 13, whichever is applicable.

          15. Rights on Retirement,  Death or Termination of Employment.  In the
event an employee's  employment  shall be terminated  prior to the last business
day of a Plan Period by reason of resignation,  layoff or discharge,  no payroll
deduction  shall be  taken  from any pay due and  owing to an  employee  and the
balance  in the  employee's  payroll  deduction  account  and the  shares in the
employee's  Investment  Account shall be paid in cash or issued to the employee,
as the case may be. In the event an  employee's  employment  shall be terminated
(a)  within  90 days of the  last  day of the  current  Offering  by  reason  of
retirement  or  disability,  or (b) at any time during the  current  Offering by
reason of death,  the  employee  (or the  employee's  a  beneficiary  previously
designated  in a  revocable  notice  signed by the  employee  (with any  spousal
consent  required  under  state  law) or, in the  absence  of such a  designated
beneficiary,  the executor or administrator  of the employee's  estate or, if no
such  executor or  administrator  has been  appointed  to the  knowledge  of the
Company,  to  such  other  person(s)  as the  Company  may,  in its  discretion,
designate)  shall have the right  prior to the end of the  current  Offering  to
elect to have the balance of his payroll deduction account either paid to him in
cash or applied at the end of the current Offering toward the purchase of Common
Shares and the Company shall otherwise issue to him the shares in his Investment
Account. If an employee's  employment shall be terminated more than 90 days from
the last day of the current Offering by reason of retirement or disability,  the
balance  of the  employee's  payroll  deduction  account  and the  shares in his
Investment  Account  shall be paid in cash or issued to him, as the case may be.
If, prior to the last business day of the Plan Period, the Designated Subsidiary
by which an employee is employed  shall cease to be a subsidiary of the Company,
or if the employee is  transferred  to a subsidiary of the Company that is not a
Designated  Subsidiary,   the  employee  shall  be  deemed  to  have  terminated
employment for the purposes of this Plan.

703524.4
                                        5

<PAGE>



          16. Optionees Not  Shareholders.  Neither the granting of an Option to
an employee nor the  deductions  from his pay shall  constitute  such employee a
shareholder  of the shares of Common Shares covered by an Option under this Plan
until such shares have been purchased by him.

          17.  Application  of Funds.  All funds received or held by the Company
under this Plan may be combined with other  corporate  funds and may be used for
any corporate purpose.

          18.  Adjustment in Case of Changes  Affecting  Common  Shares.  In the
event of a  subdivision  of  outstanding  Common  Shares,  or the  payment  of a
dividend in Common Shares,  the number of shares approved for this Plan, and the
share  limitation  set forth in Section 11, shall be increased  proportionately,
and such other  adjustment shall be made as may be deemed equitable by the Board
or the Committee.  In the event of any other change  affecting the Common Shares
such  adjustment  shall be made as may be deemed  equitable  by the Board or the
Committee to give proper effect to such event.

          19. Merger. If the Company shall at any time merge or consolidate with
another  corporation  and the  holders  of the  capital  shares  of the  Company
immediately prior to such merger or consolidation  continue to hold at least 80%
by voting power of the capital stock of the surviving  corporation  ("Continuity
of  Control"),  the holder of each Option then  outstanding  will  thereafter be
entitled to receive at the next  Exercise  Date upon the exercise of such Option
for each share as to which such Option  shall be  exercised  the  securities  or
property  which a holder of Common Shares was entitled to receive at the time of
such merger,  and the Committee  shall take such steps in  connection  with such
merger as the Committee  shall deem  necessary to assure that the  provisions of
Section 18 shall  thereafter be  applicable,  as nearly as reasonably may be, in
relation  to the said  securities  or  property  as to which such holder of such
Option might thereafter be entitled to receive thereunder.

          In the event of a merger or  consolidation of the Company with or into
another  corporation which does not involve Continuity of Control,  or of a sale
of all or  substantially  all of the  assets of the  Company  while  unexercised
Options  remain  outstanding  under the Plan,  (a) subject to the  provisions of
clauses (b) and (c), after the effective date of such  transaction,  each holder
of an  outstanding  Option shall be entitled,  upon exercise of such Option,  to
receive in lieu of Common  Shares,  shares of such stock or other  securities as
the holders of Common Shares received pursuant to the terms of such transaction;
or (b) all outstanding  Options may be canceled by the Board or the Committee as
of a date prior to the effective  date of any such  transaction  and all payroll
deductions  shall  be  paid  out  to the  participating  employees;  or (c)  all
outstanding  Options  may be canceled  by the Board or the  Committee  as of the
effective  date  of  any  such   transaction,   provided  that  notice  of  such
cancellation  shall be given to each holder of an Option,  and each holder of an
Option  shall have the right to  exercise  such  Option in full based on payroll
deductions  then credited to his account as of a date determined by the Board or
the  Committee,  which date shall not be less than ten (10) days  preceding  the
effective date of such transaction.

          20. Amendment of the Plan. The Board may at any time, and from time to
time,  amend this Plan in any  respect,  except that (a) if the  approval of any
such amendment by the

703524.4
                                        6

<PAGE>


shareholders  of the  Company  is  required  by  Section  423 of the Code,  such
amendment shall not be effected  without such approval,  and (b) in no event may
any  amendment be made which would cause the Plan to fail to comply with Section
423 of the Code.

          21. Insufficient  Shares. In the event that the total number of Common
Shares specified in elections to be purchased under any Offering plus the number
of Common Shares purchased under previous  Offerings under this Plan exceeds the
maximum  number of Common  Shares  issuable  under this  Plan,  the Board or the
Committee will allot the Common Shares then available on a pro rata basis.

          22.  Termination of the Plan.  This Plan may be terminated at any time
by the Board or the  Committee.  The Plan will terminate in any case on the date
on which all or  substantially  all of the unissued  Common Shares  reserved for
issuance under the Plan have been purchased.  Upon  termination of this Plan all
amounts in the payroll  deduction  accounts of participating  employees shall be
promptly refunded.

          23.  Governmental  Regulations.  The Company's  obligation to sell and
deliver  Common Shares under this Plan is subject to listing on a national stock
exchange or  quotation  on the Nasdaq  National  Market and the  approval of all
governmental authorities required in connection with the authorization, issuance
or sale of such Common Shares.

          The Plan shall be  governed  by New York law except to the extent that
such law is preempted by federal law.

          The Plan is intended to constitute a "Stock  Purchase Plan" within the
meaning of Rule  16b-3(b)(5)  promulgated  under the Securities  Exchange Act of
1934.

          24.  Issuance  of Shares.  Shares may be issued  upon  exercise  of an
Option from  authorized  but  unissued  Common  Shares,  from shares held in the
treasury of the Company, or from any other proper source.

          25.  Notification  upon  Sale of  Shares.  Each  employee  agrees,  by
entering the Plan, to promptly  give the Company  notice of any  disposition  of
Common Shares purchased under the Plan where such disposition  occurs within two
years after the date of grant of the Option pursuant to which such Common Shares
were purchased.

         26. Effective Date and Approval of Shareholders.  The Plan shall become
effective  as  of  April  24,  1998,   subject  to  approval  of  the  Company's
shareholders  on or before April 23, 1999.  If the Plan is not so approved,  the
Plan shall not become effective.

703524.4
                                        7

<PAGE>

   
                                                                         Annex F




    As filed with the Securities and Exchange Commission on August 17, 1998

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

                                   FORM 10-K/A

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

[X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 1997

[ ]      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 1-8063

                                  Capital Trust
                                  -------------
             (Exact name of registrant as specified in its charter)

                 California                                      94-6181186
                 ----------                                      ----------
       (State or other jurisdiction of                        (I.R.S. Employer
       incorporation or organization)                        Identification No.)

605 Third Avenue, 26th Floor, New York, NY                          10016
- ------------------------------------------                          -----
  (Address of principal executive offices)                       (Zip Code)

Registrant's telephone number, including area code:            (212) 655-0220
                                                               --------------

Securities registered pursuant to Section 12(b) of the Act:   

                                                          Name of Each Exchange
         Title of Each Class                               on Which Registered
         -------------------                               -------------------
Class A Common Shares of Beneficial Interest,            New York Stock Exchange
 $1.00 par value ("Class A Common Shares")                Pacific Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:  None

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 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 the  filing
requirements for at least the past 90 days. 

                                                            Yes /X/   No / /

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K (ss.229.405 of this chapter) is not contained herein, and will
not be contained,  to the best of registrant's knowledge, in definitive proxy or
information  statements  incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. /  /

<PAGE>




                                  MARKET VALUE

Based on the closing sales price of $10.00 per share, the aggregate market value
of  the  outstanding  Class  A  Common  Shares  held  by  non-affiliates  of the
registrant as of February 18, 1998 was $111,433,570.

                               OUTSTANDING SHARES

As of February 18, 1998 there were 18,157,150 outstanding Class A Common Shares.
The Class A Common Shares are listed on the New York and Pacific Stock Exchanges
(trading symbol "CT"). Trading is reported in many newspapers as "CapitalTr".

                       DOCUMENTS INCORPORATED BY REFERENCE

Part III incorporates  information by reference from the Registrant's definitive
Proxy Statement to be filed with the Commission  within 120 days after the close
of the Registrant's fiscal year.




<PAGE>



- --------------------------------------------------------------------------------
                                  CAPITAL TRUST
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

PART I                                                                                 PAGE
- --------------------------------------------------------------------------------

<S>               <C>                                                                    <C>
Item 1.           Business                                                               1
Item 2.           Properties                                                            10
Item 3.           Legal Proceedings                                                     10
Item 4.           Submission of Matters to a Vote of Security Holders                   10
- --------------------------------------------------------------------------------

PART II
- --------------------------------------------------------------------------------

Item 5.           Market for the Registrant's Common Equity and Related Security
                           Holder Matters                                               11
Item 6.           Selected Financial Data                                               12

Item 7.           Management's Discussion and Analysis of Financial Condition
                           and Results of Operations                                    13


Item 8.           Financial Statements and Supplementary Data                           19

Item 9.           Changes in and Disagreements with Accountants on Accounting
                           and Financial Disclosure                                     20



Signatures                                                                              21


Index to Consolidated Financial Statements                                             F-1
</TABLE>



                                      -i-
<PAGE>



EXPLANATORY NOTE FOR PURPOSES OF THE "SAFE HARBOR  PROVISIONS" OF SECTION 21E OF
THE SECURITIES AND EXCHANGE ACT OF 1934, AS AMENDED

     EXCEPT FOR HISTORICAL  INFORMATION  CONTAINED HEREIN, THIS ANNUAL REPORT ON
FORM 10-K CONTAINS FORWARD-LOOKING  STATEMENTS WITHIN THE MEANING OF THE SECTION
21E OF THE  SECURITIES  AND  EXCHANGE  ACT OF 1934,  AS AMENDED,  WHICH  INVOLVE
CERTAIN RISKS AND  UNCERTAINTIES.  FORWARD-LOOKING  STATEMENTS ARE INCLUDED WITH
RESPECT TO, AMONG OTHER THINGS,  THE COMPANY'S  CURRENT BUSINESS PLAN,  BUSINESS
STRATEGY AND PORTFOLIO MANAGEMENT.  THE COMPANY'S ACTUAL RESULTS OR OUTCOMES MAY
DIFFER  MATERIALLY FROM THOSE  ANTICIPATED.  IMPORTANT  FACTORS THAT THE COMPANY
BELIEVES MIGHT CAUSE SUCH DIFFERENCES ARE DISCUSSED IN THE CAUTIONARY STATEMENTS
PRESENTED  UNDER THE CAPTION  "FACTORS  WHICH MAY AFFECT THE COMPANY'S  BUSINESS
STRATEGY" IN ITEM 1 OF THIS FORM 10-K OR OTHERWISE ACCOMPANY THE FORWARD-LOOKING
STATEMENTS CONTAINED IN THIS FORM 10-K. IN ASSESSING FORWARD-LOOKING  STATEMENTS
CONTAINED HEREIN,  READERS ARE URGED TO READ CAREFULLY ALL CAUTIONARY STATEMENTS
CONTAINED IN THIS FORM 10-K.










                                      -ii-
<PAGE>



                                     PART I
- --------------------------------------------------------------------------------

Item 1.           Business
- ------------------------------------------------------------------------------

General

     Capital Trust (together with its  subsidiaries the "Company") is a recently
recapitalized   specialty   finance  company   designed  to  take  advantage  of
high-yielding lending and investment opportunities in commercial real estate and
related   assets.   The  Company   makes   investments   in  various   types  of
income-producing  commercial  real  estate and its  current  investment  program
emphasizes  senior  and  junior  commercial  mortgage  loans,  preferred  equity
investments,  direct equity investments and subordinated interests in commercial
mortgage-backed   securities  ("CMBS").  The  Company's  current  business  plan
contemplates that a majority of the loans and other assets held in its portfolio
for the  long-term  will be  structured  so that  the  Company's  investment  is
subordinate to third-party  financing but senior to the owner/operator's  equity
position. The Company also provides real estate investment banking, advisory and
asset management  services through its wholly owned  subsidiary,  Victor Capital
Group, L.P. ("Victor Capital"). The Company anticipates that it will invest in a
diverse  array  of real  estate  and  finance-related  assets  and  enterprises,
including operating companies, which satisfy its investment criteria.

     In executing its business  plan,  the Company  utilizes the extensive  real
estate industry  contacts and  relationships of Equity Group  Investments,  Inc.
("EGI").  EGI is a privately  held real  estate and  corporate  investment  firm
controlled  by Samuel  Zell,  who serves as chairman of the Board of Trustees of
the Company.  EGI's affiliates include Equity Office Properties Trust and Equity
Residential  Properties  Trust, the largest U.S. real estate  investment  trusts
("REITs")  operating  in  the  office  and  multifamily   residential   sectors,
respectively.  The Company also draws upon the extensive client roster of Victor
Capital for potential investment opportunities.

Developments  with Respect to  Implementation  of the Company's Current Business
Plan During Fiscal Year 1997

     During the past fiscal year, the Company ceased operations as a real estate
investment trust following full  implementation  of its current business plan in
July 1997.  This action  coincided with the appointment of a new management team
following  the  acquisition  of Victor  Capital and a private  placement  of $33
million of  preferred  equity in the  Company  to Veqtor  Finance  Company,  LLC
("Veqtor"),  an affiliate  of certain  members of the new  management  team that
currently  owns  19,227,251 (or  approximately  63%) of the  outstanding  voting
shares of the Company.

     In connection  with the  implementation  of its current  business  plan, in
September 1997, the Company entered into a credit  arrangement with a commercial
lender that  provides for a three-year  $150 million line of credit (the "Credit
Facility").  In  addition,  in December  1997,  the  Company  completed a public
securities  offering (the  "Offering")  by issuing  9,000,000 new class A common
shares of beneficial interest, $1.00 par value ("Class A Common Shares"), in the
Company at $11.00 per share. The Company raised  approximately  $91.4 million in
net proceeds from the Offering.  The Company  believes that the Credit  Facility
and the proceeds of the Offering provide the Company with the capital  necessary
to expand and diversify its portfolio of loans and other  investments and enable
the  Company to compete  for and  consummate  larger  transactions  meeting  the
Company's target risk/return profile.

     Since  initiating  full  implementation  of the current  business plan, the
Company has completed twelve loan and investment  transactions.  The Company has
originated or acquired six Mortgage Loans (as defined  herein)  totaling  $169.7
million (one of which was satisfied prior to December 31, 1997),  five Mezzanine
Loans (as defined  herein)  totaling  $75.0  million  and one CMBS  subordinated
interest for $49.6 million.


                                       1
<PAGE>



 Real Estate Lending and Investment Market

     The Company  believes  that the  significant  recovery in  commercial  real
estate property values,  coupled with fundamental structural changes in the real
estate capital markets (primarily  related to the growth in CMBS issuance),  has
created   significant   market-driven   opportunities   for  finance   companies
specializing in commercial real estate lending and investing. Such opportunities
are expected to result from the following developments:

     o  Scale and Rollover.  The U.S.  commercial mortgage market--a market that
        is comparable in size to the corporate and municipal  bond  markets--has
        approximately $1 trillion in total mortgage debt outstanding, which debt
        is primarily  held  privately.  In  addition,  a  significant  amount of
        commercial  mortgage  loans  held  by  U.S.  financial  institutions  is
        scheduled to mature in the near future.

    o   Rapid  Growth  of   Securitization.   With  annual  issuance  volume  of
        approximately   $44  billion,   the  total  amount  of  CMBS   currently
        outstanding has grown to over $170 billion from approximately $6 billion
        in 1990.  To date,  the CMBS market  expansion  has been fueled in large
        part by "conduits"  which  originate whole loans primarily for resale to
        financial intermediaries,  which in turn package the loans as securities
        for distribution to public and private investors.

        The Company  believes that as securitized  lenders  replace  traditional
        lenders such as banks and life insurance companies as the primary source
        for commercial real estate finance,  borrowers are often  constrained by
        relatively   inflexible   underwriting   standards,    including   lower
        loan-to-value ratios,  thereby creating significant demand for mezzanine
        financing  (typically between 65% and 90% of total  capitalization).  In
        addition,  since many high quality loans may not immediately qualify for
        securitization,  due primarily to rating agency guidelines,  significant
        opportunities  are created for  shorter-maturity  bridge and  transition
        mortgage financings.

     o  Consolidation.  As the real  estate  market  continues  to  evolve,  the
        Company  expects  that  consolidation  will  occur and  efficiency  will
        increase. Over time, the Company believes that the market leaders in the
        real estate finance sector will be fully  integrated  finance  companies
        capable  of  originating,   underwriting,   structuring,   managing  and
        retaining real estate risk.

     The Company  believes that the commercial  real estate capital  markets for
both debt and equity are in the midst of dramatic  structural  change.  Although
the  issuance  volume of CMBS has grown to $44 billion per annum,  the terms and
conditions  of  securitized  debt are  driven  significantly  by  rating  agency
criteria,  resulting  in  restrictive  underwriting  parameters  and  relatively
inflexible transaction structures.  At the same time, existing equity owners are
faced with high levels of maturing debt that will need to be refinanced, and new
buyers are seeking  greater  leverage  than is  available  from  securitized  or
traditional  providers.  As a result, the need for mezzanine  investment capital
has grown significantly.  The Company,  through its current business plan, seeks
to capitalize on this market opportunity.

Business Strategy

     The  Company  believes  that it is well  positioned  to  capitalize  on the
resultant  opportunities,  which,  if  carefully  underwritten,  structured  and
monitored, represent attractive investments that pose potentially less risk than
direct equity ownership of real property. Further, the Company believes that the
rapid growth of the CMBS market has given rise to opportunities  for the Company
to selectively  acquire  non-investment  grade tranches of such securities which
the Company  believes  are priced  inefficiently  in terms of their  risk/reward
profile.

     The  Company  seeks to  generate  returns  from a  portfolio  of  leveraged
investments.  The Company currently pursues investment and lending opportunities
designed to capitalize on  inefficiencies  in the real estate capital,  mortgage
and  finance  markets.  The  Company  also earns  revenue  from its real  estate
investment banking, investment and management services.


                                       2
<PAGE>



     The Company's  investment  program  emphasizes,  but is not limited to, the
following general categories of real estate and finance-related assets:

     o  Mortgage Loans. The Company pursues  opportunities to originate and fund
        senior and junior mortgage loans  ("Mortgage  Loans") to commercial real
        estate  owners and property  developers  who require  interim  financing
        until permanent financing can be obtained.  The Company's Mortgage Loans
        are  generally  not intended to be  permanent in nature,  but rather are
        intended  to be of a  relatively  short-term  duration,  with  extension
        options as deemed  appropriate,  and typically require a balloon payment
        of  principal  at  maturity.  The  Company may also  originate  and fund
        permanent Mortgage Loans in which the Company intends to sell the senior
        tranche, thereby creating a Mezzanine Loan.

     o  Mezzanine Loans.  The Company  originates  high-yielding  loans that are
        subordinate to first lien mortgage  loans on commercial  real estate and
        are  secured  either  by a  second  lien  mortgage  or a  pledge  of the
        ownership interests in the borrowing property owner. Alternatively,  the
        Company's  mezzanine  loans  can  take the  form of a  preferred  equity
        investment   in  the   borrower   with   substantially   similar   terms
        (collectively,  "Mezzanine Loans").  Generally,  the Company's Mezzanine
        Loans have a longer anticipated duration than its Mortgage Loans and are
        not intended to serve as transitional mortgage financing.

     o  Subordinated   Interests.   The  Company   pursues   rated  and  unrated
        investments in public and private subordinated interests  ("Subordinated
        Interests") in commercial collateralized mortgage obligations ("CMOs" or
        "CMO Bonds") and other CMBS.

     o  Other  Investments.  The  Company  intends  to  assemble  an  investment
        portfolio of commercial real estate and  finance-related  assets meeting
        the Company's target risk/return  profile. The Company is not limited in
        the kinds of commercial real estate and finance-related  assets in which
        it  can  invest  and   believes   that  it  is   positioned   to  expand
        opportunistically  its  financing  business.   The  Company  may  pursue
        investments  in,  among other  assets,  construction  loans,  distressed
        mortgages,  foreign real estate and  finance-related  assets,  operating
        companies,  including loan origination and loan servicing companies, and
        fee interests in real property (collectively, "Other Investments").

     The Company seeks to maximize yield through the use of leverage, consistent
with  maintaining an acceptable  level of risk.  Although there may be limits to
the leverage  that can be applied to certain of the Company's  investments,  the
Company does not intend to exceed a debt-to-equity ratio of 5:1. At December 31,
1997, the Company's debt-to-equity ratio was 1.17:1.

     Other than  restrictions  which result from the  Company's  intent to avoid
regulation under the Investment Company Act of 1940, as amended (the "Investment
Company Act"),  the Company is not subject to any restrictions on the particular
percentage  of its  portfolio  invested  in any  of the  above-referenced  asset
classes,  nor is it limited in the kinds of assets in which it can  invest.  The
Company has no predetermined  limitations or targets for  concentration of asset
type or geographic  location.  Instead of adhering to any  prescribed  limits or
targets,  the Company makes  acquisition  decisions through asset and collateral
analysis,  evaluating  investment  risks on a case-by-case  basis. To the extent
that the Company's  assets become  concentrated  in a few states or a particular
region,  the Company's  return on investment  will become more  dependent on the
economy of such states or region.  Until appropriate  investments are made, cash
available for investment may be invested in readily marketable  securities or in
interest-bearing deposit accounts.

Principal Investment Categories

     The  discussion   below  describes  the  principal   categories  of  assets
emphasized in the Company's current business plan.

     Mortgage Loans. The Company actively pursues opportunities to originate and
fund  Mortgage  Loans to real estate  owners and  property  developers  who need
interim  financing  until  permanent  financing  can be obtained.  The Company's
Mortgage  Loans  generally  are not intended to be  "permanent"  in nature,  but
rather are intended to be of a relatively  short-term  duration,  with extension
options  as deemed  appropriate,  and  generally  require a balloon  payment  at
maturity.  These types of loans are  intended to be  higher-


                                       3


<PAGE>


yielding loans with higher interest rates and commitment  fees.  Property owners
or  developers  in the  market  for these  types of loans  include,  but are not
limited to,  promoters of  pre-formation  REITs  desiring to acquire  attractive
properties to  contribute to the REIT before the formation  process is complete,
traditional  property  owners  and  operators  who  desire to acquire a property
before it has received a commitment for a long-term  mortgage from a traditional
commercial  mortgage  lender,  or a  property  owner  or  investor  who  has  an
opportunity to purchase its existing  mortgage debt or third party mortgage debt
at a  discount;  in each  instance,  the  Company's  loan  would be secured by a
Mortgage Loan. The Company may also originate  traditional,  long-term  mortgage
loans and, in doing so,  would  compete  with  traditional  commercial  mortgage
lenders.  In pursuing such a strategy,  the Company generally intends to sell or
refinance the senior  portion of the mortgage loan,  individually  or in a pool,
and retain a Mezzanine Loan. In addition, the Company believes that, as a result
of the recent  increase in  commercial  real estate  securitizations,  there are
attractive  opportunities  to  originate  short-term  bridge  loans to owners of
mortgaged  properties that are  temporarily  prevented as a result of timing and
structural   reasons  from  securing   long-term   mortgage   financing  through
securitization.

     Mezzanine  Loans.  The Company seeks to take advantage of  opportunities to
provide mezzanine financing on commercial property that is subject to first lien
mortgage debt.  The Company  believes that there is a growing need for mezzanine
capital (i.e.,  capital  representing  the level between 65% and 90% of property
value) as a result of current  commercial  mortgage  lending  practices  setting
loan-to-value targets as low as 65%. The Company's mezzanine financing takes the
form of subordinated loans, commonly known as second mortgages,  or, in the case
of loans originated for securitization,  partnership loans (also known as pledge
loans) or preferred equity  investments.  For example,  on a commercial property
subject to a first lien mortgage  loan with a principal  balance equal to 70% of
the value of the  property,  the  Company  could lend the owner of the  property
(typically a partnership) an additional 15% to 20% of the value of the property.
The  Company  believes  that as a result of (i) the  significant  changes in the
lending  practices of  traditional  commercial  real estate  lenders,  primarily
relating to more  conservative  loan-to-value  ratios,  and (ii) the significant
increase in securitized lending with strict  loan-to-value ratios imposed by the
rating  agencies,  there will continue to be an increasing  demand for mezzanine
capital by property owners.

     Typically in a Mezzanine Loan, as security for its debt to the Company, the
property  owner would pledge to the Company  either the property  subject to the
first lien (giving the Company a second lien  position  typically  subject to an
inter-creditor  agreement) or the limited partnership and/or general partnership
interest in the owner. If the owner's general  partnership  interest is pledged,
then the  Company  would be in a  position  to take  over the  operation  of the
property  in the event of a default  by the  owner.  By  borrowing  against  the
additional value in their  properties,  the property owners obtain an additional
level of  liquidity  to apply to  property  improvements  or  alternative  uses.
Mezzanine Loans generally provide the Company with the right to receive a stated
interest rate on the loan balance plus various  commitment  and/or exit fees. In
certain  instances,  the Company may  negotiate to receive a  percentage  of net
operating income or gross revenues from the property,  payable to the Company on
an ongoing  basis,  and a percentage  of any increase in value of the  property,
payable upon maturity or  refinancing of the loan, or the Company will otherwise
seek terms to allow the Company to charge an interest rate that would provide an
attractive risk-adjusted return. Alternatively, the Mezzanine Loans can take the
form of a non-voting  preferred  equity  investment in a single  purpose  entity
borrower with substantially similar terms.

     In connection  with its mezzanine  lending and  investing  activities,  the
Company may elect to pursue strategic  alliances with lenders such as commercial
banks and Wall Street  conduits who do not have a mezzanine  lending  capability
and are  therefore  perceived to be at a competitive  disadvantage.  The Company
believes that such alliances  could  accelerate  the Company's loan  origination
volume,  assist in performing  underwriting  due diligence and reduce  potential
overhead.

     Subordinated Interests. The Company acquires rated and unrated Subordinated
Interests in commercial  mortgage-backed  securities issued in public or private
transactions.  CMBS  typically are divided into two or more  classes,  sometimes
called "tranches." The senior classes are higher "rated"  securities,  which are
rated from low  investment  grade  ("BBB") to higher  investment  grade ("AA" or
"AAA").  The  junior,  subordinated  classes  typically  include a lower  rated,
non-investment grade "BB" and "B" class, and an unrated,  high yielding,  credit
support  class  (which  generally  is required to absorb the first losses on the
underlying  mortgage loans). The Company currently invests in the non-investment
grade tranches of Subordinated Interests. The Company may pursue the acquisition
of performing and non-performing (i.e., defaulted) Subordinated Interests.  CMBS
generally are issued either as CMOs or  pass-


                                       4
<PAGE>


through  certificates  that are not  guaranteed  by an entity  having the credit
status of a governmental agency or instrumentality,  although they generally are
structured with one or more of the types of credit  enhancement  arrangements to
reduce credit risk. In addition, CMBS may be illiquid.

     The credit  quality of CMBS depends on the credit quality of the underlying
mortgage  loans  forming  the  collateral  for the  securities.  CMBS are backed
generally by a limited number of commercial or  multifamily  mortgage loans with
larger  principal  balances than those of single  family  mortgage  loans.  As a
result,  a loss on a single  mortgage loan underlying a CMBS will have a greater
negative effect on the yield of such CMBS, especially the Subordinated Interests
in such CMBS.

     Before  acquiring  Subordinated  Interests,  the Company  performs  certain
credit underwriting and stress testing to attempt to evaluate future performance
of the mortgage collateral  supporting such CMBS,  including (i) a review of the
underwriting  criteria used in making  mortgage  loans  comprising  the Mortgage
Collateral for the CMBS, (ii) a review of the relative  principal amounts of the
loans,  their  loan-to-value  ratios as well as the mortgage  loans' purpose and
documentation,  (iii) where available, a review of the historical performance of
the  loans  originated  by the  particular  originator  and (iv)  some  level of
re-underwriting the underlying mortgage loans, including, selected site visits.

     Unlike the owner of mortgage loans, the owner of Subordinated  Interests in
CMBS ordinarily does not control the servicing of the underlying mortgage loans.
In this  regard,  the Company  attempts to  negotiate  for the right to cure any
defaults on senior CMBS classes and for the right to acquire such senior classes
in the event of a default or for other  similar  arrangements.  The  Company may
also seek to  acquire  rights to service  defaulted  mortgage  loans,  including
rights to  control  the  oversight  and  management  of the  resolution  of such
mortgage loans by workout or modification of loan provisions,  foreclosure, deed
in lieu of  foreclosure or otherwise,  and to control  decisions with respect to
the preservation of the collateral generally,  including property management and
maintenance  decisions ("Special Servicing Rights") with respect to the mortgage
loans  underlying CMBS in which the Company owns a Subordinated  Interest.  Such
rights to cure defaults and Special  Servicing Rights may give the Company,  for
example,  some control over the timing of  foreclosures  on such mortgage  loans
and, thus, may enable the Company to reduce losses on such mortgage  loans.  The
Company is currently a special  servicer with respect to one of its Subordinated
Interest investments, but is not currently a rated special servicer. The Company
may seek to  become  rated as a special  servicer,  or  acquire a rated  special
servicer.  Until the Company  can act as a rated  special  servicer,  it will be
difficult to obtain Special  Servicing Rights with respect to the mortgage loans
underlying  Subordinated  Interests.  Although  the  Company's  strategy  is  to
purchase  Subordinated  Interests  at a price  designed to return the  Company's
investment  and generate a profit  thereon,  there can be no assurance that such
goal will be met or,  indeed,  that the Company's  investment in a  Subordinated
Interest will be returned in full or at all.

     The  Company  believes  that it will not be, and  intends  to  conduct  its
operations  so as not to become,  regulated as an  investment  company under the
Investment  Company Act. The Investment  Company Act generally  exempts entities
that are "primarily engaged in purchasing or otherwise  acquiring  mortgages and
other liens on and  interests  in real  estate"  ("Qualifying  Interests").  The
Company  intends  to  rely  on  current  interpretations  by  the  staff  of the
Commission  in an effort  to  qualify  for this  exemption.  To comply  with the
foregoing guidance,  the Company, among other things, must maintain at least 55%
of its assets in  Qualifying  Interests  and also may be required to maintain an
additional  25% in  Qualifying  Interests or other real  estate-related  assets.
Generally,  the Mortgage  Loans and certain of the Mezzanine  Loans in which the
Company may invest constitute Qualifying Interests. While Subordinated Interests
generally  do not  constitute  Qualifying  Interests,  the  Company  may seek to
structure  such  investments  in  a  manner  where  the  Company  believes  such
Subordinated  Interests may  constitute  Qualifying  Interests.  The Company may
seek,  where  appropriate,  (i) to obtain  foreclosure  rights or other  similar
arrangements  (including  obtaining  Special  Servicing  Rights  before or after
acquiring or becoming a rated special  servicer)  with respect to the underlying
mortgage loans, although there can be no assurance that it will be able to do so
on acceptable terms or (ii) to acquire Subordinated Interests  collateralized by
whole pools of mortgage  loans.  As a result of  obtaining  such rights or whole
pools of mortgage  loans as  collateral,  the Company  believes that the related
Subordinated  Interests will constitute Qualifying Interests for purposes of the
Investment  Company  Act.  The  Company  does not  intend,  however,  to seek an
exemptive order,  no-action  letter or other form of interpretive  guidance from
the Commission or its staff on this position.  Any decision by the Commission or
its staff  advancing  a  position  with  respect to  whether  such  Subordinated
Interests  constitute  Qualifying 


                                       5

<PAGE>

Interests  that  differs  from the  position  taken by the Company  could have a
material adverse effect on the Company.

     Other  Investments. The Company may also pursue a variety of  complementary
commercial  real  estate  and  finance-related  businesses  and  investments  in
furtherance of executing its current business plan. Such activities include, but
are not limited to, investments in other classes of mortgage-backed  securities,
financial  asset   securitization   investment  trusts  ("FASITs"),   distressed
investing in non-performing  and  sub-performing  loans and fee owned commercial
real property,  whole loan  acquisition  programs,  foreign real  estate-related
asset investments, note financings, environmentally hazardous lending, operating
company  investing/lending,  construction and  rehabilitation  lending and other
types of financing activity.  Any lending with regard to the foregoing may be on
a secured or an  unsecured  basis and will be subject to risks  similar to those
attendant to  investing  in Mortgage  Loans,  Mezzanine  Loans and  Subordinated
Interests.  The  Company  seeks to  maximize  yield by  managing  credit risk by
employing its credit underwriting procedures, although there can be no assurance
that the Company  will be  successful  in this  regard.  The Company is actively
investigating potential business acquisition opportunities that it believes will
complement the Company's  operations  including firms engaged in commercial loan
origination, loan servicing, mortgage banking, financing activities, real estate
loan and property  acquisitions and real estate investment  banking and advisory
services  similar to or related to the  services  provided  by the  Company.  No
assurance  can be  given  that  any  such  transactions  will be  negotiated  or
completed or that any business  acquired can be efficiently  integrated with the
Company's ongoing operations.

Portfolio Management

     The following describes some of the portfolio management practices that the
Company  may  employ  from  time to time to earn  income,  facilitate  portfolio
management   (including  managing  the  effect  of  maturity  or  interest  rate
sensitivity)  and mitigate risk (such as the risk of changes in interest rates).
There can be no assurance  that the Company will not amend or deviate from these
policies or adopt other policies in the future.

     Leverage and Borrowing.  The success of the Company's current business plan
is dependent upon the Company's ability to grow its portfolio of invested assets
through the use of leverage.  The Company intends to leverage its assets through
the use of, among other  things,  bank credit  facilities  including  the Credit
Facility,  secured and unsecured  borrowings,  repurchase  agreements  and other
borrowings,  when there is an  expectation  that such  leverage will benefit the
Company;  such  borrowings  may  have  recourse  to the  Company  in the form of
guarantees or other obligations.  If changes in market conditions cause the cost
of such  financing  to increase  relative to the income that can be derived from
investments made with the proceeds thereof, the Company may reduce the amount of
leverage it utilizes.  Obtaining  the  leverage  required to execute the current
business plan will require the Company to maintain  interest coverage ratios and
other  covenants  meeting  market  underwriting  standards.  In  leveraging  its
portfolio,  the Company plans not to exceed a  debt-to-equity  ratio of 5:1. The
Company  has also  agreed it will not incur any  indebtedness  if the  Company's
debt-to-equity  ratio would exceed 5:1 without the prior written  consent of the
holders of a majority of the outstanding Class A Preferred Shares.

     Leverage creates an opportunity for increased income,  but at the same time
creates  special risks.  For example,  leveraging  magnifies  changes in the net
worth of the  Company.  Although  the amount owed will be fixed,  the  Company's
assets may change in value  during  the time the debt is  outstanding.  Leverage
will create  interest  expense for the Company that can exceed the revenues from
the assets  retained.  To the extent the revenues  derived from assets  acquired
with  borrowed  funds exceed the interest  expense the Company will have to pay,
the  Company's  net income will be greater than if borrowing  had not been used.
Conversely, if the revenues from the assets acquired with borrowed funds are not
sufficient to cover the cost of borrowing, the net income of the Company will be
less than if borrowing had not been used.

     In order to grow and  enhance its return on equity,  the Company  currently
utilizes  two  sources for  liquidity  and  leverage:  the Credit  Facility  and
repurchase agreements.

     Credit  Facility.  As previously  discussed,  the Company  entered into the
Credit  Facility with a commercial  lender in September 1997 that provides for a
three-year  $150  million  line of credit.  The  Credit  Facility  provides  for
advances  to fund  lender-approved  loans and  investments  made by the  Company
("Funded Portfolio Assets").



                                       6
<PAGE>


     The  obligations of the Company under the Credit Facility are to be secured
by pledges of the Funded  Portfolio  Assets  acquired  with  advances  under the
Credit Facility. Borrowings under the Credit Facility bear interest at specified
rates over LIBOR,  which rate may fluctuate based upon the credit quality of the
Funded Portfolio Assets. Upon the signing of the credit agreement,  a commitment
fee was due and when  the  total  borrowings  under  the  agreement  exceed  $75
million, an additional fee is due. In addition, each advance requires payment of
a drawdown fee. The Credit Facility  provides for margin calls on asset-specific
borrowings in the event of asset quality  and/or market value  deterioration  as
determined under the credit agreement.  The Credit Facility  contains  customary
representations and warranties,  covenants and conditions and events of default.
The Credit  Facility  also contains a covenant  obligating  the Company to avoid
undergoing an ownership  change that results in Craig M. Hatkoff,  John R. Klopp
or Samuel Zell no longer  retaining their senior offices and  trusteeships  with
the Company and practical control of the Company's business and operations.

     On December 31, 1997, the unused Credit Facility  amounted to $70.1 million
providing the Company with adequate liquidity for its short term needs.

     Repurchase  Agreements.  The  Company  has  entered  into  four  repurchase
agreements  and may enter into other such  agreements  under  which the  Company
would  sell  assets  to a third  party  with the  commitment  that  the  Company
repurchase  such assets from the  purchaser  at a fixed price on an agreed date.
Repurchase  agreements  may be  characterized  as loans to the Company  from the
other party that are secured by the  underlying  assets.  The  repurchase  price
reflects the  purchase  price plus an agreed  market rate of interest,  which is
generally paid on a monthly basis.


Interest Rate Management Techniques

     The  Company  has  engaged in and will  continue  to engage in a variety of
interest rate  management  techniques  for the purpose of managing the effective
maturity or interest rate of its assets  and/or  liabilities.  These  techniques
also may be used to attempt to protect  against  declines in the market value of
the Company's  assets  resulting from general  trends in debt markets.  Any such
transaction  is subject  to risks and may limit the  potential  earnings  on the
Company's  investments in real  estate-related  assets.  Such techniques include
interest  rate swaps (the  exchange  of fixed rate  payments  for  floating-rate
payments)  and  interest  rate caps.  The Company uses  interest  rate swaps and
interest rate caps to hedge  mismatches in interest rate  maturities,  to reduce
the Company's  exposure to interest rate fluctuations and to provide more stable
spreads  between  investment  yields and the rates on their  financing  sources.
Amounts  arising  from the  differential  are  recognized  as an  adjustment  to
interest  income  related to the earning  asset.  In June 1998,  The FASB issued
statement  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities"  ("SFAS No. 133"),  effective for fiscal years  beginning after June
15, 1999,  although earlier  application is permitted.  The adoption of SFAS No.
133 is not expected to have a material impact on the Company's business strategy
or financial reporting.


Real Estate Investment Banking, Advisory and Asset Management Services

     The Company  provides real estate  investment  banking,  advisory and asset
management  services  through its Victor  Capital  subsidiary,  which  commenced
operations in 1989. Victor Capital provides such services to an extensive client
roster of real estate investors,  owners,  developers and financial institutions
in connection with mortgage financings,  securitizations,  joint ventures,  debt
and  equity  investments,  mergers  and  acquisitions,   portfolio  evaluations,
restructurings and disposition  programs.  Victor Capital's senior professionals
average 16 years of experience in the real estate financial services industry.

     Real  Estate  Investment  Banking and  Advisory  Services.  Victor  Capital
provides an array of real estate  investment  banking and advisory services to a
variety of clients such as financial institutions, including banks and insurance
companies,  public  and  private  owners of  commercial  real  estate,  creditor
committees and investment funds. In such transactions,  Victor Capital typically
negotiates for a retainer  and/or a monthly fee plus  disbursements;  these fees
are  typically  applied  against  a  success-oriented  fee,  which  is  based on
achieving the client's  goals.  While  dependent upon the size and complexity of
the  transaction,  Victor  Capital's fees for capital  raising  assignments  are
generally  in the  range of 0.5% to 3% of the total  amount  of debt and  equity
raised. For pure real estate advisory assignments, a fee is typically negotiated
in advance and can take the form of a flat fee or a monthly retainer. In certain
instances,  Victor Capital 


                                       7
<PAGE>

negotiates for the right to receive a portion of its compensation  in-kind, such
as the receipt of stock in a publicly traded company.

     Real Estate Asset  Management  Services.  Victor Capital  provides its real
estate asset management  services  primarily to institutional  investors such as
public and private money management firms. Victor
Capital's  services may include the  identification  and acquisition of specific
mortgage loans and/or  properties  and the  management and  disposition of these
assets.  As of the date  hereof,  Victor  Capital  had  seven  such  assignments
representing an asset value of  approximately  $1 billion and of approximately 7
million square feet.

Factors which may Affect the Company's Business Strategy

     The success of the Company's business strategy depends in part on important
factors,  many  of  which  are  not  within  the  control  of the  Company.  The
availability of desirable loan and investment  opportunities  and the results of
the Company's  operations  will be affected by the amount of available  capital,
the level and volatility of interest rates,  conditions in the financial markets
and general economic conditions. There can be no assurances as to the effects of
unanticipated  changes in any of the foregoing.  The Company's business strategy
also depends on the ability to grow its portfolio of invested assets through the
use of  leverage.  There can be no  assurance  that the Company  will be able to
obtain  and  maintain  targeted  levels  of  leverage  or that  the cost of debt
financing  will  increase  relative  to the  income  generated  from the  assets
acquired  with such  financing  and cause the  Company  to reduce  the amount of
leverage it utilizes. The Company risks the loss of some or all of its assets or
a  financial  loss  if  the  Company  is  required  to  liquidate  assets  at  a
commercially inopportune time.

     The Company confronts the prospect that competition from other providers of
mezzanine  capital may lead to a lowering of the  interest  rates  earned on the
Company's  interest-earning  assets  that may not be offset  by lower  borrowing
costs.  Changes in interest  rates are also  affected  by the rate of  inflation
prevailing  in the economy.  A  significant  reduction  in interest  rates could
increase  prepayment rates and thereby reduce the projected  average life of the
Company's  CMBS  investments.  While the  Company  may  employ  various  hedging
strategies,  there can be no assurance  that the Company  would not be adversely
affected during any period of changing interest rates. In addition,  many of the
Company's assets will be at risk to the  deterioration in or total losses of the
underlying  real  property  securing  the  assets,  which may not be  adequately
covered by insurance  necessary to restore the Company's  economic position with
respect to the affected property.

Competition

     The  Company is  engaged  in a highly  competitive  business.  The  Company
competes for loan and investment  opportunities  with many new entrants into the
specialty  finance business  emphasized in its current business plan,  including
numerous public and private real estate investment vehicles, including financial
institutions  (such as  mortgage  banks,  pension  funds,  and  REITs) and other
institutional   investors,   as  well  as  individuals.   Many  competitors  are
significantly larger than the Company, have well established operating histories
and may have access to greater  capital and other  resources.  In addition,  the
real estate  services  industry  is highly  competitive  and there are  numerous
well-established   competitors   possessing   substantially  greater  financial,
marketing,  personnel and other  resources than Victor  Capital.  Victor Capital
competes with national, regional and local real estate service firms.

Government Regulation

     Capital Trust's activities,  including the financing of its operations, are
subject to a variety of federal and state  regulations  such as those imposed by
the Federal Trade Commission and the Equal Credit  Opportunity Act. In addition,
a majority of states have ceilings on interest rates  chargeable to customers in
financing transactions.




                                       8
<PAGE>


Employees

     As of December 31, 1997,  the Company  employed 23 full-time  professionals
and six other full-time  employees.  None of the Company's employees are covered
by a collective  bargaining  agreement and management considers the relationship
with its employees to be good.


                                       9
<PAGE>




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

Item 2.           Properties
- --------------------------------------------------------------------------------

     The Company's principal executive and administrative offices are located in
approximately  18,700  square feet of office space  leased at 605 Third  Avenue,
26th Floor, New York, New York 10016 and its telephone number is (212) 655-0220.
The lease for such space expires in April 2000.  The Company  believes that this
office space is suitable for its current operations for the foreseeable future.


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

Item 3.           Legal Proceedings
- --------------------------------------------------------------------------------

     The Company is not a party to any material litigation or legal proceedings,
or to the best of its knowledge, any threatened litigation or legal proceedings,
which,  in the opinion of management,  individually  or in the aggregate,  would
have a  material  adverse  effect on its  results  of  operations  or  financial
condition.


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

Item 4.           Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------------------------

     There were no matters  submitted to a vote of security  holders  during the
fourth quarter of 1997.



                                       10


<PAGE>



                                     PART II
- --------------------------------------------------------------------------------

Item 5.           Market for the Registrant's Common Equity and Related Security
                  Holder Matters
- --------------------------------------------------------------------------------

     Capital  Trust's Shares are listed on the New York Stock  Exchange  ("NYSE)
and the Pacific Stock  Exchange.  The trading symbol for Capital Trust's Class A
Common Shares is "CT". The Trust had approximately 1,577  shareholders-of-record
at February 20, 1998.

     The table  below sets  forth,  for the  calendar  quarters  indicated,  the
reported high and low sale prices of the Company's Class A Common Shares and the
Company's common shares of beneficial interest, $1.00 par value (the "Old Common
Shares"),  which were reclassified as the Class A Common Shares on July 15, 1997
in  connection  with  the  adoption  of  the  Company's   Amended  and  Restated
Declaration of Trust (the "Restated Declaration"), as reported on the NYSE based
on published financial sources.

                                                    High           Low
     1995
     First Quarter............................... $ 1 7/8       $  1 5/8
     Second Quarter..............................   1 7/8          1 1/2
     Third Quarter...............................   1 7/8          1 1/2
     Fourth Quarter..............................   1 5/8          1 1/8

     1996
     First Quarter...............................   1 1/2          1 1/8
     Second Quarter..............................   1 7/8          1 3/8
     Third Quarter...............................   2 3/4          1 5/8
     Fourth Quarter..............................   2 7/8          1 7/8

     1997
     First Quarter...............................   6 7/8          2 5/8
     Second Quarter..............................   6 1/8          4 1/2
     Third Quarter...............................  11 3/8          5 3/4
     Fourth Quarter..............................  15 1/8          9 13/16

     The Company paid no  dividends to holders of Class A Common  Shares (or Old
Common Shares) in 1997 and 1996.

     The  Company  does not expect to declare  or pay  dividends  on its Class A
Common  Shares in the  foreseeable  future.  The Company's  current  policy with
respect to  dividends is to reinvest  earnings to the extent that such  earnings
are in excess of the  dividend  requirements  on the Class A  Preferred  Shares.
Pursuant  to  the  certificate  of  designation,  preferences  and  rights  (the
"Certificate of Designation") of the class A 9.5% cumulative preferred shares of
beneficial interest,  $1.00 par value (the "Class A Preferred Shares"),  and the
class B 9.5% cumulative preferred shares of beneficial interest, $1.00 par value
(the "Class B Preferred  Shares and together with the Class A Preferred  Shares,
the Preferred  Shares"),  in the Company unless all accrued  dividends and other
amounts then accrued through the end of the last dividend period and unpaid with
respect to the  Preferred  Shares  have been paid in full,  the  Company may not
declare  or pay or set apart for  payment  any  dividends  on the Class A Common
Shares or Class B Common Shares.  The Certificate of Designation  provides for a
semi-annual  dividend of $0.1278 per share on the Class A Preferred Shares based
on a  dividend  rate of 9.5%,  amounting  to an  aggregate  annual  dividend  of
$3,135,000 based on the 12,267,658  shares of Class A Preferred Shares currently
outstanding. There are no Class B Preferred Shares currently outstanding.


                                       11
<PAGE>



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


Item 6.           Selected Financial Data
- --------------------------------------------------------------------------------

     Prior to July 1997, the Company operated as a REIT, originating, acquiring,
operating  or  holding   income-producing  real  property  and  mortgage-related
investments. Therefore, the Company's historical financial information as of and
for the years ended December 31, 1996, 1995, 1994, and 1993 does not reflect any
operating results from its specialty  finance or real estate investment  banking
services  operations.  The  following  selected  financial  data relating to the
Company have been derived from the historical financial statements as of and for
the years ended December 31, 1997,  1996,  1995,  1994, and 1993. Other than the
data for the year ended  December 31, 1997,  none of the following  data reflect
the results of the  acquisition of Victor Capital and the issuance of 12,267,658
Class A Preferred  Shares for $33  million,  both of which  occurred on July 15,
1997, or the Offering completed in December 1997. For these reasons, the Company
believes  that the  following  information  is not  indicative  of the Company's
current business.
<TABLE>
<CAPTION>

                                                               Years Ended December 31,
                                            -------------------------------------------------------------
                                               1997         1996        1995        1994         1993
                                            ------------ ----------- ------------------------ -----------
                                                            (in thousands, except for per share data)
<S>                                          <C>           <C>         <C>         <C>          <C>
STATEMENT OF OPERATIONS DATA:
REVENUES:
Interest and investment income............     $6,445      $ 1,136      $1,396     $ 1,675       $  924
Advisory and asset management fees........      1,698          --          --          --           --
Rental income.............................        307        2,019       2,093       2,593        4,555
Gain (loss) on sale of investments........       (432)       1,069          66        (218)         131
Other.....................................        --           --           46         519          --
                                            ------------ ----------- ------------------------ -----------
   Total revenues.........................      8,018        4,224       3,601       4,569        5,610
                                            ------------ ----------- ------------------------ -----------
OPERATING EXPENSES:
Interest..................................      2,379          547         815       1,044        1,487
General and administrative................      9,463        1,503         933         813          662
Rental property expenses..................        124          781         688       2,034        2,797
Provision for possible credit losses......        462        1,743       3,281         119        7,928
Depreciation and amortization.............         92           64         662         595          847
                                            ------------ ----------- ------------------------ -----------
   Total operating expenses...............     12,520        4,638       6,379       4,605       13,721
                                            ------------ ----------- ------------------------ -----------
Loss before income tax expense............     (4,502)        (414)     (2,778)        (36)      (8,111)
Income tax expense                                (55)         --          --          --           --
                                            ------------ ----------- ------------------------ -----------
NET LOSS..................................     (4,557)        (414)     (2,778)        (36)      (8,111)
Less: Class A Preferred Share dividend and
   dividend requirement...................     (1,471)         --          --          --           --
                                            ------------ ----------- ------------------------ -----------
Net loss allocable to Class A Common Shares   $(6,028)      $ (414)    $(2,778)     $  (36)      $(8,111)
                                            ============ =========== ======================== ===========
PER SHARE INFORMATION:
Net loss per Class A Common Share, basic      $ (0.63)     $ (0.05)    $ (0.30)    $ (0.00)     $ (0.88)
   and diluted.............................      
                                            ============ =========== ======================== ===========
Weighted average Class A Common Shares
   outstanding, basic and diluted..........     9,527        9,157       9,157       9,157        9,165
                                            ============ =========== ======================== ===========


                                                                  As of December 31,
                                            -------------------------------------------------------------
                                               1997         1996        1995        1994         1993
                                            ------------ ----------- ------------------------ -----------
BALANCE SHEET DATA:
Total assets...............................  $317,366      $30,036     $33,532     $36,540      $42,194
Total liabilities..........................   174,077        5,565       8,625       8,855       13,583
Shareholders' equity.......................   143,289       24,471      24,907      27,685       28,611

</TABLE>

     The average net loss per Class A Common  Share  amounts  prior to 1997 have
been  restated as required to comply with  Statement of Financial  Standards No.
128,  "Earnings  per Share"  ("Statement  No. 128").  For further  discussion of
Earnings per Class A Common Share and the impact of Statement  No. 128, see Note
3 to the Company's consolidated financial statements.



                                       12
<PAGE>



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

Item 7.           Management's  Discussion  and Analysis of Financial  Condition
                  and Results of Operations

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

Overview

     Prior to July 1997, the Company operated as a REIT, originating, acquiring,
operating  or  holding   income-producing  real  property  and  mortgage-related
investments.  Since the Company's  1997 annual meeting of  shareholders  held on
July 15,  1997 (the  "1997  Annual  Meeting"),  the  Company  has  pursued a new
strategic  direction  with a focus  on  becoming  a  specialty  finance  company
designed primarily to take advantage of high-yielding  mezzanine investments and
other real estate asset and finance  opportunities in commercial real estate. As
contemplated  by its new  business  plan,  the Company no longer  qualifies  for
treatment  as  a  REIT  for  federal  income  tax  purposes.  Consequently,  the
information set forth below with regard to historical  results of operations for
the years  ended  December  31,  1996 and 1995 does not  reflect  any  operating
results  from  the  Company's   specialty  finance  activities  or  real  estate
investment  banking services nor the Company's current loan and other investment
portfolio.  The results for the year ended  December  31, 1997  reflect  partial
implementation of the Company's current business plan as discussed below.

     The discussion  contained  herein gives effect to the  reclassification  on
July 15, 1997 of the Old Common Shares as Class A Common Shares.

Recent Developments Preceding Implementation of the New Business Plan

     On January 3, 1997,  CRIL,  an affiliate of EGI and Samuel Zell,  purchased
from the Company's former parent  6,959,593 Class A Common Shares  (representing
approximately  76%  of  the  then-outstanding  Class  A  Common  Shares)  for an
aggregate  purchase  price of  $20,222,011.  Prior to the  purchase,  which  was
approved  by the  then-incumbent  Board  of  Trustees,  EGI and  Victor  Capital
presented  to the  Company's  then-incumbent  Board of  Trustees a proposed  new
business plan in which the Company would cease to be a REIT and instead become a
specialty finance company designed  primarily to take advantage of high-yielding
mezzanine  investment  and other real estate asset  opportunities  in commercial
real estate.  EGI and Victor Capital also proposed that they provide the Company
with a new  management  team to implement the business plan and that they invest
through  an  affiliate  a minimum of $30.0  million in a new class of  preferred
shares to be issued by the Company.

     The Board of Trustees approved CRIL's purchase of the former parent's Class
A Common  Shares,  the new business  plan and the issuance of a minimum of $30.0
million of a new class of  preferred  shares of the  Company at $2.69 per share,
such  shares to be  convertible  into Class A Common  Shares of the Company on a
one-for-one  basis.  The Board of  Trustees  considered  a number of  factors in
approving  the  foregoing,  including  the  attractiveness  of the  proposed new
business plan, the significant real estate  investment and financing  experience
of the proposed new management team and the significant amount of equity capital
the Company would obtain from the proposed preferred share investment. The Board
also considered the terms of previous  alternative offers to purchase the former
parent's  interest in the Company of which the Board was aware and the fact that
the average  price of the Company's Old Common Shares during the 60 trading days
preceding the Board of Trustees  meeting at which the proposed  preferred equity
investment  was approved was $2.38 per share.  The Company  subsequently  agreed
that,  concurrently  with the  consummation  of the  proposed  preferred  equity
investment,  it would  acquire for $5.0  million  Victor  Capital's  real estate
investment  banking,  advisory and asset  management  businesses,  including the
services of its experienced management team.

     At the  1997  Annual  Meeting,  the  Company's  shareholders  approved  the
investment,   pursuant  to  which  the  Company  would  issue  and  sell  up  to
approximately  $34.0 million of Class A Preferred Shares to Veqtor, an affiliate
of Samuel Zell and the  principals  of Victor  Capital (the  "Investment").  The
Company's  shareholders  also approved the Restated  Declaration,  which,  among
other  things,  reclassified  the  Company's Old Common Shares as Class A Common
Shares and changed the Company's name to "Capital Trust."


                                       13
<PAGE>


     Immediately   following  the  1997  Annual  Meeting,   the  Investment  was
consummated;  12,267,658  Class A  Preferred  Shares  were sold to Veqtor for an
aggregate  purchase price of $33,000,000  pursuant to the terms of the preferred
share purchase agreement,  dated as of June 16, 1997, by and between the Company
and Veqtor.  Concurrently with the foregoing  transaction,  Veqtor purchased the
6,959,593 Class A Common Shares held by CRIL for an aggregate  purchase price of
approximately  $21.3  million.  As a result  of these  transactions,  currently,
Veqtor  beneficially owns 19,227,251 (or  approximately  63%) of the outstanding
voting  shares of the Company.  Veqtor  funded the  approximately  $54.3 million
aggregate  purchase  price for the Class A Common  Shares and Class A  Preferred
Shares  with $5.0  million of capital  contributions  from its members and $50.0
million of borrowings  under the 12% convertible  redeemable  notes (the "Veqtor
Notes")  issued to four  institutional  investors.  The Veqtor  Notes may in the
future be  converted  into  preferred  interests  in Veqtor  that may in turn be
redeemed  for an aggregate  of  9,899,710  voting  shares of the Company held by
Veqtor.

     In addition, immediately following the 1997 Annual Meeting, the acquisition
of the real estate  services  businesses of Victor Capital was consummated and a
new management  team was appointed by the Company from among the ranks of Victor
Capital's  professional team and elsewhere.  The Company thereafter  immediately
commenced full  implementation  of its current business plan under the direction
of its newly elected board of trustees and new management team.

Overview of Financial  Condition  Following  Implementation  of the New Business
Plan

     During 1997, the Company  completed two significant  equity capital raising
share issuance  transactions  and obtained its $150 million Credit Facility that
enabled the Company to grow its assets from $30.0 million to $317.4 million.  On
July 15, 1997, the Company sold  12,267,658  Class A Preferred  Shares to Veqtor
resulting in net proceeds to the Company of approximately  $32.9 million.  As of
September 30, 1997, the Company  obtained the $150 million Credit  Facility.  On
December  16,  1997,  the Company sold  9,000,000  Class A Common  Shares in the
Offering  resulting  in net  proceeds  to the  Company  of  approximately  $91.4
million.  This  significant  infusion  of cash  allowed  the  Company  to  fully
implement its current business plan as a specialty finance company.  The Company
used a combination  of its additional  capital and  borrowings  under the Credit
Facility to make the investments described in the following paragraph.


     Since June 30, 1997, the Company has  identified,  negotiated and committed
to fund or  acquire  twelve  loan and  investment  transactions,  including  six
Mortgage Loans totaling $169.7 million (including unfunded  commitments of $26.9
million which remain  outstanding),  five Mezzanine Loans totaling $75.0 million
and one CMBS  subordinated  interest  investment for $49.6 million.  The Company
believes  that these  investments  will  provide  investment  yields  within the
Company's  target  range of 400 to 600 basis  points  above  LIBOR.  The Company
maximizes  its return on equity by utilizing  its existing cash on hand and then
employing leverage on its investments (employing a cash optimization model). The
Company may make  investments  with yields that fall  outside of the  investment
range set forth above,  but that  correspond with the level of risk perceived by
the Company to be inherent  in such  investments.  At  December  31,  1997,  the
Company had loans and investments totaling in excess of $250 million outstanding
resulting from  transactions  completed since the  implementation of its current
business plan and had existing  commitments for  approximately  $26.9 million of
additional funding under certain of the loans originated in such transactions.

     The Company  received  satisfaction on a Mortgage loan for $9.8 million and
sold portions of two Mortgage loans for $10.0 million (net of repurchases) and a
paid a premium of $1.4  million to acquire one Mortgage  loan.  The Company also
paid premiums  totaling $1.4 million to acquire two Mezzanine loans and received
payments of $100,000 on the CMBS subordinated interest investment.


     When  possible,  in connection  with the  acquisition of  investments,  the
Company obtains seller financing in the form of repurchase agreements.  Three of
the  transactions  described in the above paragraph were financed in this manner
for a total of $72.7  million.  These  financings  are  generally  completed  at
discounted terms from those available under the Credit  Facility.  The remaining
transactions  were funded with cash on hand from the proceeds of the sale of the
Company's shares and through  borrowings under the Credit Facility.  At December
31, 1997,  the Company had $79.9  million of  outstanding  borrowings  under the
Credit Facility.


                                       14
<PAGE>



     As of December 31, 1997,  the Company's new investment and loan assets have
been hedged so that the assets and the corresponding liabilities were matched at
floating  rates over LIBOR.  The Company has  entered  into  interest  rate swap
agreements  for  notional  amounts  totaling  approximately  $49.9  million with
financial  institution  counterparties  whereby the Company  swapped  fixed rate
instruments,  which averages  approximately 6.14%, for floating rate instruments
based on the London Interbank  Offered Rate ("LIBOR").  The agreements mature at
varying times from December 1998 to April 2006.  


Results of Operations

     Total  Revenues.  Total revenues were  $8,450,000 in 1997, an increase from
$3,155,000 in 1996,  which were down from  $3,535,000  in 1995.  The increase in
1997 was due to the implementation of the Company's current business plan in the
second  half of the year.  The  Company  began to collect  interest on loans and
investments  originated  or  acquired  during  this period and began to generate
advisory and management fees from its newly acquired subsidiary, Victor Capital.
The Company also generated  additional  interest  income from bank deposits over
the amount  earned the previous  year due to  significant  cash balances on hand
from the sale of Class A Preferred  Shares in the  Investment and Class A Common
Shares in the  Offering.  These  increases  were  offset by a decrease in rental
income resulting from the disposition of all rental  properties  during 1996 and
1997. The decrease reported in 1996 was primarily  attributable to a decrease in
interest  revenue as a result of the  liquidation  of a portion of the Company's
note portfolio and decreased rental revenues.

     Interest  and  related  income  from  loans  and  other   investments   was
$4,992,000,  up from $470,000 in 1996,  which was down from  $1,148,000 in 1995.
The increase in 1997 was due to the  implementation  of the  Company's  business
plan in the second half of the year when the Company  began to collect  interest
on loans and investments  made during this period.  The decrease in 1996 was the
result  of a lower  amount  of  interest  received  due to the  sale of  certain
mortgage notes.

     Rental revenues at the Company's commercial properties were $307,000,  down
from  $2,019,000 in 1996,  which were down from $2,093,000 in 1995. The decrease
in 1997 from that received in 1996 was due to the sale of the properties  during
1996 and 1997 which were generating the income.  The decrease in rental revenues
reported in 1996 was attributable  primarily to the absence of rent collected at
the two properties  that were sold in the first half of 1996. No rental revenues
were  generated by the Company's  hotel  property in 1996,  which was foreclosed
upon after the Company suspended debt service payments.

     Other  interest  income was  $1,453,000  in 1997, up from $666,000 in 1996,
which was up from  $248,000  in 1995.  The  increase in 1997 was a result of the
Company  generating  additional  interest  income  from  bank  deposits  due  to
significant  cash balances on hand from sale of Class A Preferred  Shares in the
Investment  and Class A Common Shares in the Offering.  The increase in 1996 was
created by an  increase  in  interest  earned on cash  accounts  and  marketable
securities,  the  additional  cash balances  generated  from the sale of several
rental properties and notes receivable.

     Total  Expenses.  Total expenses were  $12,058,000,  up from  $2,895,000 in
1996,  which was down from  $3,098,000 in 1995. In 1997,  total expenses were up
due primarily to a $7,960,000  increase in general and  administrative  expenses
from the  implementation  of the current business plan and the related hiring of
executive officers and employees,  principally from the ranks of Victor Capital,
following  the  acquisition  thereof.  The  reduction  in  expenses  in 1996 was
primarily the result of the downsizing of the Company's portfolio, which reduced
depreciation, interest expense and associated property operating expenses.

     Interest  and  related  expense  from  loans  and  other   investments  was
$2,223,000,  up from $86,000 in 1996,  which was down from $370,000 in 1995. The
increase in 1997 was due to an increase in borrowing under the Company's  Credit
Facility and repurchase agreements to fund new loans and investments made in the
second half of 1997.  The  decrease in 1996 was the result of a lower  amount of
interest  received  due to the  sale of  certain  mortgage  notes  offset  by an
increase in interest earned on cash accounts and marketable securities.



                                       15


<PAGE>


     Other  interest  expense was $156,000 in 1997,  down from $461,000 in 1996,
which was consistent with the $445,000 amount in 1994. The decrease in 1997 from
the amounts in 1996 and 1995 resulted from the elimination of mortgage debt upon
sale of the Totem Square property.

     General  and   administrative   expenses   were   $9,463,000  in  1997,  up
significantly from $1,503,000 in 1996.  General and  administrative  expenses in
1996 were up from the  $933,000  reported in 1995.  The  increase in general and
administrative  costs  in 1997  was due  primarily  to the  addition  of the new
executive  officers  and  employees  hired in 1997 whose  salaries  and benefits
totaled   more  than  $5  million.   The  Company  also   incurred   significant
non-recurring  professional  fees (an  increase of more than $2 million over the
fees incurred in 1996) in conjunction  with the  reconstitution  of the Company,
the  termination  of its  REIT  status  and the  implementation  of its  current
business plan.  While the Company was able to lower a number of office  expenses
in 1996,  a net  increase  in general  and  administrative  costs  occurred  due
primarily to an  accelerated  investigation  of potential  merger or acquisition
transactions plus related due diligence costs.

     The 1997 non-cash depreciation charge was $92,000, an increase from $64,000
in 1996, which charge  decreased in 1996 compared to the depreciation  charge of
$662,000  in  1995.  The  increase  in 1997  came  as a  result  of the  Company
purchasing  additional equipment and leasehold  improvements to its newly leased
office space in New York City.  The decrease in 1996  reflected  the sale of two
properties and the disposition of the hotel property. In addition, the Company's
two remaining  properties  were not  depreciated in 1996 because they were being
held for sale.

     Rental property expenses were relatively  consistent when comparing 1995 to
1996 but decreased significantly, by $657,000, in 1997 when the remaining rental
properties were sold.

     Net  Loss.  The net  loss  for the  Company  in 1997  was  $4,557,000.  The
significant  increase in the loss was a result of the expenses  associated  with
the Company's hiring activity  outpacing its income  generation  pursuant to the
acquisition of Victor Capital and  implementation  of its business plan. The net
loss for the Company in 1996 was $414,000,  a substantial  decrease over the net
loss of $2,778,000  reported in 1995. This  improvement was primarily the result
of sales  proceeds  received by the Company  from  property  and  mortgage  note
dispositions offset by valuation losses discussed further below.

     Net Gain or Loss on Sale of Investments. Net Gain or Loss on Foreclosure or
Sale of Investments  was a loss of 432,000 in 1997, a gain of $1,069,000 in 1996
and a gain of $66,000 in 1995. The losses incurred in 1997 were due to the sales
of the two remaining rental properties during the first quarter of 1997.

     The net gain recognized from the sale of a property in the first quarter of
1996 was $299,000.  There was no gain or loss upon the  foreclosure of the motel
property in the first  quarter of 1996 as the net book value of the property was
equal to its debt.

     During  the  second  quarter of 1996,  the  Company  incurred a net loss of
$164,000 from the sale of a storage  facility  property.  Also during the second
quarter of 1996,  the Company sold two of its seven  mortgage  notes.  A gain of
$430,000 was recognized  upon the sale of the Company's  mortgage note which was
collateralized  by a first  deed of trust on an  office/commercial  building  in
Phoenix,  Arizona;  and a gain of $30,000  was  recognized  upon the sale of the
Company's  mortgage note which was collateralized by a second deed of trust on a
commercial  building in Pacheco,  California.  During the third quarter of 1996,
the Company sold two more mortgage notes. A gain of $115,000 was recognized upon
the sale of the Company's mortgage note which was collateralized by a first deed
of trust on an office  building in Scottsdale,  Arizona;  and a gain of $357,000
was  recognized  upon  the  sale  of  the  Company's  mortgage  note  which  was
collateralized  by a second  deed of trust on an  office/industrial  building in
Sunnyvale, California.

     In 1995, the Company  recognized a deferred gain from the partial principal
payment  received on one of its mortgage notes.  During the first five months of
1994, the Company's hotel property  experienced an average  operating loss after
debt service of $107,000 per month. With the execution of a lease with the hotel
management company in 1994, this amount was reduced to approximately  $8,600 per
month,  the  difference  between  the monthly  lease  payment of $20,000 and the
property's  monthly  debt  service   requirement  of  $28,600.   The  lease  was
renegotiated  in June 1995,  reducing the monthly lease payments from $20,000 to
approximately $9,000,  increasing the loss recorded by the Company. In 1994, the



                                       16


<PAGE>

Company  experienced  a gain of  $114,000  on the sale of one  property  and the
recognition of a deferred gain from the partial  principal payment on one of its
mortgage  notes.  This was  offset by a  $344,000  loss from the  release of and
default on two of the Company's mortgage notes held at that time.


     Provision for Possible  Credit  Losses.  The provision for possible  credit
losses is the charge to income to  increase  the  reserve  for  possible  credit
losses  to the  level  that  management  estimates  to be  adequate  considering
delinquencies,  loss experience and collateral quality. Other factors considered
relate  to  geographic  trends  and  product  diversification,  the  size of the
portfolio and current economic conditions. Based upon these factors, the Company
establishes the provision for possible credit losses by category of asset.  When
it is  probable  that  the  Company  will  be  unable  to  collect  all  amounts
contractually  due, the account is  considered  impaired.  Where  impairment  is
indicated, a valuation write-down or write-off is measured based upon the excess
of the recorded investment amount over the net fair value of the collateral,  as
reduced for selling  costs.  Any  deficiency  between the carrying  amount of an
asset  and the net sales  price of  repossessed  collateral  is  charged  to the
reserve for credit losses.

     For the year ended December 31, 1997, the Company  recorded a provision for
possible credit losses of $462,000. During 1997, the Company had no known assets
which were considered impaired and as such no significant  additional provisions
were necessary.  Management believes that the reserve for possible credit losses
is adequate based on the factors detailed above.


     For the year ended December 31, 1996, the Company  reported a provision for
possible  credit losses of $1,743,000.  By year end, the Company had reduced the
book value of its Sacramento,  California  shopping center to $1,215,000 and the
book value of its Kirkland,  Washington  retail  property to  $7,370,000.  Since
these properties were no longer being held for investment,  but rather for sale,
their book value was reduced to more accurately reflect the then-current  market
value of the assets.  The decline in the shopping  center's value was the result
of the Company's  relatively short lease term on the land underlying the center,
the physical  condition of the property  and changed  market  conditions  in the
Sacramento area. Disposition efforts on behalf of retail property also indicated
the need to reduce this  property's  book value,  as it was no longer being held
for investment  purposes but actively  marketed for sale.  Both  properties were
sold during the first quarter of 1997.

     In 1995,  the provision for possible  credit losses of $3,281,000  resulted
from the  write-down  in value of two  commercial  properties  and five mortgage
notes.

     Preferred  Share  Dividend and Dividend  Requirement.  The preferred  share
dividend  and  dividend  requirement  arose in 1997 as a result  of the  Company
issuing  $33  million of Class A Preferred  Shares on July 15,  1997.  Dividends
accrue  on these  shares  at a rate of 9.5% per  annum on a per  share  price of
$2.69.

Liquidity and Capital Resources

     At December 31, 1997,  the Company had  $49,268,000  in cash.  Liquidity in
1998 will be provided primarily by cash on hand, cash generated from operations,
principal and interest payments  received on investments,  loans and securities,
and additional borrowings under the Credit Facility.  The Company believes these
sources of capital will  adequately  meet future cash  requirements.  Consistent
with its current business plan, the Company expects that during 1998 it will use
a significant  amount of its available  capital  resources to originate and fund
loans  and other  investments.  In  connection  with  such  investment  and loan
transactions,  the Company intends to employ significant  leverage,  up to a 5:1
debt-to-equity ratio, to enhance its return on equity.

     The  Company  experienced  a net  increase in cash of  approximately  $44.6
million for the year ended December 31, 1997, compared to a net decrease in cash
of $80,000 for the year ended December 31, 1996. For the year ended December 31,
1997,  cash provided by operating  activities was $2,901,000,  up  approximately
$2.4 million from cash provided by operations of $449,000 during the same period
in 1996. Cash used in investing  activities during this same period increased by
approximately  $242.7 million to approximately $243.2 million, up from $452,000,
primarily as a result of the loans and other  investments  completed  since June
30, 1997. Cash provided by financing activities  increased  approximately $284.9
million due  primarily to the  proceeds of  repurchase  obligations,  borrowings
under  the  Credit  Facility  and net  proceeds  from  the  issuance  of Class A
Preferred Shares and the Class A Common Shares.



                                       17


<PAGE>


     The Company has two  outstanding  notes  payable  totaling  $4,953,000  and
outstanding  borrowings of $79,864,000  under the Credit Facility in addition to
the outstanding repurchase obligations of $82,173,000.

     The  Company's  Credit  Facility  with a  commercial  lender  provided  for
borrowings  up to $150 million.  The Credit  Facility has a term that expires on
September  30,  2000,  including  extensions,  provided  that the  Company is in
compliance with the covenants and terms of the Credit Facility,  there have been
no material adverse changes in the Company's financial position, and the Company
is not otherwise in material  default of the terms of the Credit  Facility.  The
Credit  Facility  provides  for  advances  to fund  lender-approved  investments
("Funded  Portfolio  Assets") made by the Company pursuant to its business plan.
The Company is currently  negotiating with its commercial lender to the increase
the Credit Facility by $100 million thereby increasing liquidity.

     The  obligations of the Company under the Credit Facility are to be secured
by pledges of the Funded  Portfolio  Assets  acquired  with  advances  under the
Credit Facility. Borrowings under the Credit Facility bear interest at specified
rates over LIBOR, averaging  approximately 8.2% for those borrowings outstanding
as of December 31, 1997,  which rate may fluctuate based upon the credit quality
of the Funded Portfolio  Assets.  The Company incurred a commitment fee upon the
signing of the credit agreement and is obligated to pay an additional commitment
fee when total  borrowings  under the Credit  Facility  exceed $75  million.  In
addition, each advance requires payment of a drawdown fee. Future repayments and
redrawdowns of amounts  previously  subject to the drawdown fee will not require
the Company to pay any additional fees. The Credit Facility  provides for margin
calls on or collateral enhancement of asset-specific  borrowings in the event of
asset quality and/or market value  deterioration  as determined under the Credit
Facility. The Credit Facility contains customary representations and warranties,
covenants  and  conditions  and  events of  default.  The Credit  Facility  also
contains a covenant  obligating  the Company to avoid  undergoing  an  ownership
change that results in Craig M. Hatkoff,  John R. Klopp or Samuel Zell no longer
retaining  their senior  offices with the Company and  practical  control of the
Company's business and operations.

     On December 31, 1997, the unused Credit Facility amounted to $70.1 million.

Impact of Inflation

     The Company's  operating  results depend in part on the difference  between
the  interest  income  earned on its  interest-earning  assets and the  interest
expense incurred in connection with its interest-bearing liabilities. Changes in
the general  level of interest  rates  prevailing  in the economy in response to
changes in the rate of inflation or otherwise can affect the Company's income by
affecting  the  spread  between  the  Company's   interest-earning   assets  and
interest-bearing  liabilities,  as well as, among other things, the value of the
Company's interest-earning assets and its ability to realize gains from the sale
of  assets  and the  average  life  of the  Company's  interest-earning  assets.
Interest  rates are highly  sensitive to many  factors,  including  governmental
monetary and tax  policies,  domestic and  international  economic and political
considerations, and other factors beyond the control of the Company. The Company
employs  the use of  hedging  strategies  to limit the  effects  of  changes  in
interest rates on its operations,  including engaging in interest rate swaps and
interest rate caps to minimize its exposure to changes in interest rates.  There
can be no assurance that the Company will be able to adequately  protect against
the  foregoing  risks or that the Company  will  ultimately  realize an economic
benefit from any hedging contract into which it enters.

Year 2000 Information

     The Company has assessed  the  potential  impact of the Year 2000  computer
systems  issue in its  operations.  The  Company  believes  that no  significant
actions  are  required  to be taken by the  Company  to  address  the  issue and
therefore  the impact of the issue  will not  materially  affect  the  Company's
future operating results or financial condition.



                                       18
<PAGE>



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


Item 8.           Financial Statements and Supplementary Data
- -------------------------------------------------------------------------------

     The  financial  statements  required  by this item and the  reports  of the
independent accountants thereon required by Item 14(a)(2) appear on pages F-2 to
F-31. See accompanying  Index to the Consolidated  Financial  Statements on page
F-1. The  supplementary  financial  data required by Item 302 of Regulation  5-K
appears in Note 19 to the consolidated financial statements.







                                       19
<PAGE>



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

Item 9.           Changes in and Disagreements with Accountants on Accounting
                  and Financial Disclosure
- --------------------------------------------------------------------------------

     On April 14, 1997,  the Board of Trustees  adopted a resolution  (i) not to
retain Coopers & Lybrand L.L.P. ("C&L") as the Company's auditors for the fiscal
year ending  December 31, 1997 and (ii) to engage Ernst and Young LLP ("E&Y") as
the Company's independent auditors for the fiscal year ending December 31, 1997.

     The reports of C&L on the Company's consolidated financial statements as of
and for the two  years  ended  December  31,  1996 and 1995 did not  contain  an
adverse  opinion or a disclaimer  opinion nor were they qualified or modified as
to uncertainty, audit scope or accounting principles.


     During the  Company's  fiscal  years ended  December  31, 1996 and 1995 and
through  the  date of  their  replacement  on  April  14,  1997,  there  were no
disagreements  with C&L on any matter of  accounting  principals  or  practices,
financial  statement   disclosure,   or  auditing  scope  or  procedure,   which
disagreements,  if not resolved to the  satisfaction  of C&L,  would have caused
them to make  reference  thereto in their  report(s) on the Company's  financial
statements  for such  fiscal  year(s),  nor were there any  "reportable  events"
within the meaning of item  304(a)(1)(v) of regulation S-K promulgated under the
Securities Exchange Act of 1934, as amended (the "Exchange Act").





                                       20
<PAGE>





                                   SIGNATURES

     Pursuant  to  the  requirements  of  Section  13 or  Section  15(d)  of the
Securities  Exchange Act of 1934,  the Registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized.

August 17, 1998                        /s/ John R. Klopp
- -----------------                      -----------------
Date                                   John R. Klopp
                                       Vice Chairman and Chief Executive Officer




                                       21
<PAGE>




                   Index to Consolidated Financial Statements





Reports of Independent
Auditors.....................................................................F-2


Audited Financial Statements

Consolidated Balance Sheets as of December 31, 1997 and 1996.................F-4

Consolidated Statements of Operations for the years ended
December 31, 1997, 1996 and 1995.............................................F-5

Consolidated Statements of Shareholders' Equity for the years
ended December 31, 1997, 1996 and 1995.......................................F-6

Consolidated Statements of Cash Flows for the years ended
December 31, 1997, 1996 and 1995.............................................F-7

Notes to Consolidated Financial Statements...................................F-8


                                      F-1
<PAGE>







                         Report of Independent Auditors




The Board of Trustees
Capital Trust and Subsidiaries

We have audited the consolidated balance sheet of Capital Trust and Subsidiaries
(the "Company") as of December 31, 1997 and the related  consolidated  statement
of  operations,  shareholders'  equity and cash  flows for the year then  ended.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  based on our audit, the financial  statements referred to above
present fairly, in all material respects, the consolidated financial position of
the  Company  at  December  31,  1997,  and the  consolidated  results  of their
operations  and their  cash  flows for the year then  ended in  conformity  with
generally accepted accounting principles.



                                                         Ernst & Young LLP

New York, New York
January 23, 1998

                                      F-2
<PAGE>







                         Report of Independent Auditors




The Board of Trustees of Capital Trust
(f/k/a California Real Estate Investment Trust):

         We have audited the accompanying  consolidated balance sheet of Capital
Trust  (f/k/a  California  Real Estate  Investment  Trust and  Subsidiary)  (the
"Trust") as of December 31, 1996,  and the related  consolidated  statements  of
operations,  cash flows, and changes in shareholders' equity for each of the two
years in the period ended  December 31, 1996.  These  financial  statements  and
financial  statement schedules are the responsibility of the Trust's management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material respects, the consolidated financial position of Capital
Trust (f/k/a  California  Real Estate  Investment  Trust and  Subsidiary)  as of
December 31, 1996, and the  consolidated  results of their  operations and their
cash flows for each of the two years in the period ended  December 31, 1996,  in
conformity with generally accepted accounting principles.


                                                      Coopers & Lybrand
L.L.P.

San Francisco, California
February 14, 1997



Coopers & Lybrand L.L.P. is a member of Coopers & Lybrand International, a Swiss
limited liability association.


                                      F-3
<PAGE>



<TABLE>
<CAPTION>
                                      Capital Trust and Subsidiaries
                                       Consolidated Balance Sheets
                                        December 31, 1997 and 1996
                                              (in thousands)


                                                                                               1997                  1996
                                                                                         ------------------    ------------------
                                     Assets
<S>                                                                                      <C>                   <C>
      Cash and cash equivalents                                                              $     49,268          $      4,698
      Available-for-sale securities                                                                11,975                14,115
      Loans and other investments, net of $462 and $0 reserve for possible credit
         losses in 1997 and 1996, respectively                                                    251,812                 1,576
      Rental properties                                                                              -                    8,585
      Excess of purchase price over net tangible assets acquired, net                                 331                 -
      Deposits and other receivables                                                                  284                   707
      Accrued interest receivable                                                                     818                 -
      Prepaid and other assets                                                                      2,878                   355
                                                                                         ------------------    ------------------
      Total assets                                                                           $    317,366          $     30,036
                                                                                         ==================    ==================

                      Liabilities and Shareholders' Equity

      Liabilities:
         Accounts payable and accrued expenses                                               $      5,718          $        396
         Notes payable                                                                              4,953                 5,169
         Credit facility                                                                           79,864                 -
         Repurchase obligations                                                                    82,173                 -
         Deferred origination fees and other revenue                                                1,369                 -
                                                                                         ------------------    ------------------
      Total liabilities                                                                           174,077                 5,565
                                                                                         ------------------    ------------------

      Commitments and contingencies

      Shareholders' equity:
         Class A Preferred Shares, $1.00 par value; $0.26 cumulative annual
           dividend; 12,639 shares authorized, 12,268 shares issued and
           outstanding at
           December 31, 1997 and no shares issued and outstanding at                               12,268                 -
           December 31, 1996; (liquidation preference of $33,000)
         Class A Common Shares, $1.00 par value; unlimited shares authorized,
           18,157 shares issued and outstanding at December 31, 1997 and 9,157
           shares issued
           and outstanding at December 31, 1996                                                    18,157                 9,157
         Additional paid-in capital                                                               158,137                55,098
         Unrealized gain (loss) on available-for-sale securities                                      387                   (22)
         Accumulated deficit                                                                      (45,660)              (39,762)
                                                                                         ------------------    ------------------
      Total Shareholders' equity                                                                  143,289                24,471
                                                                                         ------------------    ------------------

      Total liabilities and Shareholders' equity                                             $    317,366          $     30,036
                                                                                         ==================    ==================

          See accompanying notes to consolidated financial statements.
</TABLE>


                                       F-4

<PAGE>



<TABLE>
<CAPTION>

                                   Capital Trust and Subsidiaries
                                  Consolidated Statements of Operations
                           For the Years Ended December 31, 1997, 1996 and 1995
                                  (in thousands, except per share data)

                                                                         1997            1996             1995
                                                                     ------------    -------------    -------------
       Income from loans and other investments:
<S>                                                                  <C>             <C>              <C>          
            Interest and related income                              $     4,992     $       470      $     1,148
            Less:  Interest and related expenses                           2,223              86              370
                                                                     ------------    -------------    -------------
              Net income from loans and other investments                  2,769             384              778
                                                                     ------------    -------------    -------------

       Other revenues:
            Advisory and asset management fees                             1,698            -                -
            Rental income                                                    307           2,019            2,139
            Other interest income                                          1,453             666              248
            (Loss) gain on sale of rental properties and investments        (432)          1,069               66
                                                                     ------------    -------------
                                                                                                      -------------
              Total other revenues                                         3,026           3,754            2,453
                                                                     ------------    -------------    -------------

       Other expenses:
            General and administrative                                     9,463           1,503              933
            Other interest expense                                           156             461              445
            Rental property expenses                                         124             781              688
            Depreciation and amortization                                     92              64              662
            Provision for possible credit losses                             462           1,743            3,281
                                                                     ------------    -------------    -------------
              Total other expenses                                        10,297           4,552            6,009
                                                                     ------------    -------------    -------------

            Loss before income taxes                                                        (414)          (2,778)
                                                                          (4,502)
       Provision for income taxes                                             55            -                -
                                                                     ------------    -------------    -------------
            Net loss                                                                        (414)
                                                                          (4,557)                          (2,778)
       Less:  Class A Preferred Share dividend                            (1,341)           -                -
                   Class A Preferred Share dividend requirement             (130)           -                -
                                                                     ------------    -------------    -------------
            Net loss allocable to Class A Common Shares              $               $                $
                                                                          (6,028)           (414)          (2,778)
                                                                     ============    =============    =============

       Per share information:
            Net loss per Class A Common Share
              Basic and Diluted                                      $     (0.63)    $     (0.05)     $     (0.30)
                                                                     ============    =============    =============
            Weighted average Class A Common Shares outstanding
              Basic and Diluted                                        9,527,013       9,157,150        9,157,150
                                                                     ============    =============    =============

          See accompanying notes to consolidated financial statements.
</TABLE>



                                       F-5


<PAGE>



<TABLE>
<CAPTION>
                                      Capital Trust and Subsidiaries
                             Consolidated Statements of Shareholders' Equity
                           For the Years Ended December 31, 1997, 1996 and 1995
                                              (in thousands)



                           Class A                   Class A            Additional
                       Preferred Shares           Common Shares          Paid-In     Unrealized   Accumulated
                     Number       Amount       Number       Amount       Capital        Gain        Deficit       Total
- ----------------------------------------------------------------------------------------------------------------------------
<S>                  <C>        <C>            <C>          <C>          <C>          <C>          <C>          <C>
Balance at               -      $     -             9,157   $   9,157    $   55,098   $      -     $(36,570)    $ 27,685
  January 1, 1995
Net Loss                 -            -               -            -            -            -       (2,778)      (2,778)
                  ----------------------------------------------------------------------------------------------------------
Balance at               -            -             9,157        9,157       55,098          -      (39,348)      24,907
  December 31, 1995
Change in
  unrealized gain        -            -               -            -            -           (22)       -          (22)
  on
  available-for-sale
  securities
Net Loss                 -            -               -            -            -             -           414)      (414)
                  ----------------------------------------------------------------------------------------------------------
Balance at               -            -             9,157        9,157       55,098          (22)     (39,762)    24,471
  December 31, 1996
Change in
  unrealized gain        -            -               -            -            -            409       -             409
  on
  available-for-sale
  securities
Issuance of              12,268       12,268          -            -          20,602          -        -          32,870
  preferred shares
Issuance of              -            -             9,000        9,000        82,437          -        -          91,437
  common shares
Class A Preferred        -            -               -            -            -             -        (1,341)    (1,341)
  Share dividend
Net loss                 -            -               -            -            -             -        (4,557)    (4,557)
                  ==========================================================================================================
Balance at               12,268 $     12,268       18,157   $   18,157   $   158,137  $      387   $  (45,660)  $143,289
  December 31, 1997
                  ==========================================================================================================

See accompanying notes to consolidated financial statements.
</TABLE>


                                       F-6


<PAGE>



<TABLE>
<CAPTION>
                                      Capital Trust and Subsidiaries
                                  Consolidated Statements of Cash Flows
                           For the Years Ended December 31, 1997, 1996 and 1995
                                              (in thousands)

                                                                         1997                 1996                 1995
                                                                    ----------------    -----------------    -----------------
<S>                                                                   <C>                 <C>                  <C>          

Cash flows from operating activities:
   Net loss                                                           $     (4,557)       $       (414)        $     (2,778)
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
       Depreciation and amortization                                            92                  64                  662
       Loss (gain) on sale of rental properties and investments                432              (1,069)                 (66)
       Provision for credit losses                                             462               1,743                3,281
   Changes in assets and liabilities net of effects from subsidiaries purchased:
       Deposits and other receivables                                        2,707                 (38)                 294
       Accrued interest receivable                                            (818)              -                    -
       Prepaid and other assets                                             (2,988)                (61)                (282)
       Deferred  revenue                                                     1,369               -                    -
       Accounts payable and accrued expenses                                 5,857                 226                  166
       Other liabilities                                                       (64)                 (2)                  11
                                                                    ----------------    -----------------
                                                                                                             -----------------
   Net cash provided by operating activities                                 2,492                 449                1,288
                                                                    ----------------    -----------------    -----------------

Cash flows from investing activities:
       Origination and purchase of loans and other investments            (261,233)              -                    -
       Principal collections on loans and other investments                  9,969                  35                  850
       Purchases of equipment and leasehold improvements                      (479)              -                    -
       Proceeds from sale of rental properties                               8,153              13,796                -
       Improvements to rental properties                                     -                    (146)                (321)
       Purchases of available-for-sale securities                            -                 (15,849)               -
       Principal collections on available-for-sale securities                4,947               1,712                -
       Acquisition of Victor Capital Group, L.P., net of cash               (4,066)              -                    -
       acquired
                                                                    ----------------    -----------------    -----------------
   Net cash (used in) provided by investing activities                    (242,709)               (452)                 529
                                                                    ----------------    -----------------    -----------------

Cash flows from financing activities:
       Proceeds from repurchase obligations                                109,458               -                    -
       Termination of repurchase obligations                               (27,285)              -                    -
       Proceeds from credit facility                                        81,864               -                    -
       Repayment of credit facility                                         (2,000)              -                    -
       Proceeds from notes payable                                           4,001               -                    -
       Repayment of notes payable                                           (4,217)                (77)                (405)
       Dividends paid on  preferred shares                                  (1,341)              -                    -
       Net proceeds from issuance of Class A Common Shares                  91,437               -                    -
       Net proceeds from issuance of Class A Preferred Shares               32,870               -                    -
                                                                    ----------------    -----------------
                                                                                                             -----------------
   Net cash provided by (used in) financing activities                     284,787                 (77)                (405)
                                                                    ----------------    -----------------    -----------------

Net increase (decrease) in cash and cash equivalents                        44,570                 (80)               1,412
Cash and cash equivalents at beginning of year                               4,698               4,778                3,366
                                                                    ================    =================    =================
Cash and cash equivalents at end of year                              $     49,268        $      4,698         $      4,778
                                                                    ================    =================    =================
          See accompanying notes to consolidated financial statements.
</TABLE>


                                       F-7


<PAGE>



                         Capital Trust and Subsidiaries
                   Notes to Consolidated Financial Statements

1.  Organization

Capital Trust (the "Company") is a specialty  finance  company  designed to take
advantage of  high-yielding  lending and investment  opportunities in commercial
real estate and related assets.  The Company makes  investments in various types
of  income  producing  commercial  real  estate,  including  senior  and  junior
commercial  mortgage  loans,   preferred  equity   investments,   direct  equity
investments and subordinate interests in commercial  mortgage-backed  securities
("CMBS"). The Company also provides real estate investment banking, advisory and
asset management  services through its wholly owned  subsidiary,  Victor Capital
Group, L.P. ("Victor Capital").

The  Company,  which was formerly  known as  California  Real Estate  Investment
Trust,  was organized  under the laws of the State of  California  pursuant to a
declaration of trust dated  September 15, 1966. On December 31, 1996, 76% of the
Company's then-outstanding common shares of beneficial interest, $1.00 par value
("Common Shares") were held by the Company's former parent ("Former Parent"). On
January 3, 1997, the Former Parent sold its entire 76% ownership interest in the
Company  (consisting of 6,959,593  Common Shares) to CalREIT  Investors  Limited
Partnership ("CRIL"), an affiliate of Equity Group Investments, Inc. ("EGI") and
Samuel Zell,  the Company's  current  chairman of the board of trustees,  for an
aggregate price of approximately $20.2 million. Prior to the purchase, which was
approved by the then-incumbent board of trustees, EGI and Victor Capital, a then
privately  held  company  owned by two of the current  trustees of the  Company,
presented  to the  Company's  then-incumbent  board of  trustees a proposed  new
business  plan in which the Company  would cease to be a real estate  investment
trust  ("REIT")  and instead  become a specialty  finance  company as  discussed
above. EGI and Victor Capital also proposed that they provide the Company with a
new  management  team to  implement  the  business  plan and invest,  through an
affiliate,  a minimum of $30  million in a new class of  preferred  shares to be
issued  by  the  Company.   In  connection  with  the  foregoing,   the  Company
subsequently  agreed that,  concurrently  with the  consummation of the proposed
preferred  equity  investment,  it would acquire for $5 million Victor Capital's
real  estate  investment  banking,  advisory  and asset  management  businesses,
including the services of its experienced management team. See Note 2.

On July 15, 1997, the proposed  preferred  share  investment was consummated and
12,267,658  class A 9.5% cumulative  convertible  preferred shares of beneficial
interest, $1.00 par value ("Class A Preferred Shares"), in the Company were sold
to Veqtor Finance Company,  LLC ("Veqtor"),  an affiliate of Samuel Zell and the
principals of Victor  Capital for an aggregate  purchase price of $33.0 million.
Concurrently  with the foregoing  transaction,  Veqtor  purchased  from CRIL the
6,959,593  Common  Shares  held  by  it  for  an  aggregate  purchase  price  of
approximately  $21.3  million  (which shares were  reclassified  on that date as
class A common shares of beneficial  interest,  $1.00 par value ("Class A Common
Shares"),  in the  Company  pursuant  to the terms of an  amended  and  restated
declaration  of trust,  dated July 15, 1997,  adopted on that date (the "Amended
and Restated Declaration of Trust")). See Note 11.

As a result of these  transactions,  a change of control of the Company occurred
with  Veqtor  beneficially  owning  19,227,251,  or  approximately  90%  of  the
outstanding  voting shares of the Company.  Pursuant to the Amended and Restated
Declaration of Trust,  the Company's name was changed to "Capital  Trust".  As a
result of the aforementioned  events, the Company,  as intended,  commenced full
implementation  of the new business plan and thereby  terminated its status as a
REIT.



                                       F-8



<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



2.  Acquisition of Victor Capital

On July 15, 1997,  the Company  consummated  the  acquisition of the real estate
investment banking,  advisory and asset management  businesses of Victor Capital
and  certain   affiliated   entities   including  the   following   wholly-owned
subsidiaries:  VCG Montreal Management,  Inc., Victor Asset Management Partners,
L.L.C., VP Metropolis Services, L.L.C., and 970 Management, LLC.

Victor Capital provides  services to real estate investors,  owners,  developers
and   financial   institutions   in   connection   with   mortgage   financings,
securitizations,  joint  ventures,  debt and  equity  investments,  mergers  and
acquisitions,  portfolio  evaluations,  restructurings and disposition programs.
Victor Capital's wholly owned subsidiaries provide asset management and advisory
services  relating  to various  mortgage  pools and real estate  properties.  In
addition,  VCG Montreal Management,  Inc. holds a nominal interest in a Canadian
real estate venture.

The purchase price in the Victor Capital acquisition was $5.0 million, which was
paid by the Company with the issuance of non-interest bearing acquisition notes,
payable in ten semi-annual equal installments of $500,000. The acquisition notes
have been discounted to approximately  $3.9 million based on an imputed interest
rate of 9.5%. The  acquisition  has been accounted for under the purchase method
of accounting.  The excess of the purchase price of the acquisition in excess of
net tangible assets acquired approximated $342,000.

Had the acquisition  occurred on January 1, 1997, pro forma  revenues,  net loss
(after  giving  effect to the Class A  Preferred  Share  dividend  and  dividend
requirement)  and net loss per common share (basic and diluted) would have been:
$11,271,000, $5,347,000 and $0.56, respectively.


3.  Summary of Significant Accounting Policies

Principles of Consolidation

For the years ended  December 31, 1996 and 1995,  the Company  owned  commercial
rental  property in  Sacramento,  California  through a 59% limited  partnership
interest in Totem Square L.P., a Washington limited partnership  ("Totem"),  and
an indirect 1% general  partnership  interest in Totem through its  wholly-owned
subsidiary Cal-REIT Totem Square, Inc. An unrelated party held the remaining 40%
interest. This property was sold during the year ended December 31, 1997 and the
Totem  Square L.P. and Totem  Square,  Inc.  subsidiaries  were  liquidated  and
dissolved.

The consolidated financial statements of the Company include the accounts of the
Company,  Victor  Capital and its  wholly-owned  subsidiaries  (included  in the
consolidated  statement of operations since their  acquisition on July 15, 1997)
and the results from the disposition of its rental property held by Totem, which
was sold on March 4, 1997 prior to  commencement  of the  Company's new business
plan. See Note 1. All significant  intercompany  balances and transactions  have
been eliminated in consolidation.

Revenue Recognition

Interest  income for the Company's  mortgage and other loans and  investments is
recognized  over  the life of the  investment  using  the  interest  method  and
recognized on the accrual basis.

Fees received in connection with loan commitments,  net of direct expenses,  are
deferred until the loan is advanced and are then recognized over the term of the
loan as an  adjustment  to yield.  Fees on  commitments  that expire  unused are
recognized at expiration.



                                       F-9


<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


3.  Summary of Significant Accounting Policies, continued

Income  recognition is generally  suspended for loans at the earlier of the date
at which payments become 90 days past due or when, in the opinion of management,
a full recovery of income and principal becomes doubtful.  Income recognition is
resumed  when  the  loan  becomes   contractually  current  and  performance  is
demonstrated to be resumed.

Fees from professional  advisory services are generally  recognized at the point
at  which  all  Company   services  have  been   performed  and  no  significant
contingencies  exist with  respect to  entitlement  to payment.  Fees from asset
management services are recognized as services are rendered.


Reserve for Possible Credit Losses

The provision for possible credit losses is the charge to income to increase the
reserve for possible credit losses to the level that management  estimates to be
adequate  considering  delinquencies,  loss  experience and collateral  quality.
Other   factors   considered   relate   to   geographic   trends   and   product
diversification,  the size of the  portfolio  and current  economic  conditions.
Based upon these  factors,  the Company  establishes  the provision for possible
credit losses by category of asset. When it is probable that the Company will be
unable to collect  all amounts  contractually  due,  the  account is  considered
impaired.  Where impairment is indicated, a valuation write-down or write-off is
measured  based upon the excess of the recorded  investment  amount over the net
fair value of the  collateral,  as reduced for  selling  costs.  Any  deficiency
between the carrying  amount of an asset and the net sales price of  repossessed
collateral is charged to the reserve for credit losses.


Cash and Cash Equivalents

The Company  classifies  highly liquid  investments with original  maturities of
three months or less from the date of purchase as cash equivalents.  At December
31, 1997,  cash  equivalents  of  approximately  $48.5  million  consisted of an
investment  in a money market fund that invests in Treasury  bills.  At December
31, 1996, the Company's cash was held in demand  deposits with banks with strong
credit  ratings.  Bank balances in excess of federally  insured  amounts totaled
approximately  $1.5  million and $4.3  million as of December 31, 1997 and 1996,
respectively.  The Company has not  experienced any losses on demand deposits or
money market investments.

Available-for-Sale Securities

Available-for-sale  securities are reported on the consolidated balance sheet at
fair  market  value  with  any  corresponding  change  in value  reported  as an
unrealized  gain or loss  (if  assessed  to be  temporary),  as a  component  of
shareholders' equity, after giving effect to taxes. See Note 5.

Commercial Mortgage-Backed Securities

The Company has the intent and ability to hold its  subordinated  investment  in
CMBS until maturity. See Note 7. Consequently,  this investment is classified as
held to maturity and is carried at amortized cost at December 31, 1997.

Income from CMBS is recognized based on the effective  interest method using the
anticipated  yield over the expected life of the  investments.  Changes in yield
resulting  from  prepayments  are  recognized  over  the  remaining  life of the
investment. The Company recognizes impairment on its CMBS whenever it determines
that the impact of  expected  future  credit  losses,  as  currently  projected,
exceeds the impact of the expected future credit losses as originally projected.
Impairment  losses are  determined by comparing the current fair value of a CMBS
to its existing  carrying  amount,  the difference being recognized as a loss in
the  current  period  in the  consolidated  statements  of  operations.  Reduced
estimates of credit  losses are  recognized  as an  adjustment to yield over the
remaining life of the portfolio.


                                      F-10
<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


3.  Summary of Significant Accounting Policies, continued

Derivative Financial Instruments

The Company uses interest rate swaps to effectively convert fixed rate assets to
variable rate assets for proper  matching with  variable rate  liabilities.  The
differential  to be paid or received on these  agreements  is  recognized  as an
adjustment to the interest income related to the earning asset.

The Company also uses interest rate caps to reduce its exposure to interest rate
changes on  investments.  The Company will receive  payments on an interest rate
cap should the variable rate for which the cap was purchased exceeds a specified
threshold  level and will be recorded as an  adjustment  to the interest  income
related to the related earning asset.


Each derivative used as a hedge is matched with an asset or liability with which
it has a high  correlation.  The swap  agreements are generally held to maturity
and the  Company  does not use  derivative  financial  instruments  for  trading
purposes.


Rental Properties

Prior to December  31, 1996,  rental  properties  were  carried at cost,  net of
accumulated  depreciation and a valuation  allowance for possible credit losses.
At December 31, 1996 all rental  properties were classified as held for sale and
valued at net estimated sales prices.

Equipment and Leasehold Improvements, Net

Equipment  and  leasehold  improvements,  net, are stated at original  cost less
accumulated  depreciation and  amortization.  Depreciation is computed using the
straight-line  method based on the estimated  lives of the  depreciable  assets.
Amortization is computed over the remaining terms of the related leases.

Expenditures  for maintenance and repairs are charged directly to expense at the
time incurred.  Expenditures  determined to represent  additions and betterments
are  capitalized.  Cost of assets  sold or retired  and the  related  amounts of
accumulated depreciation are eliminated from the accounts in the year of sale or
retirement.  Any  resulting  profit  or loss is  reflected  in the  consolidated
statements of operations.

Sales of Real Estate

The Company  complies with the  provisions of Statement of Financial  Accounting
Standards  No.  66,  "Accounting  for Sales of Real  Estate."  Accordingly,  the
recognition of gains are deferred until such transactions have complied with the
criteria  for full  profit  recognition  under the  Statement.  The  Company has
deferred gains of $239,000 at December 31, 1997 and 1996.

Deferred Debt Issuance Costs

The Company  capitalizes  costs  incurred  related to the  issuance of long-term
debt.  These costs are deferred and amortized on a straight-line  basis over the
life of the  related  debt,  which  approximates  the  level-yield  method,  and
recognized as a component of interest expense.


                                      F-11

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


3.  Summary of Significant Accounting Policies, continued

Income Taxes

Prior to commencement  of full  implementation  of the current  business plan on
July 15, 1997,  the Company had elected to be taxed as a REIT and, as such,  was
not  taxed on that  portion  of its  taxable  income  which was  distributed  to
shareholders, provided that at least 95% of its real estate trust taxable income
was  distributed  and that the Company met certain other REIT  requirements.  At
July 15, 1997, the Company did not meet the requirements to continue to be taxed
as a REIT and will therefore not be considered a REIT  retroactive to January 1,
1997.

Accordingly,  the Company  has  adopted  Financial  Accounting  Standards  Board
Statement No. 109,  "Accounting for Income Taxes" ("SFAS No. 109"). SFAS No. 109
utilizes the liability  method for  computing tax expenses.  Under the liability
method,  deferred  income  taxes  are  recognized  for the tax  consequences  of
"temporary  differences"  by  applying  statutory  tax rates to future  years to
differences  between the financial  statement carrying amounts and the tax bases
of existing  assets and  liabilities.  Deferred  tax assets are  recognized  for
temporary differences that will result in deductible amounts in future years and
for carryforwards. A valuation allowance is recognized if it is more likely than
not that  some  portion  of the  deferred  asset  will not be  recognized.  When
evaluating whether a valuation allowance is appropriate, SFAS No. 109 requires a
company to consider such factors as previous operating  results,  future earning
potential,  tax planning  strategies and future reversals of existing  temporary
differences.  The valuation  allowance is increased or decreased in future years
based on changes in these criteria.

Amortization of the Excess of Purchase Price Over Net Tangible Assets Acquired

The Company  recognized  the excess of purchase  price over net tangible  assets
acquired in a business  combination  accounted for as a purchase transaction and
is  amortizing  it on a  straight-line  basis  over a period  of 15  years.  The
carrying value of the excess of purchase price over net tangible assets acquired
is  analyzed  quarterly  by the  Company  based upon the  expected  revenue  and
profitability  levels of the acquired  enterprise to determine whether the value
and future  benefit may indicate a decline in value.  If the Company  determines
that  there has been a  decline  in the value of the  acquired  enterprise,  the
Company  writes down the value of the excess of purchase price over net tangible
assets acquired to the revised fair value.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principals 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  consolidated  financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.


                                      F-12

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


3.  Summary of Significant Accounting Policies, continued

Earnings Per Class A Common Share

Earnings  per Class A Common  Share is presented  based on the  requirements  of
Statement of  Accounting  Standards  No. 128 ("SFAS No. 128") which is effective
for periods ending after December 15, 1997. SFAS No. 128 simplifies the standard
for computing  earnings per share and makes them comparable  with  international
earnings per share standards.  The statement replaces primary earnings per share
with basic earnings per share ("Basic EPS") and fully diluted earnings per share
with Diluted Earnings per Share ("Diluted EPS").  Basic EPS is computed based on
the income applicable to Class A Common Shares (which is net loss reduced by the
dividends on Class A Preferred Shares) divided by the weighted-average number of
Class A Common Shares outstanding during the period. Diluted EPS is based on the
net  earnings  applicable  to Class A Common  Shares plus  dividends  on Class A
Preferred  Shares,  divided  by the  weighted  average  number of Class A Common
Shares and dilutive potential Class A Common Shares that were outstanding during
the period.  Dilutive  potential  Class A Common Shares include the  convertible
Class A Preferred Shares and dilutive Class A Common Share options.  At December
31, 1997, the Class A Preferred  Share and Class A Common Share options were not
considered Class A Common Share equivalents for purposes of calculating  Diluted
EPS as they were antidilutive.  Accordingly,  at December 31, 1997, there was no
difference  between Basic EPS and Diluted EPS or weighted average Class A Common
Shares  outstanding.  The adoption of this accounting  standard had no effect on
the reported December 31, 1997, 1996 or 1995 earnings per share amounts.

Reclassifications

Certain  reclassifications  have been made in the  presentation  of the 1996 and
1995 consolidated financial statements to conform to the 1997 presentation.

New Accounting Pronouncements

In June 1997,  the FASB  issued  Statement  No.  130,  "Reporting  Comprehensive
Income" ("SFAS No. 130") effective for fiscal years beginning after December 15,
1997,  although  earlier  application  is  permitted.  SFAS No. 130  establishes
standards for reporting and display of  comprehensive  income and its components
in a full set of  general-purpose  financial  statements.  SFAS No. 130 requires
that all components of  comprehensive  income shall be reported in the financial
statements  in the period in which  they are  recognized.  Furthermore,  a total
amount for  comprehensive  income shall be displayed in the financial  statement
where the components of other comprehensive income are reported. The Company was
not  previously  required  to  present  comprehensive  income or the  components
therewith under generally accepted accounting principles. The Company intends to
adopt the requirements of this pronouncement in its financial statements for the
year ended December 31, 1998.

In June 1997, the FASB issued Statement No.131, "Disclosure about segments of an
Enterprise  and Related  Information"  ("SFAS No. 131")  effective for financial
statements  issued for periods  beginning  after December 15, 1997. SFAS No. 131
requires  disclosures  about segments of an enterprise  and related  information
regarding  the  different  types of business  activities  in which an enterprise
engages  and the  different  economic  environments  in which it  operates.  The
Company  intends  to  adopt  the  requirements  of  this  pronouncement  in  its
consolidated  financial  statements  for the year ended  December 31, 1998.  The
adoption  of SFAS No.  131 is not  expected  to have a  material  impact  on the
Company's consolidated financial statement disclosures.


                                      F-13

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



4.  Interest Rate Risk Management

The Company uses interest rate swaps and interest rate caps to hedge  mismatches
in interest rate maturities,  to reduce the Company's  exposure to interest rate
fluctuations on certain loans and investments and to provide more stable spreads
between investment yields and the rates on their financing sources.  The Company
has entered into interest rate swap  agreements  for notional  amounts  totaling
approximately  $49.9 million with two  investment  grade  financial  institution
counterparties  whereby  the  Company  swapped  fixed  rate  instruments,  which
averages  approximately 6.14%, for floating rate instruments based on the London
Interbank  Offered Rate  ("LIBOR").  Amounts arising from the  differential  are
recognized as an adjustment to interest income related to the earning asset. The
agreements mature at varying times from December 1998 to April 2006.


The  Company  purchased  an  interest  rate cap for a notional  amount of $18.75
million at a cost of approximately  $71,000.  The interest rate cap provides for
payments to the Company should LIBOR exceed a specified  threshold  level during
the period from November 2003 to November 2007.

The  Company is exposed to credit  loss in the event of  non-performance  by the
counterparties  to the interest rate swap and cap  agreements,  although it does
not anticipate such non-performance.

5.  Available-for-Sale Securities

At December 31, 1997, the Company's  available-for-sale  securities consisted of
the following (in thousands):

<TABLE>
<CAPTION>

                                                                                 Gross
                                                                               Unrealized       Estimated
                                                                  Cost      Gains     Losses    Fair Value
                                                              -----------------------------------------------
<S>                                                           <C>           <C>       <C>       <C>
Federal National Mortgage Association, adjustable rate
   interest currently at 7.845%, due April 1, 2024               $ 2,176     $  -      $ (32)    $  2,144
Federal Home Loan Mortgage Association, adjustable rate
    interest currently at 7.916%, due June 1, 2024                   752       -         (10)         742
Federal National Mortgage Association, adjustable rate
   interest currently at 7.362%, due May 1, 2025                     440       -          (9)         431
Federal National Mortgage Association, adjustable rate
   interest currently at 7.965%, due May 1, 2026                   1,860       -         (20)       1,840
Federal National Mortgage Association, adjustable rate
   interest currently at 7.969%, due June 1, 2026                  4,545        29       -          4,574
Norwest Corp. Voting Common Stock, 630 shares                         17         7       -             24
SL Green Realty Corp. Voting Common Stock,
   85,600 shares                                                   1,798       422       -          2,220
                                                              ===============================================
                                                                 $11,588     $ 458     $ (71)    $ 11,975
                                                              ===============================================


</TABLE>


                                       F-14


<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



5.  Available-for-Sale Securities, continued

At December 31, 1996, the Company's available-for-sale securities consisted of
the following (in thousands):

<TABLE>
<CAPTION>
                                                                                 Gross
                                                                               Unrealized       Estimated
                                                                  Cost      Gains     Losses    Fair Value
                                                              -----------------------------------------------
<S>                                                           <C>           <C>       <C>       <C>
Federal National Mortgage Association, adjustable rate
   interest at 7.783% at December 31, 1996, due
   April 1, 2024                                                 $ 2,879     $  -      $ (34)    $  2,845
Federal Home Loan Mortgage Association, adjustable rate
    interest at 7.625% at December 31, 1996, due
   June 1, 2024                                                      967     -           (10)         957
Federal National Mortgage Association, adjustable rate
   interest at 7.292% at December 31, 1996, due May 1, 2025          732     -            (4)         728
Federal National Mortgage Association, adjustable rate
   interest at 6.144% at December 31, 1996, due May 1, 2026        3,260     -            (5)       3,255
Federal National Mortgage Association, adjustable rate
   interest at 6.116% at December 31, 1996, due June 1, 2026       6,299        31     -            6,330
                                                              ===============================================
                                                                 $14,137     $  31     $ (53)    $ 14,115
                                                              ===============================================
</TABLE>


The maturity dates of debt securities are not necessarily indicative of expected
maturities as principal is often prepaid on such instruments.

The 85,600 shares of SL Green Realty Corp. Common Stock were received as partial
payment for  advisory  services  rendered by Victor  Capital to SL Green  Realty
Corp.  These shares are restricted  from sale by the Company for a period of one
year from the date of issuance, August 20, 1997.

The cost of  securities  sold is  determined  using the specific  identification
method.


6.  Rental Properties

At December 31, 1996, the Company's rental property  portfolio included a retail
and mixed-use property carried at $8,585,000.  These properties were sold during
1997.

The  Company  has  established  an  allowance  for  valuation  losses  on rental
properties as follows (in thousands):

<TABLE>
<CAPTION>
                                                        1997               1996              1995
                                                    --------------    ---------------    --------------
<S>                                                   <C>               <C>                <C>      
   Beginning balance                                  $    -            $   6,898          $   5,863
      Provision for valuation losses                       -                1,743              1,035
      Amounts charged against allowance for
        valuation losses                                   -               (8,641)              -
                                                    ==============    ===============    ==============
   Ending balance                                     $    -            $    -             $   6,898
                                                    ==============    ===============    ==============

</TABLE>


                                      F-15

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


7.  Loans and Other Investments

The Company currently pursues investment and lending  opportunities  designed to
capitalize on  inefficiencies  in the real estate capital,  mortgage and finance
markets.  The Company has  classified its loans and other  investments  into the
following general categories:

      o Mortgage  Loans.  The Company  originates  and  funds  senior and junior
        mortgage loans  ("Mortgage  Loans") to commercial real estate owners and
        property  developers  who  require  interim  financing  until  permanent
        financing can be obtained.  The Company's  Mortgage  Loans are generally
        not intended to be permanent in nature, but rather are intended to be of
        a  relatively  short-term  duration,  with  extension  options as deemed
        appropriate,  and  typically  require a balloon  payment of principal at
        maturity.  The Company may also  originate and fund  permanent  Mortgage
        Loans in which the Company intends to sell the senior  tranche,  thereby
        creating a Mezzanine Loan (as defined below).

      o Mezzanine Loans.  The Company originates  high-yielding  loans  that are
        subordinate to first lien mortgage  loans on commercial  real estate and
        are  secured  either  by a  second  lien  mortgage  or a  pledge  of the
        ownership interests in the borrowing property owner. Alternatively,  the
        Company's  mezzanine  loans  can  take the  form of a  preferred  equity
        investment   in  the   borrower   with   substantially   similar   terms
        (collectively,  "Mezzanine Loans").  Generally,  the Company's Mezzanine
        Loans have a longer anticipated duration than its Mortgage Loans and are
        not intended to serve as transitional mortgage financing.

      o Subordinated  Interests.   The   Company   pursues  rated  and   unrated
        investments in public and private subordinated interests  ("Subordinated
        Interests") in commercial collateralized mortgage obligations ("CMOs" or
        "CMO Bonds") and other CMBS.

      o Other Mortgage  Loans  Receivable.  This  classification  includes loans
        originated  during the  Company's  prior  operations as a REIT and other
        loans and investments not meeting the above criteria.


At  December  31,  1997 and 1996,  the  Company's  loans  and other  investments
consisted of the following (in thousands):

<TABLE>
<CAPTION>
                                                                       1997               1996
                                                                ------------------- ------------------
<S>                                                               <C>                 <C>        
   (1)  Mortgage Loans                                            $      124,349      $         -
   (2)  Mezzanine Loans                                                   76,373                -
   (3)  Subordinated Interest                                             49,490                -
   (4)  Other mortgage loans receivable                                    2,062               1,576
                                                                ------------------- ------------------
                                                                         252,274               1,576
   Less:  reserve for possible credit losses                                (462)               -
                                                                =================== ==================
   Total loans and other investments                              $      251,812      $        1,576
                                                                =================== ==================
</TABLE>

The weighted  average  interest rate at December 31, 1997of the Company's  loans
and other investments was as follows:

   (1)  Mortgage Loans                                                   11.47%
   (2)  Mezzanine Loans                                                  11.44%
   (3)  Subordinated Interest                                             8.96%
   (4)  Other mortgage loans receivable                                   8.41%



                                      F-16

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


7.  Loans and Other Investments, continued

At December  31,  1997,  $189.9  million of the  aforementioned  loans and other
investments  bear  interest at floating  rates ranging from LIBOR plus 375 basis
points to LIBOR plus 600 basis points.  The remaining $62.4 million of loans and
other  investments were financed at fixed rates ranging from 8.50% to 12.00%. At
December 31, 1997, the average  earning rate in effect,  before giving effect to
interest  rate  swaps  (See  Note 4) but  including  amortization  of  fees  and
premiums, was 10.95%.

(1) The Company has five Mortgage Loans in its portfolio as described below:

     (A) On  August 4, 1997,  the Company  originated,  and  funded  in part,  a
         $35.0  million   commitment  for  a  subordinated   mortgage  loan  for
         improvements to a mixed-use property in Chicago,  Illinois. The loan is
         subordinate  to senior  indebtedness  and is secured  by the  mixed-use
         property  and two  mortgage  notes  aggregating  $9.6 million on nearby
         development sites. The loan has a two-year initial term with a one-year
         extension  option  available  to  the  borrower,   subject  to  certain
         conditions,  and is payable  upon the sale of the  property  unless the
         Company  approves  the  assumption  of  the  debt  by an  institutional
         investor.  On August 4, 1997, the Company funded $19.0 million  against
         the aforementioned  commitment and,  subsequently,  on August 19, 1997,
         the Company entered into a  participation  agreement with a third party
         (the "Participant")  pursuant to which the Company assigned a 42.9% (or
         $15.0   million)   interest  in  the  loan.  In  connection   with  the
         participation   agreement,   the   Participant   paid  to  the  Company
         approximately  $8.2  million or 42.9% of the $19.0  million  previously
         funded by the  Company.  During the period to December  31,  1997,  the
         Company and the Participant funded additional amounts  aggregating $4.3
         million, of which $1.8 million was funded by the Participant.

         On December  31,  1997,  the Company  reacquired  two-thirds  (or $10.0
         million) of the $15.0 million  participation  previously  assigned to a
         third party on August 19, 1997 at par or $6.6 million.

         Through  December  31,  1997,  the  Company's  portion  of the  funding
         provided  under the  mortgage  loan  aggregated  $19.9  million and the
         Company's remaining share of the commitment amounts to $10.1 million.

     (B) On  November  7, 1997,  the  Company  originated  and  funded  a  $50.3
         million  second  mortgage loan on an office  building in New York City.
         Simultaneous  with the loan  funding,  the Company  entered into a pari
         passu participation agreement to which it sold a 50% (or $25.1 million)
         participation   interest   in  the  loan  to  EOP   Operating   Limited
         Partnership,  whose general partner is Equity Office  Properties Trust,
         an  affiliate  of the  Company.  The  loan  is  subordinate  to  senior
         indebtedness  and is further secured by various  additional  collateral
         owned by a  principal  of the  borrower  as well as a limited  personal
         guarantee of a principal of the borrower. Collection under the personal
         guarantee  and the other  collateral is limited to $10.0  million.  The
         loan has a  two-year  initial  term with a  one-year  extension  option
         available to the borrower and bears  interest at a specified  rate over
         LIBOR,  which such rate increases  during the extension  period.  Under
         certain circumstances, the borrower may defer a portion of the interest
         accrued  on the loan  during the  initial  two-year  term  subject to a
         specified  minimum  rate.  The loan is interest only during the initial
         two-year  term with excess cash flow after  determined  reserves  being
         applied to amortization during the extension term.

         On December 30, 1997, the Company reacquired $20.1 million of the $25.1
         million  participation  previously  assigned to EOP  Operating  Limited
         Partnership  on  November 7, 1997 at par. At  December  31,  1997,  the
         Company's share of the second mortgage loan aggregated $45.3 million.

         The  following is a summary of the financial  information  for the year
         ended December 31, 1997 of the  aforementioned  property related to the
         Company's mortgage loan:

         Revenues (primarily rent)                                 $ 33,237,000
         Expenses (primarily utilities, operating and taxes)         10,162,000

                                      F-17

<PAGE>

7.  Loans and Other Investments, continued

     (C) On  December  17,  1997,  the  Company  funded  a  $6.0  million  first
         mortgage  acquisition  loan  secured by a first  mortgage  on an office
         building and movie theatre in St. Louis,  Missouri. The loan is further
         secured by a pledge of all the  partnership  interests in the borrower.
         The loan is for one year and bears  interest at a fixed rate.  The loan
         is  non-amortizing  and  features a  conversion  option which gives the
         borrower the option of converting the loan into a long-term, fixed rate
         mortgage, subject to certain covenants.

     (D) On  December 18, 1997,  the  Company  originated, and funded in part, a
         $6.0  million  subordinated  participation  in a  $20.5  million  first
         mortgage  acquisition  loan  on a  retail/office  building  in  Boston,
         Massachusetts.  The Company funded $4.5 million of its participation at
         the closing and the other  participant has fully funded its commitment.
         Additional  fundings  will be  made  for  approved  costs  incurred  in
         conjunction  with leases  executed in  accordance  with  pre-determined
         guidelines.  The  entire  loan is secured  by a first  mortgage  on the
         building and a pledge of the ownership  interests in the borrower.  The
         loan has a term of two years and bears  interest  at a  specified  rate
         above LIBOR. The loan is non-amortizing,  and provides for a conversion
         option that gives the borrower the option of converting the loan into a
         long-term, fixed rate mortgage, subject to certain covenants.

     (E) On   December   23,  1997,  the   Company  purchased  a  $62.6  million
         mortgage loan obligation  from a financial  institution at a premium of
         approximately $1.4 million.  The loan is secured by a first mortgage on
         an office and retail property in New York City. With the acquisition of
         the mortgage loan obligation,  the Company acquired an existing loan of
         approximately   $47.3   million  and  assumed  an  obligation  to  make
         additional  advances of  approximately  $15.3 million.  The loan, which
         matures in January 2001,  bears interest at a fixed rate over LIBOR for
         its term.  Prepayment of the loan is permitted  during the entire term,
         but is  subject  to a  prepayment  penalty  during the first two years.
         There is no  prepayment  penalty  during the final year of the loan.  A
         specified fee is due from the borrower to the Company upon satisfaction
         of the loan.

         The  following is a summary of the financial  information  for the year
         ended December 31, 1997 of the  aforementioned  property related to the
         Company's mortgage loan:

         Revenues (primarily rent)                                  $ 7,396,000
         Expenses (primarily utilities, operating and taxes)          5,802,000

(2)  The Company has entered into five Mezzanine Loans as detailed below:

     (A) On  September 19, 1997  the  Company  completed a fixed rate investment
         in the form of a $15.0  million  portion  of a ten year  $80.0  million
         mezzanine  loan secured by a pledge of the  ownership  interests in the
         entities  that own an office  building in New York City.  Additionally,
         the investment is secured by a full payment  guarantee by the principal
         owner  of the  property  owning  entities,  in  the  event  of  certain
         circumstances,  including bankruptcy. The investment was purchased at a
         premium for approximately  $15.6 million. In the event that excess cash
         flow available,  as defined, is insufficient to pay the loan's interest
         currently,  up to 2% can be accrued and added to  principal.  Scheduled
         maturity of the Note is April 2007, with prepayment  prohibited for the
         first five years but  permitted  during the  following  four years with
         yield  maintenance.  The loan is fully  prepayable  with no  premium or
         penalty in the tenth year.

     (B) On  October 31, 1997  the  Company  completed  a five year,  fixed rate
         investment in the form of a $10.0 million second  mortgage loan secured
         by a mortgage on the interests of a 64%  tenancy-in-common  interest in
         an office building in New York City. Additionally,  the loan is further
         secured  by a  pledge  by  100%  of  the  membership  interests  in the
         borrower.  The loan is  non-amortizing  and may be  prepaid  with yield
         maintenance at any time. The borrower  established an interest  reserve
         at closing.

                                      F-18

<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



7.  Loans and Other Investments, continued

     (C) On  December 5, 1997,  the  Company  originated a  $3.0 million  second
         mortgage loan on an assisted  living  facility in Great Neck, New York.
         The fixed rate loan has a term of five years and is secured by a second
         mortgage  on  the  property  and  limited  personal  guarantees  of the
         principals  of the  borrower,  which  decrease as the  occupancy of the
         property increases. Amortization is dependent on excess cash flow being
         generated.  A fee  is  due  from  the  borrower  to  the  Company  upon
         satisfaction  of the loan that will  provide the Company  with a stated
         internal rate of return, which increases over the term of the loan.

     (D) On December 29, 1997,  the Company  purchased  a  $25.0  million  fixed
         rate  mezzanine  loan,  which  matures  in  September  2007,  for $25.8
         million.  The loan is secured by a pledge of the ownership interests in
         the entities that own the office and retail  property in New York City.
         The  loan  is  further  secured  by a  full  payment  guaranty  by  the
         principals  that own the property in the event of certain  occurrences,
         including  bankruptcy.  Prepayment of the loan is permitted  during the
         entire loan period  subject to yield  maintenance  during the first six
         years of the loan and  without  prepayment  premium or penalty  for the
         remainder of the loan term.


     (E) On December 31, 1997, the Company completed a $22.0 million  investment
         in  an  office/retail  property  in  Santa  Monica,   California.   The
         investment  was made in the form of an acquisition of an interest in an
         entity whose sole asset is the special  member  interest in the limited
         liability  company  that owns  the  property.  The  investment  has  an
         anticipated  remaining  term  of 34  months  and  pays  dividends  at a
         specified  rate over LIBOR until  redemption.  Early  redemption of the
         investment is not permitted  during the first four months following the
         closing of the  acquisition  transaction.  The investment is subject to
         early  redemption  penalties  for the period from the fifth through the
         twenty-second  months of the Company's  ownership and is not subject to
         any penalties during the last year proceeding the mandatory  redemption
         date.


(3)  On  June 30,  1997  the  Company  completed   an  investment  in  a junior,
     subordinated class of CMBS. The CMBS investment consists of securities with
     a face value of $49.6  million  purchased at a discount  for $49.2  million
     plus accrued fees. The investment was originally  collateralized  by twenty
     short-term  commercial  notes receivable with original  maturities  ranging
     from two to three years.

     In addition,  the Company was named "special  servicer" for the entire $413
     million loan  portfolio in which  capacity the Company will earn fee income
     for  management of the  collection  process  should any of the loans become
     non-performing.  At  December  31,  1997,  no fees  relating to the special
     servicing arrangement were earned.


(4)  The  other  mortgage  loan  receivables are  collateralized  by real estate
     properties  in  California  and  Arizona  that  arose from the sale of real
     estate.  These  mortgage loans  receivable  mature at varying dates between
     February 11, 1999 and March 31, 2012.


As of December 31, 1996, the Company was in the process of monetizing its assets
and accordingly,  wrote down such assets to current market value, less estimated
selling costs.  The Company has established an allowance for valuation losses on
loans and other investments as follows (in thousands):

<TABLE>
<CAPTION>
                                                        1997               1996              1995
                                                    --------------    ---------------    --------------
<S>                                                   <C>               <C>                <C>      
   Beginning balance                                  $    -            $   9,151          $   7,182
      Provision for valuation losses                        462              -                 2,246
      Deferred gains on notes and other, net               -                 -                   (66)
      Amounts charged against allowance for
        valuation losses                                   -               (9,151)              (211)
                                                    --------------    ---------------    --------------
   Ending balance                                     $     462         $    -             $   9,151
                                                    ==============    ===============    ==============
</TABLE>


                                      F-19

<PAGE>



8.  Equipment and Leasehold Improvements

At December 31, 1997 and 1996,  equipment and leasehold  improvements,  net, are
summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                Period of
                                             Depreciation or
                                               Amortization              1997               1996
                                         -------------------------   --------------    ----------------

<S>                                           <C>                        <C>               <C>    
   Office equipment                           3 to 7 years               $   307           $    80
   Leasehold improvements                     Term of leases                 143               -
                                                                     --------------    ----------------
                                                                             450                80
   Less:  accumulated depreciation                                           (93)              (29)
                                                                     --------------    ----------------
                                                                         $   357           $    51
                                                                     ==============    ================
</TABLE>

Depreciation  and amortization  expense on equipment and leasehold  improvements
totaled $64,000, $19,000 and $10,000 for the years ended December 31, 1997, 1996
and 1995,  respectively.  Equipment and leasehold  improvements  are included in
prepaid and other assets in the consolidated balance sheets.

9.  Notes Payable

At December 31, 1997, the Company has notes payable aggregating $5.0 million.

In connection  with the  acquisition of Victor Capital and affiliated  entities,
the  Company  issued  $5.0  million  of  non-interest  bearing  unsecured  notes
("Acquisition  Notes") to the sellers,  payable in ten  semi-annual  payments of
$500,000. The Acquisition Notes have been discounted to $3.9 million based on an
imputed  interest rate of 9.5%.  At December 31, 1997,  the net present value of
the Acquisition  Notes (including  interest  payable)  amounted to approximately
$4.1 million.

The  Company  is also  indebted  under a note  payable  due to a life  insurance
company.  This note is secured by the property  that was sold in 1997.  The note
bears  interest at 9.50% per annum with principal and interest  payable  monthly
until  August 7, 2017 when the entire  unpaid  principal  balance and any unpaid
interest  is due.  The life  insurance  company has the right to call the entire
note due and payable  upon ninety days prior  written  notice.  At December  31,
1997, the balance of the note payable amounted to approximately $859,000.

As of December 31, 1996, the Company had long-term  notes payable of $5,169,000,
most of which were collateralized by deeds of trust on rental properties with an
aggregate book value of $8,585,000.  These notes were due in installments to the
year 2014 and had interest rates ranging from 8% to 10.75%.  Except for the note
payable  described in the  preceding  paragraph,  these notes were repaid during
1997.

                                      F-20

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


10.  Long-Term Debt

Credit Facility

Effective September 30, 1997, the Company entered into a credit agreement with a
commercial  lender that  provides for a  three-year  $150 million line of credit
(the  "Credit  Facility").  The Credit  Facility  provides  for advances to fund
lender-approved  loans and investments  made by the Company  ("Funded  Portfolio
Assets").

The  obligations of the Company under the Credit Facility are secured by pledges
of the Funded Portfolio Assets acquired with advances under the Credit Facility.
Borrowings under the Credit Facility bear interest at specified rates over LIBOR
(averaging  approximately  8.2% for the  borrowing  outstanding  at December 31,
1997)  which  rates may  fluctuate  based upon the credit  quality of the Funded
Portfolio  Assets.  The  Company  incurred  an initial  commitment  fee upon the
signing of the credit agreement and is obligated to pay an additional commitment
fee when the total  borrowing  under the Credit  Facility  exceeds $75  million.
Future repayments and redrawdowns of amounts  previously subject to the drawdown
fee will not require the Company to pay any additional fees. The Credit Facility
provides for margin  calls on  asset-specific  borrowings  in the event of asset
quality  and/or  market  value  deterioration  as  determined  under the  Credit
Facility. The Credit Facility contains customary representations and warranties,
covenants  and  conditions  and  events of  default.  The Credit  Facility  also
contains a covenant  obligating  the Company to avoid  undergoing  an  ownership
change that results in Craig M. Hatkoff,  John R. Klopp or Samuel Zell no longer
retaining their senior offices and  trusteeships  with the Company and practical
control of the Company's business and operations.

On December 31, 1997, the unused Credit Facility amounted to $70.1 million.


Repurchase Obligations

The Company has entered into four repurchase agreements.

Three of the repurchase agreements with CS First Boston arose in connection with
the purchase of a mezzanine loan, the CMBS  investment and the preferred  equity
investment  described in Note 7. At December 31, 1997, the Company has sold such
assets  totaling  $97.3  million,  which  approximates  market value,  and has a
liability to repurchase these assets for $72.7 million. The liability balance of
$72.7 million bears interest at specified rates over LIBOR (weighted  average of
6.75% at December 31, 1997),  and generally have a one year term with extensions
available by mutual consent. These agreements mature in late December 1998.

The Company also has entered into a  repurchase  agreement  with Paine Webber in
conjunction  with the  financing  of all of its FNMA and  FHLMC  securities.  At
December  31,  1997,  the  Company  has sold such  securities  with a book value
totaling  $9.8  million  (market  value $9.7  million)  and has a  liability  to
repurchase these assets for $9.5 million.  The liability balance of $9.5 million
bears interest at 6.40%, and matures on January 29, 1998.



                                      F-21

<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



11.  Shareholders' Equity

Authorized Capital

Pursuant to the Company's Amended and Restated  Declaration of Trust, all of the
Company's  previously  issued common shares of  beneficial  interest,  $1.00 par
value,  were  reclassified  as Class A Common Shares on July 15, 1997. The total
number of  authorized  capital  shares of the Company is unlimited and currently
consists  of (i)  Class  A  Preferred  Shares,  (ii)  class  B  9.5%  cumulative
convertible non-voting preferred shares of beneficial interest, $1.00 par value,
in the Company ("Class B Preferred  Shares"),  (iii) Class A Common Shares,  and
(iv) class B common  shares of  beneficial  interest,  $1.00 par  value,  in the
Company  ("Class  B  Common  Shares").  As of  December  31,  1997,  there  were
12,267,658 Class A Preferred Shares issued and outstanding, no Class B Preferred
Shares  issued and  outstanding,  18,157,150  Class A Common  Shares  issued and
outstanding  and no Class B Common Shares issued and  outstanding.  The board of
trustees is authorized,  with certain exceptions, to provide for the issuance of
additional  preferred  shares of  beneficial  interest in one or more classes or
series.

Common Shares

Except as described  herein or as required by law, all Class A Common Shares and
Class  B  Common  Shares  are  identical  and  entitled  to the  same  dividend,
liquidation  and other  rights.  The Class A Common  Shares  are  voting  shares
entitled to vote on all matters  presented to a vote of shareholders,  except as
provided  by law or subject to the voting  rights of any  outstanding  preferred
shares.  The Class B Common Shares do not have voting rights and are not counted
in determining  the presence of a quorum for the  transaction of business at any
meeting  of the  shareholders.  Holders  of record of Class A Common  Shares and
Class B  Common  Shares  on the  record  date  fixed by the  Company's  board of
trustees are entitled to receive such  dividends as may be declared by the board
of  trustees  subject  to the rights of the  holders of any series of  preferred
shares.

Each Class A Common  Share is  convertible  at the option of the holder  thereof
into one Class B Common Share and, subject to certain  conditions,  each Class B
Common  Share is  convertible  at the option of the holder  thereof into Class A
Common Share.

The Company is restricted  from declaring or paying any dividends on its Class A
Common Shares or Class B Common  Shares unless all accrued and unpaid  dividends
with respect to the Class A Preferred Shares have been paid in full.

Preferred Shares

In  connection  with the  adoption of the Amended and  Restated  Designation  of
Trust,  the  Company  created  two  classes  of  preferred  shares,  the Class A
Preferred Shares and the Class B Preferred Shares (collectively,  the "Preferred
Shares").  Each class of  Preferred  Shares  consists of  12,639,405  authorized
shares,  as specified in the certificate of designation,  preferences and rights
with  respect   thereto   adopted  on  July  15,  1997  (the   "Certificate   of
Designation").  On July 15, 1997,  Veqtor purchased from the Company  12,267,658
Class A Preferred Shares for an aggregate  purchase price of  approximately  $33
million.

                                      F-22

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


11.  Shareholders' Equity, continued

Except as  described  herein or as required by law,  both  classes of  Preferred
Shares are identical and entitled to the same  dividend,  liquidation  and other
rights  as  provided  in  the   Certificate  of  Designation  and  the  Restated
Declaration. The Class A Preferred Shares are entitled to vote together with the
holders of the Class A Common Shares as a single class on all matters  submitted
to a vote of  shareholders.  Each Class A Preferred  Share  entitles  the holder
thereof  to a number of votes per  share  equal to the  number of Class A Common
Shares into which such Class A Preferred  Share is then  convertible.  Except as
described herein, the Class B Preferred Shares do not have voting rights and are
not  counted in  determining  the  presence of a quorum for the  transaction  of
business at a shareholders' meeting. The affirmative vote of the shareholders of
a majority of the outstanding  Preferred  Shares,  voting together as a separate
single  class,  except in certain  circumstances,  have the right to approve any
merger,  consolidation or transfer of all or substantially  all of the assets of
the Company.  Holders of the Preferred Shares are entitled to receive,  when and
as declared by the board of trustees,  cash  dividends  per share at the rate of
9.5% per  annum on a per share  price of  $2.69.  Such  dividends  shall  accrue
(whether or not declared)  and, to the extent not paid for any dividend  period,
will be cumulative.  Dividends on the Preferred Shares are payable,  when and as
declared,  semi-annually,  in  arrears,  on December 26 and June 25 of each year
commencing December 26, 1997.

Each Class A Preferred  Share is convertible at the option of the holder thereof
into an equal  number of Class B Preferred  Shares,  or into a number of Class A
Common  Shares  equal to the  ratio of (x)  $2.69  plus an  amount  equal to all
dividends per share accrued and unpaid thereon as of the date of such conversion
to (y) the Conversion  Price in effect as of the date of such  conversion.  Each
Class B  Preferred  Share is  convertible  at the option of the holder  thereof,
subject to certain conditions,  into an equal number of Class A Preferred Shares
or into a number of Class B Common  Shares  equal to the ratio of (x) $2.69 plus
an amount equal to all dividends per share accrued and unpaid  thereon as of the
date of such conversion to (y) the Conversion  Price in effect as of the date of
such conversion. The Conversion Price as of December 31, 1997 is $2.69.


12.  General and Administrative Expenses

General and administrative  expenses for the years ended December 31, 1997, 1996
and 1995 consist of (in thousands):

<TABLE>
<CAPTION>
                                               1997                   1996                   1995
                                      ------------------     ------------------     ------------------
<S>                                     <C>                    <C>                    <C>        
   Salaries and Benefits                $     5,035            $      -               $        19
   Professional services                      2,311                    295                    212
   Other                                      2,117                  1,208                    702
                                      ------------------     ------------------     ------------------
   Total                                $     9,463            $     1,503            $       933
                                      ==================     ==================     ==================
</TABLE>

The Company incurred significant non-recurring fees for professional services in
1997 (an increase of more than  $2,000,000  over 1996) in  conjunction  with the
reconstitution  of the  Company,  the  termination  of its REIT  status  and the
implementation of its current business plan.



                                      F-23

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


13.  Income Taxes

The  Company  and its  subsidiaries  will elect to file a  consolidated  federal
income tax return for the year ending  December  31,  1997.  The  provision  for
income taxes for the year ended December 31, 1997 is comprised of the following:

Current
   Federal                                          -
   State                                            -
   Local                                             55
Deferred
   Federal                                          -
   State                                            -
   Local                                            -
                                             --------------
Provision for income taxes                       $   55
                                             ==============

The Company has federal net operating loss carryforwards ("NOLs") as of December
31, 1997 of  approximately  $20.2  million.  Such NOLs expire  through 2012. The
Company also had a federal capital loss carryover of approximately  $1.6 million
that can be used to offset  future  capital  gains.  Due to CRIL's  purchase  of
6,959,593 Class A Common Shares from the Company's Former Parent in January 1997
and  another  prior  ownership  change,  a  substantial  portion of the NOLs are
limited for federal income tax purposes to approximately  $1.5 million annually.
Any unused portion of such annual  limitation  can be carried  forward to future
periods.

The reconciliation of income tax computed at the U.S. federal statutory tax rate
to the  effective  income tax rate for the year ended  December  31,  1997 is as
follows (in thousands):

<TABLE>
<S>                                                                         <C>                <C>
   Federal income tax at statutory rate (34%)                                   $ (1,531)      (34.0)%
   State and local taxes, net of federal tax benefit                                  36         0.1%
   Tax benefit of net operating loss not currently recognized                      1,536        34.0 %
   Other                                                                              14         0.0 %
                                                                            ------------------------------
                                                                                $     55         0.1%
                                                                            ==============================
</TABLE>

Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for tax reporting purposes.

The components of the net deferred tax assets  recorded under SFAS No. 109 as of
December 31, 1997 is as follows (in thousands):

   Net operating loss carryforward                                  $    9,090
   Reserves on other assets and for possible credit losses               3,326
   Deferred revenue                                                        616
   Reserve for uncollectible accounts                                      208
                                                                 ---------------
   Deferred tax assets                                              $   13,240
   Valuation allowance                                                 (13,240)
                                                                 ---------------
                                                                    $     -
                                                                 ===============


The Company  recorded a valuation  allowance  to fully  reserve its net deferred
assets.  Under SFAS No. 109, this valuation allowance will be adjusted in future
years, as appropriate. However, the timing and extent of such future adjustments
can not presently be determined.

                                      F-24

<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



14.  Employee Benefit Plans

1997 Long-Term Incentive Share Plan

On May 23, 1997, the board of trustees adopted the 1997 Long-Term Incentive Plan
(the "Incentive Share Plan"),  which became effective upon shareholder  approval
on July 15, 1997 at the 1997 annual  meeting of  shareholders  (the "1997 Annual
Meeting").  The  Incentive  Share Plan permits the grant of  nonqualified  share
option  ("NQSO"),  incentive  share  option  ("ISO"),  restricted  share,  share
appreciation right ("SAR"),  performance unit,  performance share and share unit
awards. The Company has reserved an aggregate of 2,000,000 Class A Common Shares
for issuance  pursuant to awards under the Incentive  Share Plan and the Trustee
Share Plan (as defined below).  The maximum number of shares that may be subject
of awards to any  employee  during the term of the plan may not  exceed  500,000
shares and the maximum  amount  payable in cash to any employee  with respect to
any performance  period pursuant to any  performance  unit or performance  share
award is $1.0 million.  Through  December 31, 1997, the Company had  outstanding
ISOs and NQSOs (the "Grants")  pursuant to the Incentive  Share Plan to purchase
an aggregate of 607,000  Class A Common  Shares with an exercise  price of $6.00
per share (the  closing  Class A Common  Share  price on the date of the grant).
None of the  options  are  exercisable  at  December  31,  1997 and they  have a
remaining contractual life of 9-1/2 years.

The ISOs shall be  exercisable  no more than ten years after their date of grant
and five years after the grant in the case of a 10%  shareholder and vest over a
period of three years with one-third vesting at each anniversary  date.  Payment
of an option may be made with cash, with previously owned Class A Common Shares,
by foregoing compensation in accordance with performance  compensation committee
or compensation committee rules or by a combination of these.

Restricted shares may be granted under the Incentive Share Plan with performance
goals and periods of  restriction  as the board of trustees may  designate.  The
performance  goals may be based on the  attainment of certain  objective  and/or
subjective measures. The Incentive Share Plan also authorizes the grant of share
units at any time and from time to time on such terms as shall be  determined by
the board of trustees or administering compensation committee. Share units shall
be payable  in Class A Common  Shares  upon the  occurrence  of certain  trigger
events.  The terms and  conditions of the trigger  events may vary by share unit
award, by the participant, or both.

SFAS No. 123,  "Accounting for Stock-Based  Compensation" was issued by the FASB
in October 1995. SFAS No. 123 encourages the adoption of a new fair-value  based
accounting method for employee stock-based compensation plans. SFAS No. 123 also
permits companies to continue  accounting for stock-based  compensation plans as
prescribed  by APB  Opinion  No. 25.  However,  companies  electing  to continue
accounting for stock-based compensation plans under the APB Opinion No. 25, must
make pro  forma  disclosures  as if the  company  adopted  the cost  recognition
requirements  under SFAS No.  123.  The  Company  has  continued  to account for
stock-based  compensation  under  the  APB  Opinion  No.  25.  Accordingly,   no
compensation  cost has  been  recognized  for the  Incentive  Share  Plan or the
Trustee Share Plan in the accompanying  consolidated  statement of operations as
the exercise price of the share options  granted  thereunder  equaled the market
price of the underlying shares on the date of the Grant.

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the  following   weighted  average
assumptions used for grants in 1997,  respectively:  (1) dividend yield of zero;
(2) expected  volatility of 40%; (3) risk-free interest rate of 5.71% and (4) an
expected  life of five  years.  The  weighted  average  fair value of each share
option granted during the year ended December 31, 1997 was $2.63.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options  that have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected share price volatility.  Because
the  Company's  employee  share  options  have   characteristics   significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value

                                      F-25

<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



14.  Employee Benefit Plans, continued

estimate,  in  management's  opinion,  the  existing  models do not  necessarily
provide a  reliable  single  measure  of the fair  value of its  employee  share
options.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the  options'  vesting  period.  For the year ended
December  31,  1997,  pro  forma net loss,  after  giving  effect to the Class A
Preferred  Share  dividend  requirement,  and basic and diluted  loss per share,
after  giving  effect to the fair value of the grants  would be $6.2 million and
$0.65, respectively.

The pro forma  information  presented above is not  representative of the effect
share options will have on pro forma net income or earnings per share for future
years.

1997 Non-Employee Trustee Share Plan

On May 23, 1997,  the board of trustees  adopted the 1997  Non-Employee  Trustee
Share Plan (the "Trustee Share Plan"),  which became  effective upon shareholder
approval  on July 15, 1997 at the 1997 Annual  Meeting.  The Trustee  Share Plan
permits the grant of NQSO,  restricted shares, SAR,  performance unit, share and
share unit awards.  The Company has  reserved an aggregate of 2,000,000  Class A
Common  Shares for issuance  pursuant to awards under the Trustee Share Plan and
the Incentive Share Plan.  Through December 31, 1997, the Company issued to each
of two  trustees  pursuant  to the Trustee  Share Plan NQSOs to purchase  25,000
Class A Common  Shares  with an exercise  price of $6.00 per share (the  closing
Class A Common Share price on the date of grant).

The board of trustees  shall  determine  the  purchase  price per Class A Common
Share covered by a NQSO granted under the Trustee Share Plan.  Payment of a NQSO
may be made with cash, with previously owned Class A Common Shares, by foregoing
compensation in accordance  with board rules or by a combination of these.  SARs
may be  granted  under  the  plan  in lieu  of  NQSOS,  in  addition  to  NQSOS,
independent of NQSOs or as a combination of the foregoing.  A holder of a SAR is
entitled  upon  exercise  to  receive  Class  A  Common  Shares,  or  cash  or a
combination of both, as the board of trustees may  determine,  equal in value on
the date of exercise to the amount by which the fair market value of one Class A
Common  Share on the date of exercise  exceeds the  exercise  price fixed by the
board on the date of grant  (which  price  shall  not be less  than  100% of the
market price of a Class A Common Share on the date of grant)  multiplied  by the
number of shares in respect of which the SARs are exercised.

Restricted  shares may be granted under the Trustee Share Plan with  performance
goals and periods of  restriction  as the board of trustees may  designate.  The
performance  goals may be based on the  attainment of certain  objective  and/or
subjective  measures.  The Trustee Share Plan also authorizes the grant of share
units at any time and from time to time on such terms as shall be  determined by
the board of  trustees.  Share units  shall be payable in Class A Common  Shares
upon the occurrence of certain trigger  events.  The terms and conditions of the
trigger events may vary by share unit award, by the participant, or both.

                                      F-26

<PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


15.  Fair Values of Financial Instruments

SFAS No. 107, "Disclosures about Fair Value of Financial  Instruments," requires
disclosure of fair value information about financial instruments, whether or not
recognized in the statement of financial condition,  for which it is practicable
to estimate that value.  In cases where quoted market prices are not  available,
fair values are based upon  estimates  using  present  value or other  valuation
techniques. Those techniques are significantly affected by the assumptions used,
including the discount rate and the estimated future cash flows. In that regard,
the derived  fair value  estimates  cannot be  substantiated  by  comparison  to
independent  markets  and,  in many cases,  could not be  realized in  immediate
settlement  of  the  instrument.   SFAS  No.  107  excludes  certain   financial
instruments and all non-financial  instruments from its disclosure requirements.
Accordingly,  the aggregate  fair value amounts do not represent the  underlying
value of the Company.

The following  methods and  assumptions  were used to estimate the fair value of
each class  financial  instruments  for which it is practicable to estimate that
value:

   Cash and cash  equivalents:  The  carrying  amount  of cash on hand and money
   market funds is considered to be a reasonable estimate of fair value.

   Available-for-sale  securities:  The fair value was determined based upon the
   market value of the securities.

   Investing and lending  transactions,  net: The fair values were  estimated by
   using current institutional  purchaser yield requirements.  The fair value of
   the investing and lending transactions totaled $252.7 million at December 31,
   1997.

   Interest rate swap  agreement:  The fair value was  estimated  based upon the
   amount at which similar  financial  instruments  would be valued. At December
   31, 1997, the fair value of the interest rate swaps approximated ($874,000).

   Interest  rate cap  agreement:  The fair value was  estimated  based upon the
   amount at which similar  financial  instruments  would be valued. At December
   31, 1997, the fair value of the interest rate cap approximated $70,000.

   Credit Facility: The Credit Facility was entered into effective September 30,
   1997 at floating rates of interest,  and  therefore,  the carrying value is a
   reasonable estimate of fair value.

   Repurchase obligation: The repurchase obligations bear interest at a floating
   rate and the book value is a reasonable estimate of fair value.

The notes included above reflect fair values where appropriate for the financial
instruments  of the Company,  utilizing the  assumptions  and  methodologies  as
defined.

                                      F-27

<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


16.  Supplemental Schedule of Non-Cash and Financing Activities

The following is a summary of the significant  non-cash  investing and financing
activities during the year ended December 31, 1997:

<TABLE>
<S>                                                                                   <C>     
Stock received as partial compensation for advisory services                          $  1,798

In connection  with the sale of  properties  and notes  receivable,  the Company
entered  into various  non-cash  transactions  as follows  during the year ended
December 31, 1997 (in thousands):

Sales price less selling costs                                                       $    8,396
Amount due from buyer                                                                    (1,090)
                                                                                   ----------------
Net cash received                                                                    $    7,306
                                                                                   ================
</TABLE>

Interest  paid on the  Company's  outstanding  debt for 1997,  1996 and 1995 was
$1,877,000, $550,000 and $730,000, respectively.

17.  Transactions with Related Parties

The Company entered into a consulting agreement, dated as of July 15, 1997, with
a trustee  of the  Company.  The  consulting  agreement  has a term of one year.
Pursuant to the  agreement,  the Trustee  provides  consulting  services for the
Company  including  strategic  planning,  identifying and  negotiating  mergers,
acquisitions, joint ventures and strategic alliances, and advising as to capital
structure  matters.  During the year ended  December  31,  1997 the  Company has
incurred an expense of $300,000 in connection with this agreement.

The Company pays EGI, an affiliate  under common  control of the Chairman of the
board of trustees, for certain corporate services provided to the Company. These
services  include  consulting on legal matters,  tax matters,  risk  management,
investor  relations and investment  banking.  During the year ended December 31,
1997,  the Company has incurred  $134,000 of expenses in  connection  with these
services.

During 1996 and 1995, the Company shared certain  personnel and other costs with
Former  Parent.  The  Company  reimbursed  Former  Parent  pursuant  to  a  cost
allocation  agreement  based on each  Company's  respective  asset  values (real
property and notes  receivable) that was subject to annual  negotiation.  During
1996 and 1995,  reimbursable  costs  charged  to the  Company  by  Former  Owner
approximated $258,000 and $435,000,  respectively. The 1995 amount was partially
offset  against  $202,000 (net of valuation  allowances  of $141,000)  which was
recorded as due from Former Parent at December 31, 1994.

At December 31, 1996, the Company owed $31,000 to the Former Parent  pursuant to
the cost allocation agreement. The cost allocation agreement between the Company
and the Former  Parent was  terminated on January 7, 1997. At December 31, 1997,
the  Company  had no  amounts  due to the  Former  Parent  pursuant  to the cost
allocation arrangement.

During the year  ended  December  31,  1997,  the  Company,  through  two of its
acquired subsidiaries,  earned asset management fees pursuant to agreements with
entities in which two of the executive officers and trustees of the Company have
an  equity  interest  and serve as  officers,  members  or as a general  partner
thereof.  During the year ended December 31, 1997,  the Company earned  $327,000
from such agreements,  which has been included in the consolidated  statement of
operations.

                                      F-28

<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



18.  Commitments and Contingencies

Leases

The Company leases premises and equipment  under  operating  leases with various
expiration  dates.  Minimum  annual rental  payments at December 31, 1997 are as
follows (in thousands):

Years ending December 31:
   1998                                           $    508
   1999                                                515
   2000                                                197
   2001                                                 23
   2002                                                 23
                                               ---------------
                                                  $  1,266
                                               ===============

Rent expense for office space and  equipment  amounted to $310,000,  $40,000 and
$30,000 for the years ended December 31, 1997, 1996 and 1995, respectively.

Litigation

In the normal  course of  business,  the  Company  is  subject to various  legal
proceedings and claims, the resolution of which, in management's  opinion,  will
not have a material adverse effect on the consolidated financial position or the
results of operations of the company.

Employment Agreements

The Company has employment agreements with three of its executive officers.

The  employment  agreements  with  two of the  executive  officers  provide  for
five-year  terms of employment  commencing as of July 15, 1997.  Such agreements
contain  extension  options  that extend such  agreements  automatically  unless
terminated by notice,  as defined,  by either party.  The employment  agreements
provide  for base annual  salaries of  $500,000,  which will be  increased  each
calendar year to reflect  increases in the cost of living and will  otherwise be
subject to increase in the  discretion of the board of trustees.  Such executive
officers are also entitled to annual  incentive cash bonuses to be determined by
the board of trustees based on individual  performance and the  profitability of
the Company and are  participants in the Incentive Share Plan and other employee
benefit plans of the Company.

The employment  agreement with another executive officer provides for a two-year
employment  term.  Such  agreement  contains  extension  options that extend the
agreement  automatically  unless  terminated  by  notice by  either  party.  The
employment  agreement  provides  for base  annual  salary  of  $300,000,  annual
bonuses,  as specified,  at the end of 1997 and 1998, and  participation  in the
Incentive  Share Plan and other  employee  benefit  plans of the  Company.  Such
executive  officer  is also  entitled  to an annual  incentive  cash bonus to be
determined  by the board of trustees  based on  individual  performance  and the
profitability of the Company.

                                      F-29

<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



19.  Summary of Quarterly Results of Operations (Unaudited)

The following is a summary of the unaudited  quarterly results of operations for
the years ended December 31, 1997, 1996 and 1995:


<TABLE>
<CAPTION>
                                                 March 31        June 30       September 30    December 31
                                              --------------- --------------- --------------- ---------------
1997
<S>                                              <C>             <C>             <C>             <C>      
     Revenues                                    $     613       $     371       $   2,729       $   4,737
     Net income (loss)                           $    (508)      $    (352)      $  (1,593)      $  (2,104)
     Class A Preferred Share dividends and
       dividend requirement                      $      -        $      -        $     679       $     792
     Net income (loss) per Class A
       Common Share                              $   (0.06)      $   (0.04)      $   (0.25)      $   (0.27)


1996
     Revenues                                    $     871       $     780       $     771       $     733
     Net income (loss)                           $     440       $    (213)      $    (514)      $    (127)
     Net income (loss) per share                 $    0.05       $   (0.02)      $   (0.06)      $   (0.02)


1995
     Revenues                                    $     879       $     836       $     942       $     878
     Net income (loss)                           $     242       $      44       $     100       $  (3,164)
     Net income (loss) per share                 $    0.03       $    0.00       $    0.01       $   (0.34)

</TABLE>

The 1996 and first three  quarters of 1997  earnings per share amounts have been
restated to comply with  Statement of Financial  Accounting  Standards  No. 128,
"Earnings per Share".


                                      F-30
    

<PAGE>

   

                                                                      Annex G



As filed with the Securities and Exchange Commission on August 14, 1998

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

                                    FORM 10-Q

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

For the quarterly period ended June 30, 1998

                                       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:             1-8063


                                  CAPITAL TRUST
             (Exact name of registrant as specified in its charter)

California                                                 94-6181186
- ------------------------------------        ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

605 Third Avenue, 26th Floor, New York, NY                                 10016
- --------------------------------------------------------------------------------
(Address of principal executive offices)                               Zip Code)


                                 (212) 655-0220
              (Registrant's telephone number, including area code)

         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  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.

Yes /X/    No / /]


 <PAGE>





                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock as of the close of the latest practical date.

Class                                             Outstanding at August 13, 1998
- -------------------------------------------       ------------------------------
Class A Common Shares of Beneficial Interest,            18,213,816
$1.00 par value ("Class A Common Shares")







 <PAGE>





                                  CAPITAL TRUST
                                      INDEX
<TABLE>
<CAPTION>

<S>        <C>                                                                       <C>
Part I.    Financial Information


           Item 1:   Financial Statements                                            1

                   Consolidated  Balance Sheets - June 30, 1998  (unaudited) and
                        December 31, 1997 (audited) 1

                   Consolidated  Statements of Operations - Three and Six Months
                        Ended June 30, 1998 and 1997 (unaudited)                     2

                   Consolidated Statements of Changes in Shareholders'  Equity -
                        Six Months Ended June 30, 1998 and 1997 (unaudited)          3

                   Consolidated Statements of Cash Flows - Six Months Ended June
                        30, 1998 and 1997 (unaudited)                                4

                   Notes to Consolidated Financial Statements (unaudited)            5

           Item 2:   Management's Discussion and Analysis of Financial 
                     Condition and Results of Operations                            12

Part II.   Other Information

           Item 1:      Legal Proceedings                                           18

           Item 2:      Changes in Securities                                       18

           Item 3:      Defaults Upon Senior Securities                             18

           Item 4:      Submission of Matters to a Vote of Security Holders         18

           Item 5:      Other Information                                           18

           Item 6:      Exhibits and Reports on Form 8-K                            18

           Signatures                                                               20


</TABLE>


 <PAGE>





                         Capital Trust and Subsidiaries
                           Consolidated Balance Sheets
                       June 30, 1998 and December 31, 1997
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                    June 30,            December 31,
                                                                                      1998                  1997
                                                                             -------------------     ----------------
                                                                                  (unaudited)           (audited)
                                        Assets

<S>                                                                          <C>                      <C>           
Cash and cash equivalents                                                    $        9,804           $       49,268
Commercial mortgage-backed securities and other available-for-sale 
   securities, at fair value                                                         67,688                   11,975
Loans and other investments, net of $1,702 (unaudited) and $462 
   reserve for possible Credit losses at June 30, 1998 and 
   December 31, 1997, respectively
                                                                                    545,530                  251,812
Excess of purchase price over net tangible assets acquired, net                         319                      331
Deposits and other receivables                                                        2,438                      284
Accrued interest receivable                                                           5,520                      818
Prepaid and other assets                                                              5,962                    2,878
                                                                           ====================     ====================
     Total assets                                                            $      637,261           $      317,366
                                                                           ====================     ====================

                         Liabilities and Shareholders' Equity

Liabilities:
   Accounts payable and accrued expenses                                     $        8,758           $        5,718
   Notes payable                                                                     14,611                    4,953
   Credit Facilities                                                                353,894                   79,864
   Repurchase obligations                                                           105,954                   82,173
   Deferred origination fees and other revenue                                        4,989                    1,369
                                                                           --------------------     --------------------
Total liabilities                                                                   488,206                  174,077
                                                                           --------------------     --------------------

Commitments and contingencies

Shareholders' equity:
   Class A Preferred Shares, $1.00 par value, $0.26 cumulative annual 
     dividend, 12,639 shares authorized, 12,268 shares issued and 
     outstanding (liquidation preference of $33,000)                                 12,268                   12,268
   Class A Common Shares, $1.00 par value; unlimited shares 
     authorized, 18,157 shares issued and outstanding                                18,157                   18,157
   Restricted Class A Common Shares, $1.00 par value, 72 shares issued 
     and outstanding at June 30, 1998                                                    72                     -
   Additional paid-in capital                                                       158,790                  158,137
   Unearned compensation                                                               (646)                    -
   Accumulated other comprehensive income                                               (55)                     387
   Accumulated deficit                                                              (39,531)                 (45,660)
                                                                           --------------------     --------------------
Total shareholders' equity                                                          149,055                  143,289
                                                                           --------------------     --------------------

Total liabilities and shareholders' equity                                   $      637,261           $      317,366
                                                                           ====================     ====================

</TABLE>
     See accompanying notes to unaudited consolidated financial statements.

                                     - 1 -

 <PAGE>





                         Capital Trust and Subsidiaries
                      Consolidated Statements of Operations
                Three and Six Months Ended June 30, 1998 and 1997
                      (in thousands, except per share data)
                                   (unaudited)

<TABLE>
<CAPTION>

                                                            Three Months Ended                     Six Months Ended
                                                                June 30,                              June 30,
                                                    -----------------------------------    -------------------------------------
                                                         1998                 1997                1998                 1997
                                                    --------------     ----------------    ----------------    -----------------
<S>                                                 <C>                <C>                 <C>                 <C>
Income from loans and other investments:
   Interest and related income                        $     14,066       $          40       $      22,043       $          76
   Less: interest and related expenses                       6,516                -                  9,597                -
                                                    --------------
                                                                       ----------------    ----------------    -----------------
     Net income from loans and other investments             7,550                  40              12,446                  76
                                                    --------------     ----------------    -----------------    -----------------

Other revenues:
   Advisory and investment banking fees                      5,790                -                 8,650                 -
   Rental income                                               -                    15                -                    305
   Other interest income                                       310                 316                680                  603
   Loss on sale of rental properties                           -                  -                   -                   (432)
                                                    --------------     ----------------    -----------------    ----------------
     Total other revenues                                    6,100                 331              9,330                  476
                                                    --------------     ----------------    -----------------    -----------------

 Other expenses:
   General and administrative                                4,020                 710              7,261                1,142
   Other interest expense                                      105                  24                211                  123
   Rental property expenses                                    -                   (14)              -                     123
   Depreciation and amortization                                62                   3                108                   24
   Provision for possible credit losses                        760                -                 1,240                 -
                                                    --------------     ----------------    -----------------    -----------------
     Total other expenses                                    4,947                 723              8,820                1,412
                                                    --------------     ----------------    -----------------    -----------------

   Net income (loss) before income taxes                     8,703                (352)            12,956                 (860)
Provision for income taxes                                   3,679               -                  5,259                -
                                                    --------------     ----------------    -----------------    -----------------

   Net income (loss)                                  $      5,024        $       (352)      $      7,697       $         (860)
Less:  Class A Preferred Share dividend and
dividend requirement                                           784               -                  1,568                -
                                                    --------------     ----------------    -----------------    -----------------

   Net income (loss) allocable to Class A
      Common Shares                                   $     4,240        $        (352)      $      6,129       $         (860)
                                                    =============     ================    =================    =================

Per share information:
   Net income (loss) per Class A Common Share:
     Basic                                             $     0.23        $      (0.04)       $      0.34        $       (0.09)
                                                    =============     ================    =================    =================
     Diluted                                           $     0.16        $      (0.04)       $      0.25        $       (0.09)
                                                    =============     ================    =================    =================
   Weighted average Class A Common Shares
   outstanding:
     Basic                                             18,229,650           9,157,150         18,218,835            9,157,150
                                                    =============     ================    =================    =================
     Diluted                                           30,770,567           9,157,150         30,744,162            9,157,150
                                                    =============     ================    =================    =================
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                      -2-

 <PAGE>





                         Capital Trust and Subsidiaries
           Consolidated Statements of Changes in Shareholders' Equity
                 For the Six Months Ended June 30, 1998 and 1997
                                 (in thousands)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                       Restricted   
                                                            Class A     Class A         Class A     
                                    Comprehensive           Common     Preferred        Common      
                                     Income (Loss)           Shares      Shares         Shares      
                                    ------------------      ----------------------------------------

<S>                                   <C>                   <C>            <C>          <C>
Six months ended June 30, 1997
- -----------------------------
Balance at December 31, 1996          $      -              $       -      $ 9,157      $   -       
Net loss                                  (860)                     -          -            -       
Change in unrealized gain (loss)           157                      -          -            -       
   on available-for-sale securities
Other                                        -                      -          -            -       
                                        ==================  ========================================
Balance at June 30, 1997                $         (703)      $      -      $ 9,157      $   -      
                                        ==================  ========================================

Six months ended June 30, 1998
- ------------------------------
Balance at December 31, 1997            $      -            $   12,268     $18,157      $   -     $ 
Net income                                  7,697                  -           -            -       
Change in unrealized gain (loss)             (442)                 -           -            -       
  on available-for-sale securities
Issuance of restricted                         -                   -           -              72    
  Class A Common Shares
Restricted Class A Common 
  Shares earned                                -                   -           -            -       
Class A Preferred Share 
  Dividend                                     -                   -           -            -       
                                         =================  ========================================
Balance at June 30, 1998                 $        7,255      $   12,268    $18,157      $    72    
                                         =================  ========================================

</TABLE>


<TABLE>
<CAPTION>
                                                                      Accumulated
                                        Additional                       Other
                                        Paid-In       Unearned      Comprehensive     Accumulated
                                        Capital     Compensation        Income          Deficit        Total
                                     ----------------------------------------------------------------------------

<S>                                    <C>          <C>             <C>              <C>           <C> 
Six months ended June 30, 1997
- -----------------------------
Balance at December 31, 1996            $  55,098     $     -       $        (22)    $ (39,762)    $   24,471
Net loss                                     -              -                  -          (860)          (860)
Change in unrealized gain (loss)             -              -                157          -               157
   on available-for-sale securities
Other                                         27           -                  -          -                27
                                    ============================================================================
Balance at June 30, 1997              $  55,125      $     -       $        135     $ (40,622)    $   23,795
                                    ============================================================================

Six months ended June 30, 1998
- ------------------------------
Balance at December 31, 1997         $ 158,137      $      -       $        387     $ (45,660)    $  143,289
Net income                                 -               -                 -            7,697        7,697
Change in unrealized gain (loss)           -               -               (442)          -             (442)
  on available-for-sale securities
Issuance of restricted                       653           (725)             -              -            -
  Class A Common Shares
Restricted Class A Common 
  Shares earned                             -                79              -              -             79
Class A Preferred Share 
  Dividend                                  -              -                 -         (1,568)        (1,568)
                                    ===========================================================================
Balance at June 30, 1998              $ 158,790      $    (646)      $      (55)    $ (39,531)    $  149,055
                                    ============================================================================
</TABLE>

     See accompanying notes to unaudited consolidated financial statements.

                                      -3-

 <PAGE>






                         Capital Trust and Subsidiaries
                      Consolidated Statements of Cash Flows
                     Six months ended June 30, 1998 and 1997
                            (in thousands)(unaudited)

<TABLE>
<CAPTION>
                                                                                       1998                     1997
                                                                               -------------------    ------------------
<S>                                                                             <C>                    <C>              
Cash flows from operating activities:
   Net income (loss)                                                             $        7,697         $         (860)
  Adjustments to reconcile net income (loss) to net cash
     used in operating activities:
       Depreciation and amortization                                                        108                     25
       Restricted Class A Common Shares earned                                               79                   -
       Net amortization of premiums and accretion of discounts on loans
          and other investments                                                             477                   -
       Loss on sale of investments and properties                                          -                       432
       Provision for possible credit losses                                               1,240                   -
   Changes in assets and liabilities:
       Deposits and receivables                                                          (2,154)                   (89)
       Accrued interest receivable                                                       (4,702)                  -
       Prepaid and other assets                                                          (2,940)                  (403)
       Deferred  revenue                                                                  3,620                   -
       Accounts payable and accrued expenses                                              3,040                    834
      Other liabilities                                                                   -                       (70)
                                                                               -------------------    ------------------
   Net cash provided by (used in) operating activities                                    6,465                   (131)
                                                                               -------------------    ------------------

Cash flows from investing activities:
       Origination and purchase of loans and other investments                         (410,599)               (49,524)
       Principal collections of loans and other investments                              54,843                     16
       Purchases of equipment and leasehold improvements                                   (240)                  -
       Improvements to rental properties                                                   -                       (64)
       Proceeds from sale of rental properties                                             -                     7,306
       Principal collections on available-for-sale securities                             4,166                  1,576
                                                                               -------------------    ------------------
   Net cash used in investing activities                                               (351,830)               (40,690)
                                                                               -------------------    ------------------

Cash flows from financing activities:
       Proceeds from repurchase obligations                                              41,837                 42,451
       Repayment of repurchase obligations                                              (18,056)                  -
       Proceeds from credit facilities                                                  383,289                   -
       Repayment of credit facilities                                                  (109,259)                  -
       Proceeds from notes payable                                                       10,170                   -
       Repayment of notes payable                                                          (512)                (4,296)
       Dividends paid on Class A Preferred Shares                                        (1,568)                  -
       Additional Paid-in Capital                                                          -                        27
                                                                               -------------------    ------------------
   Net cash provided by financing activities                                            305,901                 38,182
                                                                               -------------------    ------------------

Net decrease in cash and cash equivalents                                               (39,464)                (2,639)
Cash and cash equivalents at beginning of period                                         49,268                  4,698
                                                                               ===================    ==================
Cash and cash equivalents at end of period                                       $        9,804         $        2,059
                                                                               ===================    ==================

Supplemental disclosure of cash flow information
Interest paid during the period                                                  $        7,640         $          123
                                                                               ===================    ==================
Taxes paid during the period                                                     $        3,139         $           -
                                                                               ===================    ==================

</TABLE>

     See accompanying notes to unaudited consolidated financial statements.

                                      -4-

 <PAGE>





                         Capital Trust and Subsidiaries
                   Notes to Consolidated Financial Statements
                                  June 30, 1998
                                   (unaudited)


1.  Presentation of Financial Information

The accompanying  unaudited  consolidated interim financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Rule 10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.  The accompanying unaudited consolidated interim financial
statements  should be read in conjunction with the financial  statements and the
related management's  discussion and analysis of financial condition and results
of operations  filed with the 1997 Form 10-K of Capital  Trust and  Subsidiaries
(the "Company"). In the opinion of management,  all adjustments (consisting only
of normal recurring accruals)  considered necessary for a fair presentation have
been included. The results of operations for the three and six months ended June
30, 1998, are not necessarily indicative of results that may be expected for the
entire year ending December 31, 1998.

At  December  31,  1996,  the  Company  owned  commercial   rental  property  in
Sacramento,  California  through a 59%  limited  partnership  interest  in Totem
Square L.P.,  a Washington  limited  partnership  ("Totem"),  and an indirect 1%
general  partnership  interest  in Totem  through its  wholly-owned  subsidiary,
Cal-REIT Totem Square,  Inc. An unrelated party held the remaining 40% interest.
This  property  was sold  during the  quarter  ended June 30, 1997 and the Totem
Square L.P. and Totem Square, Inc. subsidiaries were liquidated and dissolved.

The unaudited  consolidated  interim financial statements of the Company include
the accounts of the Company,  Victor Capital Group, L.P. ("Victor  Capital") and
its  wholly-owned  subsidiaries  (included  in  the  consolidated  statement  of
operations  since their  acquisition  on July 15, 1997) and the results from the
disposition of the Company's  rental  property held by Totem,  which was sold on
March 4, 1997. All significant  intercompany balances and transactions have been
eliminated  in  consolidation.  The  accounting  and  reporting  policies of the
Company  conform in all  material  respects  to  generally  accepted  accounting
principles.  Certain prior period amounts have been  reclassified  to conform to
current period classifications.

2.  Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principals 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 and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.


                                      -5-

 <PAGE>





                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)

3.  Earnings Per Class A Common Share

Earnings  per Class A Common  Share is presented  based on the  requirements  of
Statement of  Accounting  Standards  No. 128 ("SFAS No. 128") which is effective
for periods ending after December 15, 1997. SFAS No. 128 simplifies the standard
for computing  earnings per share and makes them comparable  with  international
earnings per share standards.  The statement replaces primary earnings per share
with basic earnings per share ("Basic EPS") and fully diluted earnings per share
with diluted earnings per share ("Diluted EPS").  Basic EPS is computed based on
the income  applicable  to Class A Common  Shares  (which is net  income  (loss)
reduced by the dividends on the class A 9.5%  cumulative  convertible  preferred
shares of beneficial  interest,  $1.00 par value  ("Class A Preferred  Shares"))
divided  by the  weighted-average  number of Class A Common  Shares  outstanding
during the period.  Diluted EPS is based on the net earnings applicable to Class
A Common Shares plus dividends on the Class A Preferred  Shares,  divided by the
weighted average number of Class A Common Shares and dilutive  potential Class A
Common Shares that were outstanding during the period.  Dilutive potential Class
A Common Shares include the  convertible  Class A Preferred  Shares and dilutive
options  to  purchase  Class A Common  Shares.  At June 30,  1998,  the  Class A
Preferred  Shares and  dilutive  portion of options to  purchase  Class A Common
Shares  were  considered  Class A  Common  Share  equivalents  for  purposes  of
calculating Diluted EPS. At June 30, 1997, there was no difference between Basic
EPS and Diluted EPS or weighted  average Class A Common Shares  outstanding,  as
there were no dilutive securities outstanding.

4.  Comprehensive Income

In June 1997, the FASB issued  Statement of Financial  Accounting  Standards No.
130,  "Reporting  Comprehensive  Income" ("SFAS No. 130") which is effective for
fiscal  years  beginning  after  December 15, 1997.  The  statement  changes the
reporting  of certain  items  currently  reported  in the  shareholders'  equity
section  of the  balance  sheet  and  establishes  standards  for  reporting  of
comprehensive  income  and  its  components  in a full  set of  general  purpose
financial statements. The Company has adopted this standard effective January 1,
1998.  Total  comprehensive  income (loss) was $4,700,000 and $(236,000) for the
three  months ended June 30, 1998 and 1997,  respectively,  and  $7,255,000  and
$(703,000)  for the six months ended June 30, 1998 and 1997,  respectively.  The
primary  component of comprehensive  income other than net income was unrealized
gain (loss) on available-for-sale securities.


                                      -6-




5.  Loans and Other Investments

At June 30, 1998,  the amount and weighted  average  interest rate the Company's
loans and other investments by category was as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                                 Weighted 
                                                                                                  Average
                                                                     Amount                    Interest Rate
                                                               -------------------        -------------------
<S>                                                             <C>                        <C>   
         Mortgage Loans                                         $       277,653                   11.43%
         Mezzanine Loans                                                267,539                   11.60%
         Other mortgage loans receivable                                  2,040                    8.41%
                                                               -------------------
         Total loans and other investments                              547,232                   11.50%
           Less:  Reserve for possible credit losses                     (1,702)
                                                               ===================
         Net loans and other investments                        $       545,530
                                                               ===================
</TABLE>

At  June  30,  1998,  $414.2  million  of the  aforementioned  loans  and  other
investments  bear  interest at floating  rates ranging from LIBOR plus 320 basis
points to LIBOR plus 700 basis points before  amortization of fees, premiums and
discounts.  The remaining  $133.0  million of loans and other  investments  were
originated  or  purchased  with fixed rates  ranging  from 8% to 12% at June 30,
1998. All of the loans and other  investments  with fixed rates were the subject
of interest rate swaps to provide a floating rate. The weighted average interest
rate in effect at June 30, 1998,  including interest rate swaps and amortization
of fees, premiums and discounts, was 11.50%.

During the six months ended June 30, 1998,  the Company  completed  eighteen new
loan and  investment  transactions  totaling  approximately  $436.7  million and
provided $7.4 million of additional fundings on four existing loans. The Company
funded $410.6 million of the foregoing  loans and  investments  through June 30,
1998 and had unfunded  commitments on such assets totaling $45.4 million at June
30, 1998.

During the quarter ended June 30, 1998,  due to  prepayments  made on underlying
securities  that  reduced  the  interest  rate/risk  profile  and  maturity of a
subordinated  interest  security,  the  Company  concluded  that  it  no  longer
anticipated holding this security to maturity.  The security was sold during the
quarter  ended  September  30, 1998 at par.  Because of this  decision to sell a
held-to-maturity   security,   the  Company  has  transferred  all  subordinated
interests,  which  have a book  value  of  $60,321  as of June  30,  1998,  from
held-to-maturity  securities  to  available-for-sale  at  amortized  costs which
approximated market value.

At June 30, 1998,  the Company had  committed  to  originate  one loan for $28.0
million subject to definitive  documentation  (of which $23.0 million was funded
in early July 1998) and had  letters of intent  outstanding  for  various  other
lending transactions, which were subject to satisfaction of certain conditions.


                                      -7-

 <PAGE>




                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


6.  Long-Term Debt

Credit Facilities

Effective January 1, 1998, pursuant to an amended and restated credit agreement,
the Company  increased its existing  line of credit with a commercial  lender to
$250 million (the "Credit Facility") and subsequently further amended the credit
agreement to increase the facility to $300 million  effective  June 22, 1998. An
additional  commitment fee was paid when the Company's  borrowings exceeded $250
million. The Credit Facility provides for advances to fund lender-approved loans
and investments made by the Company.  The amended and restated agreement expires
on December 31, 2000.

On June 8, 1998, the Company  entered into an additional  credit  agreement with
another  commercial  lender that provides for a $300 million line of credit that
expires in November 1999 (the "Second Credit Facility"  together with the Credit
Facility,  the "Credit  Facilities").  The Second Credit  Facility  provides for
advances to fund lender-approved loans and investments made by the Company (such
loans and  investments  together with loans and  investments  approved under the
Credit Facility, the "Funded Portfolio Assets").

The Company  incurred an initial  commitment  fee upon the signing of the Second
Credit Facility and will pay an additional commitment fee when borrowings exceed
$250 million. Future repayments and redrawdowns of amounts previously subject to
the drawdown fee will not require the Company to pay any  additional  fees.  The
Second Credit Facility provides for margin calls on asset-specific borrowings in
the event of asset quality and/or market value deterioration as determined under
the Second  Credit  Facility.  The Second  Credit  Facility  contains  customary
representations and warranties,  covenants and conditions and events of default.
The Second Credit  Facility also contains a covenant  obligating  the Company to
avoid undergoing an ownership  change that results in Craig M. Hatkoff,  John R.
Klopp or Samuel Zell no longer  retaining their senior offices and  trusteeships
with the Company and practical control of the Company's business and operations.

The  obligations  of the  Company  under the Credit  Facilities  are  secured by
pledges of the Funded  Portfolio  Assets acquired with advances under the Credit
Facilities.  Borrowings  under the Credit  Facilities bear interest at specified
rates over LIBOR (averaging  approximately 8.02% for the borrowings  outstanding
at June 30, 1998) which rates vary according to the credit quality of the Funded
Portfolio Assets and the advance rate.

On June 30, 1998, the unused amounts  available under the Credit Facilities were
$246.1 million.


                                      -8-

 <PAGE>




                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


Repurchase Obligations

In May 1998, the Company entered into a repurchase  agreement in connection with
the purchase of a  subordinated  participation  in a note. At June 30, 1998, the
Company  has sold such assets  totaling  $19.0  million  and has a liability  to
repurchase  these assets for $15.2  million.  The  liability  bears  interest at
specified  rates over LIBOR  (reflecting a total borrowing rate of 7.16% at June
30, 1998) and matures in May 1999.

7.       Income Taxes

The Company will elect to file a consolidated  federal income tax return for the
year ending December 31, 1998. The provision for income taxes for the six months
ended June 30, 1998 is comprised of the following (in thousands):

Current                       
   Federal                                   $   2,842
   State                                         1,270
   Local                                         1,147
Deferred
   Federal                                        -
   State                                          -
   Local                                          -
                                           ==============
Provision for income taxes                   $   5,259
                                           ==============

The Company has federal net operating loss carryforwards ("NOLs") as of June 30,
1998 of approximately $17.7 million.  Such NOLs expire through 2012. The Company
also has a federal capital loss carryover of approximately $1.6 million that can
be used to offset  future  capital  gains.  Due to an  affiliate's  purchase  of
6,959,593 Class A Common Shares from the Company's former parent in January 1997
and  another  prior  ownership  change,  a  substantial  portion of the NOLs are
limited for federal income tax purposes to approximately  $1.5 million annually.
Any unused portion of such annual  limitation  can be carried  forward to future
periods. The Company also has approximately $3.5 million of NOL's from losses in
1997 (after the ownership  changes described above) that can be utilized against
taxable income in 1998.

The reconciliation of income tax computed at the U.S. federal statutory tax rate
to the  effective  income tax rate for the  quarter  ended  June 30,  1998 is as
follows (in thousands):

<TABLE>
<CAPTION>

<S>                                                                              <C>             <C>
   Federal in/come tax at statutory rate (34%)                                   $  4,405        34.0%
   State and local taxes, net of federal tax benefit                               1,595        12.3
   Tax benefit of utilization of net operating loss carryforward                    (850)       (6.5)
   Other                                                                             109         0.8
                                                                            ------------------------------
                                                                                $  5,259        40.6%
                                                                            ==============================
</TABLE>

Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for tax reporting purposes.


                                      -9-


 <PAGE>



                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


The components of the net deferred tax assets  recorded under SFAS No. 109 as of
June 30, 1998 are as follows (in thousands):

   Net operating loss carryforward                                $     8,240
   Reserves on other assets and for possible credit losses              3,552
   Deferred revenue                                                       616
   Reserve for uncollectible accounts                                     208
                                                               -----------------
   Deferred tax assets                                            $    12,616
   Valuation allowance                                                (12,616)
                                                               -----------------
                                                                  $      -
                                                               =================

The Company  recorded a valuation  allowance  to fully  reserve its net deferred
assets.  Under SFAS No. 109, this valuation allowance will be adjusted in future
years, as appropriate. However, the timing and extent of such future adjustments
can not presently be determined.

8.  Employee Benefit Plans

1998 Long-Term Incentive Share Plan

On May 23, 1997, the Board of Trustees adopted the 1997 Long-Term Incentive Plan
(the "Incentive Share Plan"),  which became effective upon shareholder  approval
on July 15, 1997 at the 1997 annual  meeting of  shareholders  (the "1997 Annual
Meeting").  The  Incentive  Share Plan permits the grant of  nonqualified  share
option  ("NQSO"),  incentive  share  option  ("ISO"),  restricted  share,  share
appreciation right ("SAR"),  performance unit,  performance share and share unit
awards. The Company has reserved an aggregate of 2,000,000 Class A Common Shares
for issuance  pursuant to awards under the Incentive  Share Plan and the Company
Non-Employee  Trustee  Share  Plan.  The  maximum  number of shares  that may be
subject of awards to any employee  during the term of the  Incentive  Share Plan
may not exceed  500,000  shares and the  maximum  amount  payable in cash to any
employee with respect to any performance period pursuant to any performance unit
or performance share award is $1.0 million.

During the quarter  ended June 30,  1998,  the Company  issued an  aggregate  of
82,000  options to  acquire  Class A Common  Shares  with an  exercise  price of
between  $10.00 and $11.38 per share  (which were issued at or above the Class A
Common Share price on the date of the grant).


                                      -10-

 <PAGE>




                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


The following  table  summarizes the activity under the Incentive Share Plan for
the six months ended June 30, 1998:
<TABLE>
<CAPTION>

                                                           Options                 Exercise Price
                                                         Outstanding                  per Share
                                                  --------------------------  --------------------------
<S>                                               <C>                         <C> 
   Outstanding at January 1, 1998                               607,000                  $6.00
   Granted                                                    1,007,250             $10.00 - $11.38
   Exercised                                                         -
   Canceled                                                      57,500             $6.00 - $10.00
                                                  --------------------------  --------------------------
                                                  ==========================  ==========================
   Outstanding at June 30, 1998                               1,556,750             $6.00 - $11.38
                                                  ==========================  ==========================
</TABLE>

9.   Subsequent Event

On July 28, 1998, the Company privately placed 150,000 8.25% Step Up Convertible
Trust  Preferred  Securities  (liquidation  amount $1,000 per security)  with an
aggregate  liquidation  amount of $150 million (the "Convertible Trust Preferred
Securities").  The  Convertible  Trust  Preferred  Securities were issued by the
Company's consolidated  statutory trust subsidiary,  CT Convertible Trust I (the
"Trust"). This private placement transaction was completed concurrently with the
related  issuance  and  sale  to  the  Trust  of the  Company's  8.25%  Step  Up
Convertible Junior Subordinated  Debentures in the aggregate principal amount of
$154,650,000  (the "Convertible  Debentures").  Distributions on the Convertible
Trust  Preferred  Securities  are payable  quarterly in arrears on each calendar
quarter-end  and correspond to the payments of interest made on the  Convertible
Debentures,  the sole assets of the Trust. Distributions are payable only to the
extent payments are made in respect to the Convertible Debentures.

The Company  received  $145.2  million in net  proceeds,  after  original  issue
discount  and  transaction   expenses,   pursuant  to  the  above  transactions,
reflecting an original issue discount of 3% from the  liquidation  amount of the
Convertible Trust Preferred Securities.  The proceeds were initially used to pay
down the Company's Credit Facilities. The Convertible Trust Preferred Securities
are  convertible  at any time by the holders  thereof into the Company's  listed
Class  A  Common  Shares  at a  conversion  price  of  $11.70.  The  Convertible
Debentures have a 20-year  maturity and are  non-callable  for five years.  Upon
repayment of the  Convertible  Debentures  at maturity or upon  redemption,  the
proceeds of such repayment or payment shall be  simultaneously  paid and applied
to redeem,  among other things, the Convertible Trust Preferred  Securities.  If
the securities  have not been redeemed by September 30, 2004,  the  distribution
rate will step up by 0.75% per  annum.  The 3% ($4.5  million)  discount  on the
issuance  will be amortized  over the life of the  Convertible  Trust  Preferred
Securities or 20 years.




                                      -11-

 <PAGE>





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

         The  following  discussion  should  be read  in  conjunction  with  the
consolidated  financial statements and notes thereto appearing elsewhere in this
Form 10-Q.  Historical  results set forth are not necessarily  indicative of the
future  financial  position  and  results  of  operations  of the  Company.  The
following  discussion  reflects  the  reclassification  on July 15,  1997 of the
Company's  common  shares of beneficial  interest,  $1.00 par value ("Old Common
Shares"), as class A common shares of beneficial interest,  $1.00 par value (the
"Class A Common Shares").

Recent Developments

         On  January  3,  1997,  Capital  Trust  Investors  Limited  Partnership
("CTILP"),  an affiliate of Equity Group  Investments,  Inc.  ("EGI") and Samuel
Zell,  purchased  from the Company's  former  parent,  6,959,593  Class A Common
Shares (representing  approximately 76% of the  then-outstanding  Class A Common
Shares) for an aggregate  purchase price of $20,222,011.  Prior to the purchase,
which was  approved  by the  then-incumbent  Board of  Trustees,  EGI and Victor
Capital Group, L.P. ("Victor Capital") presented to the Company's then-incumbent
Board of Trustees a proposed new business  plan in which the Company would cease
to be a REIT and instead become a specialty  finance company designed  primarily
to take advantage of  high-yielding  mezzanine  investment and other real estate
asset  opportunities  in  commercial  real estate.  EGI and Victor  Capital also
proposed that they provide the Company with a new  management  team to implement
the business  plan and that they invest  through an affiliate a minimum of $30.0
million in a new class of preferred shares to be issued by the Company.

         The Board of Trustees  approved CTILP's purchase of the former parent's
Class A Common  Shares,  the new business  plan and the issuance of a minimum of
$30.0  million of a new class of  preferred  shares of the  Company at $2.69 per
share,  such shares to be convertible  into Class A Common Shares of the Company
on a one-for-one basis. The Company subsequently agreed that,  concurrently with
the consummation of the proposed preferred equity  investment,  it would acquire
for $5.0 million Victor Capital's real estate investment  banking,  advisory and
asset  management   businesses,   including  the  services  of  its  experienced
management team.

         At the  Company's  1997 annual  meeting of  shareholders  ("1997 Annual
Meeting"), the Company's shareholders approved the investment, pursuant to which
the Company  would issue and sell up to  approximately  $34.0 million of class A
9.5% cumulative  convertible preferred shares of beneficial interest,  $1.00 par
value ("Class A Preferred Shares"),  to Veqtor Finance Company,  LLC ("Veqtor"),
an  affiliate  of  Samuel  Zell  and  the  principals  of  Victor  Capital  (the
"Investment"). The Company's shareholders also approved the amended and restated
declaration of trust, which, among other things,  reclassified the Company's Old
Common  Shares  as Class A Common  Shares  and  changed  the  Company's  name to
"Capital Trust."

         Immediately  following  the 1997 Annual  Meeting,  the  Investment  was
consummated;  12,267,658  Class A  Preferred  Shares  were sold to Veqtor for an
aggregate  purchase  price  of  $33,000,000.  Concurrently  with  the  foregoing
transaction,  Veqtor purchased the 6,959,593 Class A Common Shares held by CTILP
for an aggregate purchase price of approximately  $21.3 million.  As a result of
these   transactions,   currently,   Veqtor  beneficially  owns  19,227,251  (or
approximately  63%) of the  outstanding  voting  shares of the  Company.  Veqtor
funded the


                                      -12-

 <PAGE>




approximately  $54.3  million  aggregate  purchase  price for the Class A Common
Shares and Class A Preferred  Shares with $5.0 million of capital  contributions
from its  members  and $50.0  million of  borrowings  under the 12%  convertible
redeemable notes (the "Veqtor Notes") issued to institutional investors. In June
1998,  the  Veqtor  Notes  were  converted  into  preferred  units of  Veqtor by
agreement between the common members of Veqtor and the institutional  investors.
Pursuant to an amended and  restated  limited  liability  company  agreement  of
Veqtor,  the Veqtor notes were  converted  into  preferred  units of Veqtor (the
"Veqtor  Preferred  Units") and the  institutional  investors  were  admitted as
preferred  members  of  Veqtor.  Veqtor  may in the  future  redeem  the  Veqtor
Preferred Units for an aggregate of 9,899,710 shares (assuming redemption on the
earliest  possible date, July 16, 1999). The common members of Veqtor and Veqtor
agreed with the Company in December 1997 that Veqtor should redeem the preferred
units then authorized by the original  limited  liability  company  agreement of
Veqtor in effect at such time at the  earliest  date upon  which  Veqtor has the
right to effectuate  such  redemption.  Veqtor has confirmed to the Company that
the foregoing  agreement  obligates  Veqtor to redeem the Veqtor Preferred Units
according to the timetable specified therein.

         In  addition,  immediately  following  the  1997  Annual  Meeting,  the
acquisition  of the real  estate  services  businesses  of  Victor  Capital  was
consummated  and a new  management  team was appointed by the Company from among
the ranks of Victor  Capital's  professional  team and  elsewhere.  The  Company
thereafter  immediately  commenced full  implementation  of its current business
plan  under  the  direction  of its  newly  elected  board of  trustees  and new
management team.

         After the 1997 Annual  Meeting,  the Company  completed two significant
financing  and capital  raising  transactions.  As of September  30,  1997,  the
Company  obtained  a $150  million  line of credit  ("Credit  Facility")  from a
commercial  lender,  which was  subsequently  increased  to $250  million  as of
January 1, 1998 and $300 million as of June 22, 1998. On December 16, 1997,  the
Company completed a public offering of 9,000,000 Class A Common Shares resulting
in net proceeds to the Company of approximately $91.4 million.  This significant
source of borrowed  funds and  infusion of cash  allowed the Company to commence
full scale  operations as a specialty  finance  company  pursuant to its current
business plan.

         On July 28, 1998,  the Company  privately  placed 150,000 8.25% Step Up
Convertible Trust Preferred Securities  (liquidation amount $1,000 per security)
with an aggregate  liquidation  amount of $150 million (the  "Convertible  Trust
Preferred  Securities").  The Convertible Trust Preferred Securities were issued
by the Company's consolidated statutory trust subsidiary, CT Convertible Trust I
(the "Trust").  This private  placement  transaction was completed  concurrently
with the related  issuance and sale to the Trust of the Company's  8.25% Step Up
Convertible Junior Subordinated  Debentures in the aggregate principal amount of
$154,650,000  (the "Convertible  Debentures").  Distributions on the Convertible
Trust  Preferred  Securities  are payable  quarterly in arrears on each calendar
quarter-end  and correspond to the payments of interest made on the  Convertible
Debentures,  the sole assets of the Trust. Distributions are payable only to the
extent payments are made in respect to the Convertible Debentures.

         The Company  received  $145.2  million in net proceeds,  after original
issue discount and  transaction  expenses,  pursuant to the above  transactions,
reflecting an original issue discount of 3% from the  liquidation  amount of the
Convertible Trust Preferred Securities.  The proceeds were initially used to pay
down the Company's Credit Facilities. The Convertible Trust Preferred


                                      -13-

 <PAGE>




Securities are convertible at any time by the holders thereof into the Company's
listed Class A Common Shares at a conversion  price of $11.70.  The  Convertible
Debentures have a 20-year  maturity and are  non-callable  for five years.  Upon
repayment of the  Convertible  Debentures  at maturity or upon  redemption,  the
proceeds of such repayment or payment shall be  simultaneously  paid and applied
to redeem,  among other things, the Convertible Trust Preferred  Securities.  If
the securities  have not been redeemed by September 30, 2004,  the  distribution
rate will step up by 0.75% per  annum.  The 3% ($4.5  million)  discount  on the
issuance  will be amortized  over the life of the  Convertible  Trust  Preferred
Securities or 20 years.

Overview of Financial Condition

         During  the six months  ended  June 30,  1998,  the  Company  completed
eighteen new loan and  investment  transactions  totaling  approximately  $436.7
million and provided $7.4 million of additional fundings on four existing loans.
The Company funded $410.6 million of the foregoing loans and investments through
June 30, 1998,  which enabled the Company to grow its assets from $317.4 million
to $637.3 million.  The significant infusion of cash from the public offering of
Class A Common  Shares in  December  1997  allowed  the  Company  to expand  its
specialty finance company operations.  The equity capital provided by the public
offering,  used in  combination  with  additional  borrowings  under the  Credit
Facilities (as defined below) and repurchase  financing,  allowed the Company to
make the investments described below.

         Since  December 31, 1997,  the Company has  identified,  negotiated and
committed to fund or acquire  eighteen loan and investment  transactions.  These
include eight Mortgage Loan transactions totaling $153.5 million (of which $16.1
million remains  unfunded at June 30, 1998),  eight Mezzanine Loan  transactions
totaling  $246.9  million (of which $17.4 million  remains  unfunded at June 30,
1998), and two acquisitions of three classes of subordinated interests issued by
a financial asset  securitization  investment trust totaling $36.3 million.  The
Company also funded $7.4 million of commitments  under four existing loans.  The
Company believes that these  investments will provide  investment  yields within
the Company's  target range of 400 to 600 basis points above LIBOR.  The Company
maximizes  its return on equity by utilizing  its existing cash on hand and then
employing leverage on its investments (employing a cash optimization model). The
Company may make  investments  with yields that fall  outside of the  investment
range set forth above,  but that  correspond with the level of risk perceived by
the Company to be inherent in such  investments.  At June 30, 1998,  the Company
had  outstanding  loans and  investments  totaling  in  excess of $581  million,
additional  commitments for fundings on outstanding loans of approximately $45.4
million and a $28.0  million  commitment  to originate a new  mortgage  loan (of
which $23.0 million was funded in early July 1998).

         When possible,  in connection with the acquisition of investments,  the
Company obtains seller financing in the form of repurchase  agreements.  Four of
the  transactions  completed during the six months ended June 30, 1998 described
above were  financed  in this  manner  representing  total  original  repurchase
financings  of $41.8  million.  These  financings  are  generally  completed  at
discounted terms as compared to those available under the Credit Facilities.

         Effective  January 1, 1998,  pursuant to an amended and restated credit
agreement, the Company increased its line of credit under the Credit Facility to
$250 million and subsequently  increased the facility to $300 million  effective
June  22,  1998.  An  additional  commitment  fee was paid  when  the  Company's
borrowings exceeded $250 million. The Credit Facility provides


                                      -14-

 <PAGE>




for advances to fund lender-approved  loans and investments made by the Company.
The Credit Facility expires on December 31, 2000.

         On June  8,  1998,  the  Company  entered  into  an  additional  credit
agreement with another  commercial  lender that provides for a $300 million line
of credit that expires in November 1999 (the "Second Credit  Facility"  together
with the Credit Facility,  the "Credit Facilities").  The Second Credit Facility
provides for advances to fund lender-approved  loans and investments made by the
Company (such loans and investments together with loans and investments approved
under the Credit Facility, "Funded Portfolio Assets").

         The Company incurred an initial  commitment fee upon the signing of the
Second  Credit  Facility  and an  additional  commitment  fee  will be due  when
borrowings  exceed $250 million.  Future  repayments and  redrawdowns of amounts
previously  subject to the  drawdown fee will not require the Company to pay any
additional  fees.  The Second  Credit  Facility  provides  for  margin  calls on
asset-specific  borrowings  in the event of asset  quality  and/or  market value
deterioration as determined under the Second Credit Facility.  The Second Credit
Facility  contains  customary  representations  and  warranties,  covenants  and
conditions  and events of default.  The Second  Credit  Facility also contains a
covenant  obligating  the Company to avoid  undergoing an ownership  change that
results in Craig M.  Hatkoff,  John R. Klopp or Samuel Zell no longer  retaining
their senior offices and trusteeships  with the Company and practical control of
the Company's business and operations.

         At June 30,  1998,  the  Company  had  $353.9  million  of  outstanding
borrowings under the Credit Facilities.

         As of  June  30,  1998,  certain  of  the  Company's  loans  and  other
investments  have  been  hedged  so  that  the  assets  and  the   corresponding
liabilities  were matched at floating rates over LIBOR.  The Company has entered
into interest rate swap agreements for notional amounts  totaling  approximately
$87.4  million with  financial  institution  counterparties  whereby the Company
swapped fixed rate instruments, which averages approximately 6.04%, for floating
rate  instruments  based on the London  Interbank  Offered Rate  ("LIBOR").  The
agreements mature at varying times from December 1998 to July 2008.

         As of January 1, 1997,  the  Company's  real  estate  portfolio,  which
included two commercial  properties,  was carried at a book value of $8,585,000.
The portfolio  included a shopping  center in  Sacramento,  California and a 60%
interest in a mixed-use  retail  property in  Kirkland,  Washington.  During the
first  quarter,  these two  commercial  properties  were sold. The proceeds from
these  sales  were  invested  in  mortgage  loans and in liquid  mortgage-backed
securities.


                                      -15-

 <PAGE>





Comparison of the Six and Three Months Ended June 30, 1998 to the
     Six and Three Months Ended June 30, 1997

         The Company  reported net income  allocable to Class A Common Shares of
$6,129,000  for the six months  ended June 30, 1998,  an increase of  $6,989,000
from the net loss  allocable  to Class A Common  Shares of $860,000  for the six
months ended June 30, 1997. The Company reported net income allocable to Class A
Common  Shares of  $4,240,000  for the three  months  ended  June 30,  1998,  an
increase of $4,592,000,  from the net loss allocable to Class A Common Shares of
$352,000 for the three months ended June 30, 1997.  These changes were primarily
the  result of the  revenues  generated  from  loans and other  investments  and
significant advisory and investment banking fees.

         Net income from loans and other  investments  increased  $12,370,000 to
$12,446,000  for the six months ended June 30, 1998 over the $76,000 for the six
months  ended  June 30,  1997.  Net  income  from  loans and  other  investments
increased $7,510,000 to $7,550,000 for the three months ended June 30, 1998 over
the $40,000 for the three months ended June 30, 1997. This increase is primarily
attributable to the revenue earned by the Company from new loans and investments
originated  or acquired by the Company that  increased by more than $550 million
from June 30, 1997 to June 30, 1998.  The  increase in net income was  partially
offset by the interest paid on repurchase  agreements and the Credit  Facilities
during the six months and quarter ended June 30, 1998.  No interest  expense for
these types of  borrowings  was incurred  during the six months or quarter ended
June 30, 1997.

         During the six months ended June 30,  1998,  other  revenues  increased
$8,854,000 to $9,330,000  over the same period in 1997. The increase  during the
three months ended June 30, 1998 over the same period in 1997 was  $5,769,000 to
$6,100,000.  The increase  for the six months ended June 30, 1998 was  primarily
due to the  addition of  $8,650,000  of advisory  and  investment  banking  fees
generated by Victor  Capital and its related  subsidiaries,  which was partially
offset by a $305,000 decrease in rental income as the Company sold its remaining
rental  properties  during the first  quarter  of 1997.  The sales of the rental
properties in the first  quarter of 1997  resulted in the Company  recognizing a
loss of $432,000.  The Company sold a shopping center in Sacramento,  California
and  recognized  a net loss of  approximately  $34,000.  The Company also sold a
retail  property  located in  Kirkland,  Washington,  resulting in a net loss of
approximately $398,000, the majority of which was attributable to transfer taxes
and the elimination of unamortized tenant improvements and leasing  commissions.
The increase for the three months ended June 30, 1998 was  primarily  due to the
addition of  $5,790,000  of advisory and  investment  banking fees  generated by
Victor Capital and its related subsidiaries.

         Other expenses  increased from $1,412,000 for the six months ended June
30, 1997 to $8,820,000  for six months ended June 30, 1998 and from $723,000 for
the three  months ended June 30, 1997 to  $4,947,000  for the three months ended
June 30, 1998.  The increase was  primarily  due to the  additional  general and
administrative  expenses  necessary for the  commencement  and  continuation  of
full-scale  operations as a specialty finance company,  the largest component of
such expenses is employee  salaries and related  costs,  and the increase in the
provision for possible  credit  losses.  As of June 30, 1998, the Company had 42
full time  employees as compared to none at June 30,  1997.  The  provision  for
possible credit losses was $1,240,000 for the six months ended June 30, 1998 and
was $760,000  for the three  months ended June 30, 1998 as the Company  provided
reserves on its loan and investment portfolio pursuant to


                                      -16-

 <PAGE>




its reserve policy. The Company had no provision for possible credit loss in the
quarter or six months ended June 30, 1997.

         In 1997,  the  Company  did not incur any income tax expense or benefit
associated  with the loss it incurred due to the  uncertainty  of realization of
net  operating  loss  carryforwards.  In the six and three months ended June 30,
1998, the Company accrued $5,259 and 3,679, respectively,  of income tax expense
for federal,  state and local income taxes.  For federal  purposes,  the Company
utilized one half of the expected net operating loss carryforward to be utilized
in 1998 in  calculating  the accrual for the six months  ended June 30, 1998 and
one quarter of the expected net operating  loss  carryforward  to be utilized in
1998 in calculating the accrual for the three months ended June 30, 1998.

         The preferred share dividend and dividend  requirement arose in 1997 as
a result of the Company's issuance of $33 million of Class A Preferred Shares on
July 15, 1997. Dividends accrue on these shares at a rate of 9.5% per annum on a
per share price of $2.69 for the 12,267,658 shares outstanding.

Liquidity and Capital Resources

         At June 30,  1998,  the Company  had  $9,804,000  in cash.  The primary
sources of  liquidity  for the  Company  for the  remainder  of 1998,  which the
Company  believes will  adequately meet future  operating  liquidity and capital
resource  requirements,  will be cash on hand,  cash generated from  operations,
interest payments received on its investments, loans and securities,  additional
borrowings under the Company's  Credit  Facilities and the $145.2 million in net
proceeds,  after  original  issue discount and  transaction  expenses,  from the
issuance of the Convertible Trust Preferred  Securities.  The primary demands on
the Company's capital resources will be the funding required for the origination
or acquisition of loans and other  investments as the Company continues with its
specialty finance  operations and the growth of its portfolio of loans and other
investments.

         The Company  experienced a net decrease in cash of $39,464,000  for the
six months ended June 30, 1998,  compared to $2,639,000 for the six months ended
June 30, 1997.  This use of cash was  primarily  due to the  utilization  of the
proceeds of the Class A Common Share  offering in the fourth  quarter of 1997 in
making loans and other investments during the first six months of 1998 offset by
additional  borrowings.  Cash  provided by operating  activities  during the six
months ended June 30, 1998 increased by $6,596,000 to $6,465,000, from cash used
in operating  activities of $131,000 during the same period of 1997. For the six
months ended June 30, 1998, cash used in investing  activities was $351,830,000,
an  increase of  $311,140,000  from  $40,690,000  during the same period in 1997
primarily the result of the loans and other investments completed since December
31, 1997. The increase in cash provided by financing activities, which increased
$267,719,000 to $305,901,000 from $38,182,000, was due primarily to the proceeds
of repurchase obligations and net borrowings under the Credit Facilities.

         At June 30,  1998,  the Company  has three  outstanding  notes  payable
totaling  $14,611,000,  outstanding  borrowings  on  the  Credit  Facilities  of
$353,894,000 and outstanding repurchase obligations of $105,954,000.


                                      -17-

 <PAGE>





PART II. OTHER INFORMATION

ITEM 1:       Legal Proceedings

                           None

ITEM 2:       Changes in Securities

                           None

ITEM 3:       Defaults Upon Senior Securities

                           None

ITEM 4:       Submission of Matters to a Vote of Security Holders

                           None

ITEM 5:       Other Information

                           None

ITEM 6:       Exhibits and Reports on Form 8-K

     (a)   Exhibits

        Exhibit
        Number                                             Description


         10.1         Master Loan and  Security  Agreement,  dated as of June 8,
                      1998,  between  the Company  and Morgan  Stanley  Mortgage
                      Capital Inc.

         10.2         CMBS Loan  Agreement,  dated as of June 30, 1998,  between
                      the  Company  and  Morgan  Stanley  &  Co.   International
                      Limited.

         10.3         First Amendment to Amended and Restated Credit  Agreement,
                      dated as of June 22, 1998,  between the Company and German
                      American Capital Corporation.

         11.1         Statements  regarding  computation of earnings  (loss) per
                      share


         27.1         Financial Data Schedules



                                      -18-


<PAGE>





     (b)   Reports on Form 8-K

          During the fiscal  quarter ended June 30, 1998, the Company filed five
          Current Reports on Form 8-K:

          (1)     Current  Report on Form 8-K,  dated March 20,  1998,  as filed
                  with the Commission on April 6, 1998,  reporting  under Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding in part of a subordinate acquisition loan obligation.

          (2)     Current  Report on Form 8-K,  dated April 21,  1998,  as filed
                  with the Commission on April 23, 1998,  reporting under Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding of a junior mezzanine loan obligation.

          (3)     Current  Report on Form 8-K, dated May 14, 1998, as filed with
                  the  Commission  on  May  22,  1998,  reporting  under  Item 2
                  "Acquisition  or Disposition  of Assets" the  acquisition of a
                  subordinate interest in a mortgage loan and tenant improvement
                  facility.

          (4)     Current  Report on Form 8-K, dated June 2, 1998, as filed with
                  the  Commission  on June  12,  1998,  reporting  under  Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding  in  part  of  a  first   mortgage   acquisition   and
                  improvements loan.

          (5)     Current Report on Form 8-K, dated June 16, 1998, as filed with
                  the  Commission  on June  24,  1998,  reporting  under  Item 2
                  "Acquisition  or  Disposition of Assets" the  origination  and
                  funding of a mezzanine loan.




                                      -19-


<PAGE>





                                   SIGNATURES

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

                                      CAPITAL TRUST



August 12. 1998                       /s/ John R. Klopp
                                      -----------------
Date                                  John R. Klopp
                                      Chief Executive Officer


                                      /s/ Edward L Shugrue III
                                      ------------------------
                                      Edward L. Shugrue III
                                      Managing Director and
                                      Chief Financial Officer




                                      -20-
    
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers

         The  Maryland  General  Corporation  Law  ("MGCL")  permits a  Maryland
corporation to include in its charter a provision  limiting the liability of its
directors and officers to the corporation and its stockholders for money damages
except for liability resulting from (a) actual receipt of an improper benefit or
profit in money,  property or services or (b) active and  deliberate  dishonesty
established by a final  judgment as being  material to the cause of action.  The
charter of Capital  Trust,  Inc. (the "New  Company")  contains such a provision
which eliminates such liability to the maximum extent permitted by Maryland law.

         The charter of the New  Company  authorizes  it, to the maximum  extent
permitted  by  Maryland  law,  to  obligate  itself to  indemnify  and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any present or former director,  trustee,  officer,  agent, employee or plan
administrator  of the New Company or (b) any  individual  who, at the request of
the New  Company,  serves  or has  served  in any of  these  capacities  another
corporation,  partnership,  joint venture,  trust,  employee benefit plan or any
other  enterprise.  The Bylaws of the New  Company  obligate  it, to the maximum
extent  permitted by Maryland  law, to  indemnify  (which,  consistent  with the
provisions of the charter,  the New Company  considers to include the obligation
to pay or reimburse  reasonable  expenses in advance of final  disposition  of a
proceeding)  (a) any present or former director or officer of the New Company or
(b) any individual who, at the request of the New Company,  serves or has served
another corporation,  partnership, joint venture, trust or other enterprise as a
director or officer.

   
         The MGCL requires a corporation (unless its charter provides otherwise,
which the  Charter  does not) to  indemnify  a director  or officer who has been
successful,  on the merits or  otherwise,  in the defense of any  proceeding  to
which he is made a party by reason of his  service  in that  capacity.  The MGCL
permits a  corporation  to  indemnify  its  present  and  former  directors  and
officers,  among others, against judgements,  penalties,  fines, settlements and
reasonable  expenses actually incurred by them in connection with any proceeding
to which  they may be made a party by reason of their  service in those or other
capacities unless it is established that (a) the act or omission of the director
or officer was material to the matter giving rise to the  proceeding and (i) was
committed  in bad  faith  or (ii)  was  the  result  of  active  and  deliberate
dishonesty,  (b) the director or officer actually  received an improper personal
benefit  in  money,  property  or  services  or (c) in the case of any  criminal
proceeding, the director or officer had reasonable cause to believe that the act
or omission was unlawful. However under the MGCL, a Maryland corporation may not
indemnify  for  an  adverse  judgment  in a  suit  by or in  the  right  of  the
corporation  or for a judgment of liability on the basis that  personal  benefit
was improperly received, unless in either case a court order indemnification and
then only for expenses.  In addition,  the MGCL permits a corporation to advance
reasonable  expenses to a director or officer upon the corporation's  receipt of
(a) a written  affirmation  by the  director or officer of his good faith belief
that he has met the standard of conduct  necessary  for  indemnification  by the
corporation,  and (b) a written undertaking by him or on his behalf to repay the
amount  paid  or  reimbursed  by  the  corporation  if it  shall  ultimately  be
determined that the standard of conduct was not met.
    

         The New Company has a  claims-made  directors  and  officers  liability
insurance  policy that  insures  the  trustees  and  officers of the New Company
against loss from claimed insured  wrongful acts and insures the New Company for
indemnifying  the trustees and officers  against such loss.  The policy limit of
liability is $5,000,000  each policy year and is subject to exceptions  for each
loss of $100,000,  or $250,000 with respect to securities  laws related  losses,
for the New Company.


   
                                      II-1

<PAGE>



Item 21.  Exhibits and Financial Statement Schedules

         (a)      Exhibits

Exhibit Number         Description

      2.1              Interest Purchase  Agreement,  dated as of June 16, 1997,
                       by and  between  John R.  Klopp,  Craig M.  Hatkoff,  and
                       Valentine  Wildove &  Company,  Inc.  and  Capital  Trust
                       (filed as Exhibit 2.1 to Capital  Trust's  Current Report
                       on Form  8-K  filed on July  30,  1997  and  incorporated
                       herein by reference).

   
    **2.2              Agreement and Plan of Merger, by and among Capital Trust,
                       the  Registrant  and the  Captrust  Limited  Partnership,
                       dated as of August __, 1998  (included  as Annex A to the
                       proxy   statement/prospectus   forming   part   of   this
                       registration   statement  and   incorporated   herein  by
                       reference).

    **3.1              Form of Amended and  Restated  Charter of the  Registrant
                       (included   as   Exhibit  A  in  Annex  A  to  the  proxy
                       statement/prospectus  forming  part of this  registration
                       statement and incorporated herein by reference).
    

    **3.2              Form of Amended and  Restated  By-Laws of the  Registrant
                       (included   as   Exhibit  B  in  Annex  A  to  the  proxy
                       statement/prospectus  forming  part of this  registration
                       statement and incorporated herein by reference).

      3.3              Amended and Restated Declaration of Trust, dated July 15,
                       1997,  of Capital  Trust (filed as Exhibit 3.1 to Capital
                       Trust's Current Report on Form 8-K filed on July 15, 1997
                       and incorporated herein by reference).

      3.4              By-Laws of Capital Trust (filed as Exhibit 3.2 to Capital
                       Trust's Current Report on Form 8-K filed on July 15, 1997
                       and incorporated herein by reference).

   

   ***4.1              Form of Articles  Supplementary  with  respect to Class A
                       9.5%  Cumulative   Convertible  Preferred  Stock  of  the
                       Registrant (included as Exhibit C in Annex A to the proxy
                       statement  prospectus  forming part of this  registration
                       statement and incorporated herein by reference).

   ***4.2              Form of Articles  Supplementary  with  respect to Class B
                       9.5% Cumulative Convertible Non-Voting Preferred Stock of
                       the  Registrant  (included as Exhibit D in Annex A to the
                       proxy   statement   prospectus   forming   part  of  this
                       registration   statement  and   incorporated   herein  by
                       reference).
    

      4.3              Certificate of Designation, Preferences and Rights of the
                       Class A 9.5% Cumulative  Convertible Preferred Shares and
                       the  Class  B  9.5%  Cumulative   Convertible  Non-voting
                       Preferred  Shares of Capital  Trust (filed as Exhibit 4.2
                       to Capital  Trust's  Current  Report on Form 8-K filed on
                       July 15, 1997 and incorporated herein by reference).

      4.4              Certificate of Trust of CT Convertible  Trust I (filed as
                       Exhibit 4.1 to Capital Trust's Current Report on Form 8-K
                       filed   August  6,  1998  and   incorporated   herein  by
                       reference).
    
   
   
                                  II-2
    
<PAGE>
    
    
    


      4.5              Preferred  Securities Purchase Agreement dated as of July
                       27, 1998 among Capital  Trust,  CT  Convertible  Trust I,
                       Vornado Realty L.P., EOP Limited Partnership, Mellon Bank
                       N.A., as trustee for General Motors Hourly-Rate Employees
                       Pension  Trust,  and  Mellon  Bank N.A.,  as trustee  for
                       General Motors Salaried Employees Pension Trust (filed as
                       Exhibit 4.2 to Capital Trust's Current Report on Form 8-K
                       filed   August  6,  1998  and   incorporated   herein  by
                       reference).

      4.6              Declaration of Trust of CT Convertible Trust I ("CT Trust
                       I") dated as of July 28, 1998 by the Trustees (as defined
                       therein),  Capital  Trust,  as sponsor,  and the holders,
                       from time to time, of undivided  beneficial  interests in
                       CT  Trust I to be  issued  pursuant  to such  Declaration
                       (filed as Exhibit 4.3 to Capital  Trust's  Current Report
                       on Form 8-K filed August 6, 1998 and incorporated  herein
                       by reference).

      4.7              Indenture dated as of July 28, 1998 between Capital Trust
                       and  Wilmington  Trust  Company,  as  trustee  (filed  as
                       Exhibit 4.4 to Capital Trust's Current Report on Form 8-K
                       filed   August  6,  1998  and   incorporated   herein  by
                       reference).

      4.8              Preferred Securities Guarantee Agreement dated as of July
                       28, 1998 by Capital Trust and  Wilmington  Trust Company,
                       as  trustee  (filed as  Exhibit  4.5 to  Capital  Trust's
                       Current  Report  on Form 8-K  filed  August  6,  1998 and
                       incorporated herein by reference).

      4.9              Common  Securities  Guarantee  Agreement dated as of July
                       28,  1998 by  Capital  Trust  (filed  as  Exhibit  4.6 to
                       Capital  Trust's  Current Report on Form 8-K filed August
                       6, 1998 and incorporated herein by reference).

   ***5.1              Opinion of Ballard Spahr Andrews & Ingersoll, LLP.

   ***8.1              Opinion of Battle Fowler LLP.
    

     10.1              Preferred Share Purchase Agreement,  dated as of June 16,
                       1997,  by and between  Capital  Trust and Veqtor  Finance
                       Company,  LLC (filed as Exhibit  10.1 to Capital  Trust's
                       Current  Report  on Form 8-K  filed on July 30,  1997 and
                       incorporated herein by reference).

     10.2              Non-Negotiable  Notes of Capital Trust payable to John R.
                       Klopp,  Craig M. Hatkoff and Valentine Wildove & Company,
                       Inc.  (filed as Exhibit 10.2 to Capital  Trust's  Current
                       Report   on  Form  8-K   filed  on  July  30,   1997  and
                       incorporated herein by reference).

     10.3              Capital  Trust 1997  Long-Term  Incentive  Share Plan, as
                       amended (filed as Exhibit 10.1 to Capital Trust's Current
                       Report   on  Form  8-K   filed  on  July  15,   1997  and
                       incorporated herein by reference).

     10.4              Capital  Trust 1997  Non-Employee  Trustee Share Plan, as
                       amended (filed as Exhibit 10.2 to Capital Trust's Current
                       Report   on  Form  8-K   filed  on  July  15,   1997  and
                       incorporated herein by reference).

     10.5              Employment  Agreement,  dated as of July 15, 1997, by and
                       between Capital Trust and John R. Klopp (filed as Exhibit
                       10.5 to Capital  Trust's  Registration  Statement on Form
                       S-1 filed on October 6, 1997 and  incorporated  herein by
                       reference).
    
    
    
                                      II-3
    
 <PAGE>
    
    
    
    
     10.6              Employment  Agreement,  dated as of July 15, 1997, by and
                       between  Capital  Trust  and Craig M.  Hatkoff  (filed as
                       Exhibit 10.6 to Capital Trust's Registration Statement on
                       Form S-1 filed on October 6, 1997 and incorporated herein
                       by reference).

     10.7              Consulting  Agreement,  dated as of July 15, 1997, by and
                       between  Capital Trust and Gary R.  Garrabrant  (filed as
                       Exhibit 10.7 to Capital Trust's Registration Statement on
                       Form S-1 filed on October 6, 1997 and incorporated herein
                       by reference).

     10.8              Sublease, dated as of July 29, 1997, between New York Job
                       Development  Authority  and Victor  Capital  Group,  L.P.
                       (filed as Exhibit  10.8 to Capital  Trust's  Registration
                       Statement  on Form  S-1  filed  on  October  6,  1997 and
                       incorporated herein by reference).

   
     10.9              Amended  and  Restated  Credit  Agreement,  dated  as  of
                       January  1,  1998,   between  Capital  Trust  and  German
                       American Capital  Corporation  ("GACC") (filed as Exhibit
                       10.1 to Capital  Trust's Current Report on Form 8-K filed
                       on  March   18,   1998   and   incorporated   herein   by
                       reference),as  amended by First  Amendment to Amended and
                       Restated  Credit  Agreement,  dated as of June 22,  1998,
                       between the Capital Trust and GACC (filed as Exhibit 10.3
                       to Capital Trust's Quarterly Report on Form 10-Q filed on
                       August 14, 1998 and incorporated herein by reference).

    
     10.10             Employment  Agreement,  dated as of July 15, 1997, by and
                       between  Capital  Trust  and  Donald J.  Meyer  (filed as
                       Exhibit  10.10  to  Capital  Trust's  Amendment  No. 2 to
                       Registration  Statement  on Form S-1 filed on December 9,
                       1997 and incorporated herein by reference).

   

     10.11             Master Loan and Security  Agreement,  dated as of June 8,
                       1998,  between Capital Trust and Morgan Stanley  Mortgage
                       Capital Inc.  (filed as Exhibit  10.1 to Capital  Trust's
                       Quarterly  Report on Form 10-Q filed  August 14, 1998 and
                       incorporated herein by reference).

     10.12             CMBS Loan Agreement,  dated as of June 30, 1998,  between
                       Capital  Trust and  Morgan  Stanley  & Co.  International
                       Limited  (filed  as  Exhibit  10.2  to  Capital   Trust's
                       Quarterly  Report on Form 10-Q filed  August 14, 1998 and
                       incorporated herein by reference).

     10.13             Co-Investment  Agreement  dated as of July 28, 1998 among
                       Capital Trust, Vornado Realty L.P., EOP Operating Limited
                       Partnership,  and General  Motors  Investment  Management
                       Corporation,  as  agent  for and for the  benefit  of the
                       Pension Plans (as defined therein) (filed as Exhibit 10.1
                       to  Capital  Trust's  Current  Report  on Form 8-K  filed
                       August 6, 1998 and incorporated herein by reference).

     10.14             Registration  Rights  Agreement dated as of July 28, 1998
                       among Capital  Trust,  Vornado  Realty L.P.,  EOP Limited
                       Partnership,  Mellon  Bank N.A.,  as trustee  for General
                       Motors  Hourly-Rate  Employes  Pension Trust, and Mellon
                       Bank  N.A.,  as  trustee  for  General  Motors   Salaried
                       Employes Pension Trust (filed as Exhibit 10.2 to Capital
                       Trust's  Current  Report on Form 8-K filed August 6, 1998
                       and incorporated herein by reference).

        
    
   
                                      II-4
    
<PAGE>
    
    
    
       
      21.1             Subsidiaries  of Capital  Trust (filed as Exhibit 21.1 to
                       Capital Trust's Amendment No. 2 to Registration Statement
                       on Form S-1 filed on  December  9, 1997 and  incorporated
                       herein by reference).

    **23.1             Consent of PricewaterhouseCoopers LLP.
    

    **23.2             Consent of Ernst & Young L.L.P.

      23.3             Consent of Ballard Spahr Andrews & Ingersoll,  LLP (to be
                       included in Exhibit 5.1).

      23.4             Consent of Battle  Fowler LLP (to be  included in Exhibit
                       8.1).
   
     *27.1             Financial Data Schedule


    **99.1             Consent of Samuel Zell to serve as Director.

    **99.2             Consent of Jeffrey A. Altman to serve as Director.

    **99.3             Consent of Sheli Z. Rosenberg to serve as Director.

   ***99.4             Consent of Gary R. Garrabrant to serve as Director.

    **99.5             Consent of Martin L. Edelman to serve as Director.

    **99.6             Consent of Lynn B. Sagalyn to serve as Director.

    **99.7             Consent of Craig M. Hatkoff to serve as Director.

   ***99.8             Consent of Steven Roth to serve as Director.

    **99.9             Consent of Thomas E. Dobrowski to serve as Director.

   ***99.10            Form of Proxy Card

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

*        Previously filed.
**       Filed herewith.
***      To be filed by amendment.
    

         (b)      Financial Statement Schedules

                  All schedules are omitted as inapplicable.

Item 22.  Undertakings


   
         (a)  The undersigned registrants hereby undertake:

                  (1) to file,  during any  period in which  offers or sales are
being made, a post-effective amendment to this registration statement:

                  (i) To include any prospectus  required by section 10(a)(3) of
         the Securities Act of 1933;

                  (ii) To reflect in the  prospectus any facts or events arising
         after the  effective  date of the  registration  statement (or the most
         recent post-effective amendment thereof) which,  individually or in the
         aggregate,
    
   
                                      II-5

<PAGE>


   
         represent  a  fundamental  change in the  information  set forth in the
         registration statement.  Notwithstanding the foregoing, any increase or
         decrease in the volume of securities offered (if the total dollar value
         of securities  offered would not exceed that which was  registered) and
         any  deviation  from  the  low or  high  end of the  estimated  maximum
         offering range may be reflected in the form of a prospectus  filed with
         the  Commission  pursuant  to Rule  424(b)  if, in the  aggregate,  the
         changes in volume and price  represent no more than a 20% change in the
         maximum  aggregate  offering  price  set forth in the  "Calculation  of
         Registration Fee" table in the effective registration statement;

                  (iii) To include any material  information with respect to the
         plan of  distribution  not  previously  disclosed  in the  registration
         statement  or  any  material   change  to  such   information   in  the
         registration statement;

         Provided,  however,  that  paragraphs  (a)(1)(i) and  (a)(1)(ii) do not
apply  if the  registration  statement  is on  Form  S-3 or  Form  S-8,  and the
information  required  to be  included in a  post-effective  amendment  by those
paragraphs  is  contained  in periodic  reports  filed with or  furnished to the
Commission  by the  registrant  pursuant  to section 13 or section  15(d) of the
Securities  Exchange  Act of 1934  that are  incorporated  by  reference  in the
registration statement.

                  (2) That, for the purpose of determining  any liability  under
the Securities Act of 1933, each such  post-effective  amendment shall be deemed
to be a new registration  statement  relating to the securities offered therein,
and the  offering  of such  securities  at that  time  shall be deemed to be the
initial bona fide offering thereof.

                  (3) To remove from  registration by means of a  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

         (b)(1) The undersigned  registrant hereby  undertakes as follows:  that
prior to any public  reoffering of the securities  registered  hereunder through
the use of a prospectus which is a part of this registration  statement,  by any
person or party who is deemed to be an  underwriter  within the  meaning of Rule
145(c), the registrant  undertakes that such reoffering  prospectus will contain
the information  called for by the applicable  registration form with respect to
offerings  by  persons  who  may be  deemed  underwriters,  in  addition  to the
information called for by the other items of the applicable form.
    

         (2) The undersigned  registrant  undertakes  that every  prospectus (i)
that is filed  pursuant to paragraph  (1)  immediately  preceding,  or (ii) that
purports to meet the  requirements of Section  10(a)(3) of the Securities Act of
1933 (the  "Act")  and is used in  connection  with an  offering  of  securities
subject to Rule 415,  will be filed as part of an amendment to the  registration
statement and will not be used until such amendment is effective,  and that, for
purposes of determining  any liability  under the Act, each such  post-effective
amendment  shall be deemed to be a new  registration  statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.

   
         (c) Insofar as  indemnification  for liabilities  arising under the Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
registrant  pursuant  to the  provisions  described  under  Item  20  above,  or
otherwise, the registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed  in the Act,  and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the  registrant  of  expenses  incurred  or  paid  by a  director,  officer,  or
controlling  person of the registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the registrant will, unless
in the  opinion  of its  counsel  the matter  has been  settled  by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.
    

   
                                      II-6

<PAGE>


   
         (d) The undersigned  registrant hereby undertakes to supply by means of
a  post-effective  amendment all information  concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.


   
                                      II-7

<PAGE>


                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933,  Registrant
has duly caused this Amendment No.1 to Registration  Statement on Form S-4 to be
signed on its behalf by the undersigned  hereunto duly authorized in the City of
New York, State of New York on August 18, 1998.
    

                                                CAPITAL TRUST, INC.


                                                By:      /s/ John R. Klopp
                                                         Name:   John R. Klopp
                                                         Title:  President


         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement on Form S-4 has been signed by the following  persons in
the capacities indicated and on the dates indicated.

<TABLE>
<CAPTION>
   
        Signatures                      Title                                    Date
        ----------                      -----                                    ----
<S>                             <C>                                           <C>

/s/ John R. Klopp               President and Director (principal executive   August 18, 1998
- --------------------------
John R. Klopp                   officer)

/s/ Edward L. Shugrue III       Treasurer and Director (principal financial   August 18, 1998
- -------------------------
Edward L. Shugrue III           officer)
    
</TABLE>


   
                                      II-8



                                                                    Exhibit 23.1



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  consent  to  the  incorporation  by  reference  in  Amendment  No.  1 to the
Registration  Statement on Form S-4 (No. 333-52619),  of Capital Trust, Inc. and
Subsidiaries  (f/k/a  California  Real Estate  Investment  Trust) of our report,
dated February 14, 1998, in the proxy  statement/prospectus  to be filed as part
of  Amendment  No.  1  to  the  Registration  Statement,  with  respect  to  the
consolidated  balance sheet of Capital Trust and Subsidiaries  (f/k/a California
Real  Estate  Investment  Trust)  as  of  December  31,  1996  and  the  related
consolidated  statements of operations,  shareholders' equity and cash flows for
the years ended  December 31, 1996 and 1995. We also consent to the reference of
our firm under the caption "Experts."




                                                  /s/ PricewaterhouseCoopers LLP


San Francisco, California
August 14, 1998


                                                                    Exhibit 23.2



                         CONSENT OF INDEPENDENT AUDITORS


We consent to the reference of our firm under the caption "Experts" in Amendment
No. 1 to the  Registration  Statement  on Form S-4 (No.  333-52619)  of  Capital
Trust, Inc. and Subsidiaries (f/k/a California Real Estate Investment Trust) and
to the incorporation by reference and inclusion of our report, dated January 23,
1998, in the proxy  statement/prospectus  to be filed as part of Amendment No. 1
to the Registration Statement, with respect to the consolidated balance sheet of
Capital Trust and Subsidiaries  (f/k/a  California Real Estate Investment Trust)
as of December 31, 1997 and the related  consolidated  statements of operations,
shareholders' equity and cash flows for the year ended December 31, 1997.




                                                        /s/ Ernst & Young LLP


New York, New York
August 12, 1998



<PAGE>

                                                                    Exhibit 99.1


                         CONSENT OF NOMINEE FOR DIRECTOR



         The undersigned nominee for director hereby consents to the disclosure
in the Registration Statement on Form S-4 of Capital Trust, Inc. (the
"Registrant") (SEC File No. 333-52619) that the undersigned will become a
director of the Registrant upon consummation of the Reorganization.


/s/  Samuel Zell
- ---------------------                                      Date: August 13, 1998
Samuel Zell

746653.1

<PAGE>


                                                                    Exhibit 99.2


                         CONSENT OF NOMINEE FOR DIRECTOR



         The undersigned nominee for director hereby consents to the disclosure
in the Registration Statement on Form S-4 of Capital Trust, Inc. (the
"Registrant") (SEC File No. 333-52619) that the undersigned will become a
director of the Registrant upon consummation of the Reorganization.


/s/  Jeffrey A. Altman
- -------------------------                                  Date: August 13, 1998
Jeffrey A. Altman

746653.1

<PAGE>


                                                                    Exhibit 99.3


                         CONSENT OF NOMINEE FOR DIRECTOR



         The undersigned nominee for director hereby consents to the disclosure
in the Registration Statement on Form S-4 of Capital Trust, Inc. (the
"Registrant") (SEC File No. 333-52619) that the undersigned will become a
director of the Registrant upon consummation of the Reorganization.


/s/ Sheli Z. Rosenberg
- ---------------------------                                Date: August 13, 1998
Sheli Z. Rosenberg

746653.1

<PAGE>



                                                                    Exhibit 99.5

                         CONSENT OF NOMINEE FOR DIRECTOR



         The undersigned nominee for director hereby consents to the disclosure
in the Registration Statement on Form S-4 of Capital Trust, Inc. (the
"Registrant") (SEC File No. 333-52619) that the undersigned will become a
director of the Registrant upon consummation of the Reorganization.


/s/ Martin L. Edelman
- ----------------------------                               Date: August 13, 1998
Martin L. Edelman

746653.1

<PAGE>


                                                                    Exhibit 99.6

                         CONSENT OF NOMINEE FOR DIRECTOR



         The undersigned nominee for director hereby consents to the disclosure
in the Registration Statement on Form S-4 of Capital Trust, Inc. (the
"Registrant") (SEC File No. 333-52619) that the undersigned will become a
director of the Registrant upon consummation of the Reorganization.


/s/ Lynne B. Sagalyn
- ---------------------------                                Date: August 13, 1998
Lynne B. Sagalyn

746653.1

<PAGE>


                                                                    Exhibit 99.7



                         CONSENT OF NOMINEE FOR DIRECTOR



         The undersigned nominee for director hereby consents to the disclosure
in the Registration Statement on Form S-4 of Capital Trust, Inc. (the
"Registrant") (SEC File No. 333-52619) that the undersigned will become a
director of the Registrant upon consummation of the Reorganization.


/s/ Craig M. Hatkoff
- -----------------------                                    Date: August 13, 1998
Craig M. Hatkoff

746653.1

<PAGE>

                                                                    Exhibit 99.9


                         CONSENT OF NOMINEE FOR DIRECTOR



         The undersigned nominee for director hereby consents to the disclosure
in the Registration Statement on Form S-4 of Capital Trust, Inc. (the
"Registrant") (SEC File No. 333-52619) that the undersigned will become a
director of the Registrant upon consummation of the Reorganization.


/s/ Thomas E. Dobrowski
- -------------------------------                            Date: August 13, 1998
Thomas E. Dobrowski

746653.1


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission