CAPITAL TRUST INC
S-4/A, 1998-12-16
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: CWMBS INC SERIES 1998 7, 8-K, 1998-12-16
Next: MERKERT AMERICAN CORP, 424B4, 1998-12-16





   
    As filed with the Securities and Exchange Commission on December 16, 1998
                           Registration No. 333-52619
    


================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


   
                                 AMENDMENT NO. 3
    


                                       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.

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

776420.4

<PAGE>



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


   
                                                               December __, 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 January 28, 1998
at 10:00 a.m.,  New York City time,  at The Penn Club of New York,  30 West 44th
Street, New York, New York 10036.
    


         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  delineates 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  (the  "Board")  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,  (vi) to approve the Company's 1998  non-employee
share purchase plan, (vii) to approve the Company's share purchase loan plan and
(viii) 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.



776420.4


<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

776420.4


<PAGE>



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


   
                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                         To be held on January 281999
    

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 The
Penn Club of New York, 30 West 44th Street, New York, New York 10036 on January
28,  1999 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 November 12, 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  approve  the
         Company's  1998  non-employee  share  purchase  plan,  as set forth and
         included in the accompanying proxy statement/prospectus.

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


776420.4

<PAGE>



                  (9) 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.

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

   
         The board of trustees of the Company has fixed the close of business on
December 21, 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: December __, 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.

776420.4

<PAGE>



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

                                  CAPITAL TRUST


   
               PROXY STATEMENT FOR ANNUAL MEETING OF SHAREHOLDERS
                         TO BE HELD ON JANUARY 28, 1999
                                ----------------
    

                               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 January 28, 1999 at 10:00
a.m., New York City time, at The Penn Club of New York, 30 West 44th Street, New
York, New York 10036.

         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").  The  Reorganization  is
governed  by the  agreement  and plan of merger,  dated  November 12,  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 December __,  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.
    

         See "Risk  Factors"  beginning on page 8 for certain  information  that
should be considered by shareholders.

   
                                                    (continued on the next page)
                              --------------------
    

         THE  REORGANIZATION AND THE NEW COMPANY STOCK 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 December __, 1998. This
Proxy  Statement/Prospectus is first being mailed to shareholders of the Company
on or about December __, 1998.
    

776420.4


<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  amended  and  restated  1997
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  "Employee  Share  Purchase  Plan")  ("Proposal  6"),  (vi) to approve  the
Company's  1998  non-employee  share  purchase  plan  (the  "Non-Employee  Share
Purchase  Plan")  ("Proposal  7"), (vii) to approve the Company's share purchase
loan plan (the "Loan Plan")  ("Proposal 8"), (viii) 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  9") 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,  the form of Employee Share Purchase Plan is included as Annex E
hereto,  the form of  Non-Employee  Share  Purchase  Plan is included as Annex F
hereto and the form of Loan Plan is included as Annex G 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.


         Pursuant to the Company's  amended and restated  declaration  of trust,
dated as of July 15, 1997 (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 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 Employee  Share
Purchase  Plan,  the  approval of the  Non-Employee  Share  Purchase  Plan,  the
approval of the Loan 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,  L.L.C., a limited liability company controlled
by the officers and  trustees of the Company and 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 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, the Employee
Share  Purchase  Plan,  the  Non-Employee Share Purchase Plan, the Loan Plan and
the  election  of the  Nominees  and the  ratification  of Ernst & Young  LLP as
independent auditors by the required vote under the Current Declaration of Trust
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 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

776420.4
                                      -ii-

<PAGE>



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 10016 (TELEPHONE: (212) 655-0220).

776420.4
                                      -iii-

<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                              PAGE

<S>                                                                                                           <C>

AVAILABLE INFORMATION.........................................................................................-vii-

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

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......................................................................................7
         Approval of Proposals Assured............................................................................7

RISK FACTORS......................................................................................................8
         Effects of Change of Legal Form of Organization..........................................................8
         No Appraisal Rights......................................................................................8
         No Assurance of Tax-Free Reorganization..................................................................8
         Veqtor Control of Shareholder Vote on Proposals..........................................................8

HISTORICAL AND PRO FORMA CAPITALIZATION..........................................................................10

BUSINESS ........................................................................................................11

THE ANNUAL MEETING...............................................................................................13
         Introduction............................................................................................13
         Matters to be Considered at the Annual Meeting..........................................................13
         Voting Rights and Vote Required.........................................................................13
         Voting of Proxies; Solicitation.........................................................................14
         No Appraisal Rights.....................................................................................15

   
PROPOSAL 1 -- APPROVAL OF THE REORGANIZATION.....................................................................16
         Principal Reasons for the Reorganization................................................................16
         Terms of the Reorganization.............................................................................17
         Certain Changes in the Rights of Shareholders Resulting from the Reorganization.........................18
         Description of Authorized Stock of the New Company......................................................24
         Federal Income Tax Matters..............................................................................27
         Vote Required; Recommendation...........................................................................27
    

PROPOSAL 2 -- APPROVAL OF THE DECLARATION AMENDMENT..............................................................28
         Reasons for and Description of Declaration Amendment....................................................28
         Vote Required; Recommendation...........................................................................28

PROPOSAL 3 -- ELECTION OF TRUSTEES...............................................................................29
         Nominees for Election as Trustees.......................................................................29
         Vote Required; Recommendation...........................................................................31
         Board of Trustees; Committees...........................................................................31
         Compensation of Trustees................................................................................32
         Compensation Committee Interlocks and Insider Participation.............................................32

</TABLE>


776420.4
                                      -iv-

<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                                           <C>
         Executive and Senior Officers...........................................................................33
         Executive Compensation..................................................................................34
         Employment Agreements...................................................................................34
         Incentive Share Option Plan.............................................................................36
         Compliance with Section 16(a)...........................................................................37
         Report on Executive Compensation........................................................................38
         Performance Graph.......................................................................................40
         Security Ownership of Certain Beneficial Owners and Management..........................................41
         Buy/Sell Agreement......................................................................................43
         Certain Relationships and Related Transactions..........................................................44

PROPOSAL 4  --  APPROVAL OF AMENDED AND RESTATED INCENTIVE PLAN..................................................48
         Description of Plan.....................................................................................48
         Vote Required; Recommendation...........................................................................53

PROPOSAL 5 --  APPROVAL OF AMENDED AND RESTATED TRUSTEE PLAN.....................................................54
         Description of Plan.....................................................................................54
         Vote Required; Recommendation...........................................................................58

PROPOSAL 6 -- APPROVAL OF EMPLOYEE SHARE PURCHASE PLAN...........................................................59
         Description of Plan.....................................................................................59
         Vote Required; Recommendation...........................................................................61

PROPOSAL 7 -- APPROVAL OF NON-EMPLOYEE SHARE PURCHASE PLAN.......................................................62
         Description of Plan.....................................................................................62
         Vote Required; Recommendation...........................................................................63

PROPOSAL 8 -- APPROVAL OF LOAN PLAN..............................................................................64
         Description of Plan.....................................................................................64
         Vote Required; Recommendation...........................................................................65

PROPOSAL 9 -- RATIFICATION OF INDEPENDENT AUDITORS...............................................................66
         Description of Proposal.................................................................................66
         Vote Required; Recommendation...........................................................................66

EXPERTS  ........................................................................................................67

LEGAL OPINIONS...................................................................................................67

REPORTS TO SHAREHOLDERS..........................................................................................67

OTHER MATTERS....................................................................................................67

SHAREHOLDER PROPOSALS............................................................................................67
</TABLE>


   
ANNEX A           Agreement  and Plan of  Merger,  by and among  Capital  Trust,
                  Capital  Trust,  Inc.  and the Captrust  Limited  Partnership,
                  dated as of November 12, 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).
    

776420.4
                                       -v-

<PAGE>





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           Form of 1998 Non-Employee Share Purchase Plan.

ANNEX G           Form of Share Purchase Loan Plan.

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

   
ANNEX I           Capital Trust Quarterly Report on Form 10-Q/A  for the  fiscal
                  quarter ended September 30, 1998.

ANNEX J           Capital Trust Prospectus, dated December 10, 1997, excerpts of
                  Victor Capital Group, L.P. historical Financial.
    



776420.4
                                      -vi-

<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 "Commission").  Such reports,  proxy
statements  and other  information  may be inspected at and, upon payment of the
Commission's  customary  charges,  copies  obtained from,  the Public  Reference
Section of the Commission, 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 Commission'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 Commission 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 Commission, 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
Commission,  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  Commission  noted above,  and copies of which can be obtained
from the Commission 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 (File No.  1-8063),  as filed with the Commission on April 30, 1998,
as further amended by Annual Report on Form 10-K/A (File No.  1-8063),  as filed
with the  Commission on August 17, 1998, as further  amended by Annual Report on
Form  10-K/A  (File No. 1- 8063),  as filed with the  Commission  on October 23,
1998, and as further  amended by Annual Report on Form 10-K/A (File No. 1-8063),
as filed with the Commission on December 11, 1998;

         2.  Quarterly  Report on Form 10-Q for the quarter ended March 31, 1998
(File No.  1-8063) as filed with the  Commission  on May 14, 1998, as amended by
Quarterly Report on Form 10-Q/A (File No. 1-8063),  as filed with the Commission
on August 14, 1998, as further amended by Quarterly  Report on Form 10-Q/A (File
No. 1- 8063),  as filed with the  Commission on October 23, 1998, and as further
amended by Annual  Report on Form 10-K/A  (File No.  1-8063),  as filed with the
Commission on December 11, 1998;;


776420.4
                                      -vii-

<PAGE>



         3.  Quarterly  Report on Form 10-Q for the quarter  ended June 30, 1998
(File No. 1-8063) as filed with the Commission on August 14, 1998, as amended by
Quarterly Report on Form 10-Q/A (File No. 1-8063),  as filed with the Commission
on October 23, 1998, and as amended by Quarterly Report on Form 10-Q/A (File No.
1-8063), as filed with the Commission on December 11, 1998;

         4.  Quarterly  Report on Form 10-Q for the quarter ended  September 30,
1998 (File No.  1-8063),  as filed with the Commission on November 16, 1998, and
as amended by Quarterly  Report on Form 10-Q-A (File No. 1-8063),  as filed with
the Commission on December 11, 1998;

         5.  Current  Report  on Form 8-K,  dated  February  9,  1998  (File No.
1-8063), as filed with the Commission on February 23, 1998;

         6.  Current  Report on Form 8-K,  dated  February  27,  1998  (File No.
1-8063), as filed with the Commission on March 13, 1998;

         7.  Current  Report on Form  8-K/A,  dated  January  1, 1998  (File No.
1-8063), as filed with the Commission on March 18, 1998;

         8. Current Report on Form 8-K, dated March 12, 1998 (File No.  1-8063),
as filed with the Commission on March 19, 1998;

         9. Current Report on Form 8-K, dated April 21, 1998 (File No.  1-8063),
as filed with the Commission on April 23, 1998;

        10. Current Report on Form 8-K, dated May 14, 1998 (File No. 1-8063), as
filed with the Commission on May 22, 1998;

        11. Current  Report on Form 8-K, dated June 2, 1998 (File No.  1-8063),
as filed with the Commission on June 12, 1998;

        12. Current Report on Form 8-K, dated June 16, 1998 (File No.  1-8063),
as filed with the  Commission on June 24, 1998, as amended by Current  Report on
Form 8-K/A (File No. 1-8063), as filed with the Commission on October 19, 1998;

        13. Current Report on Form 8-K, dated June 30, 1998 (File No.  1-8063),
as filed with the Commission on July 13, 1998; and

        14. Current Report on Form 8-K, dated July 28, 1998 (File No.  1-8063),
as filed with the Commission on August 6, 1998.

        15. Current Report on Form 8-K, dated August 7, 1998, as filed with the
Commission on August 24, 1998.

        16. The audited combined balance sheets of Victor Capital Group,  L.P.,
a Delaware limited partnership, and the affiliates thereof (collectively "Victor
Capital") as of December 31, 1996 and 1995, and the related combined  statements
of  income,   changes  in  partners'  and  members'  capital   (deficiency)  and
stockholder's  equity,  and cash flows for each of the three years in the period
ended December 31, 1996, the unaudited combined balance sheets of Victor Capital
as of June 30, 1997 and the related  combined  statements of income,  changes in
partners' and members' capital  (deficiency) and stockholder's  equity, and cash
flows for the six months then ended,  and the combined  statements of income and
cash flows for the six months ended June 30, 1996,  the Company's  unaudited pro
forma condensed combined statements for the year ended December 31, 1996 and the
nine months ended September 30, 1997 (presented under the caption "Unaudited Pro
Forma  Condensed  Combined  Financial  Information")  contained in the Company's
Prospectus,  dated  December  10, 1997 (File No.  333-37271),  as filed with the
Commission on December 11, 1997.
    



776420.4
                                     -viii-

<PAGE>


         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.



776420.4
                                      -ix-

<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.

         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 January 28, 1999 at 10:00 a.m.,  New York time, at The Penn Club of New York,
30 West 44th Street,  New York, New York 10036. The Board of Trustees fixed the
close of business on December 21, 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  Annual  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 Annual  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 Annual  Meeting are to
consider and vote upon proposals to approve the Reorganization,  the Declaration
Amendment,  the Amended and Restated  Incentive  Plan,  the Amended and Restated
Trustee Plan, the Employee Share Purchase Plan, the Non-Employee  Share Purchase
Plan and the Loan  Plan,  the  election  of the  Nominees  as  trustees  and the
ratification  of the appointment of the Company's  independent  auditors and any
other business as may properly come before the Annual 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.  Pursuant to the Current
Declaration of Trust, the approval of the Reorganization

776420.4


<PAGE>



requires 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. Pursuant to
the Current  Declaration  of Trust,  the approval of the  Declaration  Amendment
requires the affirmative  vote of a majority of the outstanding  Company Shares.
Pursuant  to the  Current  Declaration  of Trust,  the  election  of each of the
Nominees requires a plurality of the votes cast by the holders of Company Shares
at the  Annual  Meeting.  Pursuant  to the  Current  Declaration  of Trust,  the
approval of the Amended and Restated Incentive Plan, the approval of the Amended
and Restated Trustee Plan, the approval of the Employee Share Purchase Plan, the
approval of the Non-Employee  Share Purchase Plan, the approval of the Loan 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  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.


776420.4
                                        2

<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 (the "Original  Incentive  Plan") and the 1997  Non-Employee  Trustee Share
Plan (the  "Original  Trustee  Plan," and together  with the Original  Incentive
Plan,  the "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 Current  Declaration of Trust and current By-laws (the "Current ByLaws"),
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 Current Declaration of Trust and Current Bylaws
of the Company (the "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           Directors are elected by a plurality of all the
Trustees/Directors       plurality of the voting shares present in       votes cast at a meeting at which a quorum is
                         person or represented by proxy.                 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         Under the MGCL, unless the charter
Trustees/Directors       any time either (a) with or without cause by    provides otherwise (which the Charter does
                         the vote or written consent of either (i) a     not), directors may be removed from office, 
                         majority of the trustees then in office and a   with or without cause, by the affirmative vote 
                         majority of the outstanding voting shares or    of the holders of at least a majority of votes
                         (ii) 662/3% of the outstanding voting shares,   entitled to be cast in the election of directors.
                         or (b) with cause by the vote or written
                         consent of a majority of the trustees then in
                         office.

</TABLE>


776420.4
                                        3

<PAGE>



<TABLE>
<CAPTION>

                         COMPANY                                         NEW COMPANY

<S>                      <C>                                             <C>

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          authorized by the board of directors out of
                         be declared and paid on outstanding               assets legally available therefor.  Dividends
                         Company Shares out of funds legally               and other distributions may be paid in cash,
                         available therefor, at such times, in such        property or stock of the New Company.
                         amounts and from such sources, whether
                         income, surplus, capital or any combination
                         thereof, as they in their discretion may
                         determine.


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


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


Voting on Other          Subject to special voting rights of preferred     Unless otherwise provided in the Charter,
Matters                  shares, the approval of matters brought           holders of voting stock may vote on all
                         before the shareholders requires the              matters provided for by the MGCL.  Subject
                         affirmative vote of a majority of voting          to the special voting rights of preferred stock,
                         shares present in person or represented by        a majority of the votes cast at a meeting of
                         proxy, unless otherwise required by law or        stockholders duly called and at which a
                         the Current Declaration of Trust.                 quorum is present shall be sufficient to
                                                                           approve any matter other than the election 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          called by the president, the chief executive 
Special Meeting          written request of the holders of 331/3% of       officer or by the board of directors and must
                         the outstanding voting shares entitled to vote    be called by the Secretary upon the written
                         on any matter to be voted on at such special      request of the stockholders entitled to cast not
                         meeting.                                          less than 33% of all the votes entitled to be
                                                                           cast at the meeting.

</TABLE>

776420.4
                                        4

<PAGE>




<TABLE>
<CAPTION>

                         COMPANY                                         NEW COMPANY

<S>                      <C>                                             <C>
Exculpation of           The Current By-Laws provide that no               Under the MGCL and the Charter, directors 
Trustees, Officers       trustee, officer, employee or agent of the        and officers are not liable to New Company 
and Others,              Company is liable to the Company or any           or its stockholders for money damages (with 
Fidelity Bond            other person for any act or omission except       two limited exceptions).
                         for his 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."

   
         MGCL  Takeover  Defense  Provisions - Although the  Reorganization  was
neither  proposed  nor  approved by the Board of Trustees as a takeover  defense
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 Board of Directors of the New Company (the "New
Company 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 New Company Board of  Directors.  See "PROPOSAL 1 --
APPROVAL  OF THE  REORGANIZATION--Principal  Reasons  for  the  Reorganization,"
PROPOSAL 1 -- APPROVAL OF THE  REORGANIZATION--Certain  Changes in the Rights of
Shareholders  Resulting from the Reorganization," and "RISK  FACTORS--Effects of
Change of Legal Form of Organization."
    


         The  Reorganization,  the Merger Agreement,  the 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
Current  Declaration  of Trust to (i)  expressly  permit the Company to merge or
consolidate with

776420.4
                                        5

<PAGE>



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."


         Proposal 3 -- Election of Trustees. At the Annual Meeting, shareholders
will be asked to elect the  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  Employee  Share  Purchase  Plan.  At the
Annual  Meeting,  the  shareholders  will be asked to approve the Employee Share
Purchase Plan which allows  employees  periodically  to purchase  Class A Common
Shares at a  discount.  The  Employee  Share  Purchase  Plan is  described  more
specifically herein under "PROPOSAL 6 -- APPROVAL OF THE EMPLOYEE SHARE PURCHASE
PLAN."

         Proposal 7 -- Approval of the Non-Employee  Share Purchase Plan. At the
Annual Meeting,  shareholders  will be asked to approve the  Non-Employee  Share
Purchase  Plan which  allows  non-employee  trustees,  consultants  and  service
providers  periodically  to purchase  Class A Common  Shares at a discount.  The
Non-Employee  Share  Purchase Plan is described more  specifically  herein under
"PROPOSAL 7 -- APPROVAL OF THE NON-EMPLOYEE SHARE PURCHASE PLAN."

         Proposal  8 --  Approval  of the  Loan  Plan.  At the  Annual  Meeting,
shareholders  will be asked to approve the Loan Plan which allows the Company to
make loans to eligible  participants for the purpose of purchasing Common Shares
up to an  amount  equal to the full  fair  market  value  of the  Common  Shares
purchased  thereby.  The Loan Plan is described more  specifically  herein under
"PROPOSAL 8 -- APPROVAL OF THE LOAN PLAN."

         Proposal 9 -- 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 9 -- 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.


776420.4
                                        6

<PAGE>



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,  L.L.C., a limited liability company controlled
by officers and trustees of the Company and 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 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,  the  Employee  Share
Purchase  Plan, the  Non-Employee  Share Purchase Plan and the Loan Plan and the
election  of  the  Nominees  and  the  ratification  of  Ernst  &  Young  LLP as
independent auditors by the required vote under the Current Declaration of Trust
is assured.





776420.4
                                        7

<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 New  Company  Board of  Directors.  As a  Maryland
corporation,  the New Company  will be subject to the  takeover  protections  of
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  Board  of  Directors
otherwise  be in  their  best  interest.  See  "PROPOSAL  1 --  APPROVAL  OF THE
REORGANIZATION--Principal  Reasons  for  the  Reorganization"  and " --  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

         The Company 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"

Veqtor Control of Shareholder Vote on Proposals

         Veqtor Finance Company, L.L.C.  ("Veqtor"), a limited liability company
controlled  by John R. Klopp,  Craig M.  Hatkoff and Samuel  Zell,  trustees and
executive officers of the Company, 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).  Veqtor  therefore  has the voting  power to
control  the  outcome  of the  election  of  trustees  and the  vote on  actions
requiring shareholder approval.  Inasmuch as Veqtor has advised the Company that
it intends to vote in favor of all of the Proposals, shareholder approval of the
Reorganization, the Declaration Amendment, the

776420.4
                                        8

<PAGE>



Amended and  Restated Incentive Plan, the Amended and Restated Trustee Plan, the
Employee Share  Purchase Plan, the Loan Plan and the Non-Employee Share Purchase
Plan and the election of  the Nominees and the ratification of Ernst & Young LLP
as independent  auditors by  the required  vote under the Current Declaration of
Trust is  assured. See PROPOSAL 3 -- ELECTION OF TRUSTEES--Security Ownership of
Certain Beneficial Owners and Management.


776420.4
                                        9

<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 September
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>

                                                                                           September 30, 1998
                                                                                    Historical             Pro Forma
                                                                                    ----------             ---------
                                                                                               (thousands)
<S>                                                                             <C>                      <C>    
Short-Term Debt
    Current maturities of long-term notes payable(1).....................          $       784                $     784
                                                                                ---------------------    -------------------
    Total short-term debt................................................          $       784                $     784
                                                                                =====================    ===================

Long-Term Debt
    Long-term notes payable(2)...........................................          $     3,399                $   3,399
    Credit Facilities....................................................               348,780                  348,780
    Repurchase Obligations...............................................               80,420                   80,420
                                                                                ---------------------    -------------------
    Total long-term debt.................................................              432,597                  432,597
                                                                                ---------------------    -------------------

Company-Obligated, mandatorily redeemable, convertible preferred securities of 
    CT Convertible Trust I, holding solely 8.25% junior subordinated debentures
    of Capital Trust ("Convertible Trust Preferred Securities")                        145,334                  145,334
                                                                                --------------------     -------------------

Shareholders' Equity; Pro Forma Stockholders' Equity(3) Class A preferred
    shares, $1.00 par value, $0.26 cumulative annual dividend,
         12,639,405 authorized, 12,267,658 issued and outstanding (liquidation
         preference of $33,000,000)......................................              12,268
    Class A convertible common shares, $1.00 par value, unlimited shares       
         authorized, 18,158,816 issued and outstanding...................              18,159
    Restricted class A common shares, $1.00 par value,
         55,000 shares issued and outstanding............................                  55
    Pro forma convertible preferred stock, $0.01 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, $0.01 par value; 200,000,000 shares authorized,
         18,158,316 shares of class A common stock authorized, issued and
         outstanding(4)..................................................
    Pro forma restricted class A common stock, $0.01 par value;                                                      182
         55,000 shares issued and outstanding............................                                             1
    Additional paid-in capital...........................................             158,641                   188,817
    Unearned compensation................................................                (454)                     (454)
    Accumulated other comprehensive income...............................              (2,306)                   (2,306)
    Accumulated deficit..................................................             (36,387)                  (36,387)
                                                                                ---------------------    -------------------

    Total shareholders' equity...........................................             149,976
                                                                                ---------------------
    Pro forma total stockholders' equity.................................                                       149,976
                                                                                                         -------------------

Total Capitalization(5)..................................................            $727,907
                                                                                =====================
Pro Forma Total Capitalization(5)........................................                                      $727,907
                                                                                                         ===================

</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  $216,000.

(2) Includes  the  long-term  portion  of  the  Acquisition  Notes,  net  of  an
    unamortized discount of $447,000.

(3) The New Company is authorized to issue 100,000,000  shares of class A common
    stock,  $0.01 par value,  and  100,000,000  shares of class B common  stock,
    $0.01  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  convertible  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
    convertible preferred stock,  respectively,  except that neither the class B
    common stock nor class B  convertible  preferred  stock  entitle the holders
    thereof to voting rights.

(4) Each share of class A  convertible  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 convertible 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.

776420.4
                                       10

<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.
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,  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 on two occasions,  and now provides
for a $355 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
8.25%  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  8.25%  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

776420.4
                                       11

<PAGE>



financial  covenants in the Credit  Facilities,  the Company's  current business
plan does not  provide  for  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,  lenders of the Credit Facilities and Veqtor's preferred
members for which there can be no assurance.

   
         Further  information  regarding the Company,  including the audited and
unaudited  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/A for the nine months  ended  September  30,
1998, which reports are incorporated herein by reference and are attached hereto
as Annex H and Annex I,  respectively.  Pro  forma  financial  information  with
respect to the Company's acquisition of Victor Capital in July 1997 and separate
audited and unaudited historical financial statements of Victor Capital prior to
such  acquisition is contained in the Company's  Prospectus,  dated December 10,
1997,  which financial  statements and information  are  incorporated  herein by
reference  and are  attached  hereto as Annex J. See  "INCORPORATION  OF CERTAIN
DOCUMENTS BY REFERENCE."
    


776420.4
                                       12

<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
January  28,  1999 at 10:00  a.m.,  New York City time,  at The Penn Club of New
York, 30 West 44th Street,  New York, New York,  10036,  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 Employee Share Purchase Plan.

         o        Proposal 7:       To  consider  and vote  upon a  proposal  to
                                    approve  the  Non-Employee   Share  Purchase
                                    Plan.

         o        Proposal 8:       To  consider  and vote  upon a  proposal  to
                                    approve the Loan Plan.

         o        Proposal 9:       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  18,213,816  Class A Common  Shares  issued and  outstanding  held by
approximately  1,536 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 matter 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

776420.4
                                       13

<PAGE>



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.
Pursuant to Current Declaration of Trust, the affirmative vote of the holders of
a  majority  of the  outstanding  Company  Shares is  required  to  approve  the
Declaration  Amendment.  Pursuant  to the  Current  Declaration  of  Trust,  the
election of each of the  Nominees as trustees  requires a plurality of the votes
cast at the Annual Meeting.  Pursuant to the Current  Declaration of Trust,  the
approval of the Amended and Restated Incentive Plan, the approval of the Amended
and Restated Trustee Plan, the approval of the Employee Share Purchase Plan, the
approval of the Non-Employee  Share Purchase Plan, the approval of the Loan Plan
and the  ratification  of the  appointment  of Ernst & Young LLP as  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 and Restated Incentive Plan, the Amended
and Restated  Trustee Plan, the Employee  Share Purchase Plan, the  Non-Employee
Share  Purchase  Plan  and the Loan  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 and  Restated  Incentive  Plan,  the Amended and
Restated  Trustee Plan, the Employee  Share  Purchase Plan and the  Non-Employee
Share Purchase Plan and the ratification of the appointment of Ernst & Young LLP
as  independent  auditors  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 and Restated  Incentive  Plan,  the Amended and Restated
Trustee Plan, the Employee Share Purchase Plan, the Non-Employee  Share Purchase
Plan and the Loan Plan,  the election of the Nominees  and the  ratification  of
Ernst & Young LLP by the required vote under the Current Declaration of Trust 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

776420.4
                                       14

<PAGE>



(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 Avenue,
Brooklyn, New York 11219,  Attention:  Paula Caroppoli, or hand delivered to the
Company c/o 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  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.



776420.4
                                       15

<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 -- 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  Board of
Directors.

         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 New Company  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

776420.4
                                       16

<PAGE>



or effects  described above.  However,  the Board of Trustees  believes that the
potential  disadvantages of unapproved  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 New Company
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 of Trustees did not
believe  that New York's  business  corporation  law was a modern  and  flexible
alternative to the MGCL. The Board of Trustees rejected the State of Delaware as
the jurisdiction for  incorporation  because a provision of the state's business
corporation  law  that  prohibits  the  use of the  word  "trust"  as  part of a
corporate name by  non-regulated  banking  companies  would have  necessitated a
change in name. The Board of Trustees  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 of Trustees  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 Annual 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,  together  with
certain  provisions of the MGCL, may have certain takeover  defense  effects.  A
copy of the  proposed  Charter  and  Bylaws are set forth in their  entirety  as
exhibits to the Merger Agreement attached hereto as Annex A.
    


776420.4
                                       17

<PAGE>



         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."


         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 the  participants  in the Share Plans who have rights to receive  grants of
options  and share  units  and to  exercise  options  and  share  units  granted
thereunder in respect of Company Shares will have 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  their
Company Share certificates in exchange for certificates  representing  shares of
New Company Stock.

         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
Current Declaration of Trust, the Current Bylaws,  Certificate of Designation of
the  Company,  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 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,  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,  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.


776420.4
                                       18

<PAGE>




   
         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 $1.00 per share (the "Class B Preferred Shares"
and together with the Class A Preferred Shares, the "Preferred  Shares").  As of
December 21, 1998,  there were  12,267,658  Class A Preferred  Shares issued and
outstanding,  no Class B Preferred  Shares  issued and  outstanding,  18,229,650
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 12,639,405  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 New Class A
Common Stock,  (b)  100,000,000  shares of class B common stock,  $.01 par value
(the "New Class B Common Stock," and together with the New 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,  New Class A Preferred Stock and class B preferred stock.  $.01
par value (the "New Class B Preferred  Stock," and together with the New 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 New Company  Board of  Directors  generally  will have the power to
issue shares of authorized stock without  stockholder  approval.  Other than the
100  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 New Company
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 New  Company  Board of
Directors.  Prior to the  issuance  of shares of each class or  series,  the New
Company  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 New  Company  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  consummation of 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 


776420.4
                                       19

<PAGE>



unissued  shares could give the New Company  Board of  Directors  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 the New Company or other  transaction  that may,  contrary to the judgment of
the New Company  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 a
location  in 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 provide for annual  meetings of  stockholders  to be held at
such  time on such day as shall be set by the New  Company  Board of  Directors.
Special meetings of stockholders  may be called by the chief executive  officer,
the  president or the New Company  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  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  

776420.4
                                       20

<PAGE>



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 New Company Board of Directors.

         Board of  Trustees  Compared  to New Company  Board of  Directors.  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 New  Company  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  New  Company  Board of
Directors.  The  stockholders  may fill any vacancy on the New Company  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 New Company 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  may be  amended  by the  affirmative  vote  of a
majority of the Board of Trustees at any regular meeting thereof.

         The Bylaws may be amended only by the New Company 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 the  affirmative  vote of holders  of shares  entitled  to cast a
majority of all the votes entitled to be cast on any such matter at a meeting of
the stockholders.
    


776420.4
                                       21

<PAGE>



         Dissolution/Termination. The 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
of a corporation  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 proper  notice as to the purpose of the
meeting,  by the  stockholders  of the  corporation 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 the
affirmative  vote of holders of shares  entitled to cast 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 or associate (as defined in the MGCL) 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 (an  "interested  stockholder")  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 or  associate)  the
business  combination is to be effected,  unless,  among other  conditions,  the
corporation's  common  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 the MGCL 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 New Company
Board of Directors  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 stockholders meeting.
    


776420.4
                                       22

<PAGE>


         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  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 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
authorizes the New Company,  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 obligate the New Company, 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 

776420.4
                                       23

<PAGE>



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  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 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.  The  New  Company  Board  of  Directors  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 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 New Company 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, 

776420.4
                                       24

<PAGE>


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 New Company 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 Stock, if any, shall be entitled, the remaining
assets of the  Company  available  for payment  and  distribution  to holders of
shares of 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 New Class A Common  Stock and New Class B Common
Stock held by each such holder,  among the holders of outstanding  shares of New
Class A Common Stock and New Class B Common Stock.

         Voting  Rights.  Each holder of New 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 New 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  New  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 New Class B Common  Stock
and, subject to delivery of the certification described below, each share of New
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 New
Class A Common Stock.  If shares of New Class B Common Stock are to be converted
into shares of New Class A Common Stock, the holder of the shares of New 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 New 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 New Company  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 New
Class A Common  Stock and New Class A Preferred  Stock to holders of New Class A
Preferred  Stock and in New Class B Common Stock and New Class B Preferred Stock
to holders  of New 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)).



776420.4
                                       25

<PAGE>


         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 New Class A Preferred  Stock are entitled to
vote  together with the holders of New Class A Common Stock as a single class on
all  matters  submitted  to a vote of  shareholders.  Each  share of New Class A
Preferred Stock entitles the holder thereof to a number of votes per share equal
to the number of shares of New Class A Common  Stock into which such New Class A
Preferred Stock is then convertible.  Except as described below, the New Class 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 New 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 New Company, either voluntary
or involuntary,  the holders of Authorized  Preferred Stock shall be entitled to
receive  out  of  assets  of the  New  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 New 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 New Class B  Preferred  Stock,  or
into a number of shares  of New 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 New 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 New Class A
Preferred  Stock or into a number of shares of New 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 New Class B Preferred
Stock are to be converted into shares of New Class A Preferred Stock, the holder
of the shares of New 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 New  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 New 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.



776420.4
                                       26

<PAGE>


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.

         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.

Vote Required; Recommendation

         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
Board of Trustees unanimously recommends that shareholders vote FOR the approval
of the Reorganization.


776420.4
                                       27

<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.

Reasons for and Description of Declaration Amendment

         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  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.

Vote Required; Recommendation

         Pursuant to the Current  Declaration of Trust,  the affirmative  vote a
majority  of  the  outstanding   Company  Shares  is  required  to  approve  the
Declaration  Amendment.  The  Board  of  Trustees  unanimously  recommends  that
shareholders vote FOR the approval of the Declaration Amendment.



776420.4
                                       28

<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.

Nominees for Election as Trustees

         The name,  age as of October 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>      <C>
Samuel Zell...........................        57       Chairman of the Board
Jeffrey A. Altman.....................        32       Trustee
Thomas E. Dobrowski...................        55       Trustee
Martin L. Edelman.....................        57       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......................        51       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 EGI,  American  Classic
Voyages Co., an owner and operator of cruise lines, 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 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

776420.4
                                       29

<PAGE>



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 of the Company 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  served as president of Chartwell  Leisure Inc., an owner and
operator of hotel properties ("Chartwell"),  from January 1996 until it was sold
in March  1998.  He has 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 ("Battle Fowler"), 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  has been a managing  director  and chief
investment officer of Equity  International  Properties,  Ltd., a privately-held
international real estate investment company, since July 1, 1998. 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 of the Company  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.

         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.,

776420.4
                                       30

<PAGE>



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.

Vote Required; Recommendation

         Pursuant to the Current Declaration of Trust, the election to the Board
of Trustees of each of the ten Nominees will require the  affirmative  vote of a
plurality  of the  votes  cast at the  Annual  Meeting.  The  Board of  Trustees
unanimously  recommends that  shareholders vote FOR the election to the Board of
Trustees of each of the ten Nominees.

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 of Trustees
(while they were members) and 100 percent of the total number

776420.4
                                       31

<PAGE>



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 of Trustees  (while
they were members).

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  Original  Trustee 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 of Trustees 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 Original  Incentive  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 Offering of 9,000,000 Class A Common Shares.

         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 Original Incentive 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,  including  the Trust
Preferred   Private   Placement,   see  "--Certain   Relationships  and  Related
Transactions." In view of their professional  background and experience,  and in
recognition of the proposed purchase of Trust Preferred Securities to be made by
their respective organizations,  certain members of the Board of Trustees, prior
to consummation of the Trust Preferred Private  Placement,  extended an informal
invitation  to Steven Roth,  chairman of the board of directors of Vornado,  the
managing general partner of Vornado Realty, L.P. ("VNO"), and Thomas


776420.4
                                       32

<PAGE>


   
E.  Dobrowski,  a managing  director of GMIMCo,  to join the Board of  Trustees.
Following  consummation of the Trust Preferred  Private  Placement,  upon formal
recommendation  to the full Board of Trustees,  Messrs.  Roth and Dobrowski were
appointed  trustees of the Company on August 13, 1998. None of VNO, GMIMCo,  Mr.
Roth or Mr.  Dobrowski has any contractual  right to be appointed or reappointed
to the Board of Trustees.
    

Executive and Senior Officers

         The following sets forth the positions with the Company,  their ages as
of October 16, 1998 and selected biographical  information for the executive and
senior officers of the Company who are not trustees.

         Carol J.  Eglow,  age 38, 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,  age 35, 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,  age 49,  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.
    

         Stephen D. Plavin,  age 39, has been the chief operating officer of the
Company since August 15, 1998.  Prior to that time,  Mr. Plavin was employed for
fourteen years with the Chase Manhattan Bank and its securities affiliate, Chase
Securities  Inc.  (collectively,  "Chase").  Mr.  Plavin held various  positions
within the real estate  finance unit of Chase  including the  management of real
estate loan syndications,  portfolio management,  banking services and REO (real
estate owned) sales.  Since 1995, he served as a managing  director  responsible
for real estate client  management in which position he directed the origination
of loan and financing  transactions,  as well as investment banking and advisory
assignments for Chase's major real estate relationships.

   
         Alvin J.  Sarter,  age 42, has been a managing  director of the Company
since  April 1, 1998.  Prior to that time,  Mr.  Sarter was a partner in the law
firm of Battle Fowler,  LLP since 1989,  where he specialized in real estate law
representing  a  national  client  base  in  connection  with  the  acquisition,
development, management, financing and securitization of real estate.
    

         Edward L. Shugrue III, age 32, 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.



776420.4
                                       33

<PAGE>



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.

<TABLE>
<CAPTION>

                           Summary Compensation Table


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

<S>                                         <C>           <C>                  <C>               <C>                <C>
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.

(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


776420.4
                                       34

<PAGE>



the Board of Trustees based on individual  performance and the  profitability of
the Company.  Mr. Klopp and Mr.  Hatkoff are also  participants  in the Original
Incentive 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  Stephen D.
Plavin which provides for a term of employment  commencing as of August 15, 1998
and expiring on January 2, 2002.  On the date of expiration of the initial term,
the employment agreement shall be automatically extended until December 31, 2002
unless, prior to April 7, 2001, either party shall have delivered to the other a
non-renewal  notice. The employment  agreement provides for a base annual salary
of $350,000,  which will be increased each calendar year to reflect increases in
the cost of living and may otherwise be further  increased in the  discretion of
the Board of  Trustees.  The  employment  agreement  also  provides  for  annual
incentive cash bonuses for calender years 1999 through 2001 to be determined by
the Board of Trustees based on individual  performance and the  profitability of
the Company,  provided  that the minimum of each of said three annual  incentive
bonuses  shall be no less than  $750,000.  In  addition  to the base  salary and
incentive  bonus,  Mr.  Plavin will receive  during  calender  year 1999 only, a
monthly special cash payment of $100,000.  Mr. Plavin is entitled to participate
in employee  benefit  plans of the Company at levels  determined by the Board of
Trustees and  commensurate  with his position and receives Company provided life
and  disability  insurance.  In accordance  with the  agreement,  Mr. Plavin was
granted  pursuant to the Original  Incentive  Plan  options to purchase  100,000
Class A Common  Shares with an exercise  price of $9.00  immediately  vested and
exercisable  as of the date of the  agreement.  The Company also agreed to grant
pursuant to the Original  Incentive  Plan fully  vested  Class A Common  Shares,
50,000  shares  on  January  1,  1999 and  100,000  shares  on each of the three
successive anniversaries thereof.

         If the Company  terminates Mr.  Plavin's  employment for other than for
cause or disability,  as those terms are defined in the agreement, or Mr. Plavin
terminates  employment  with  good  reason  (including  following  a  change  in
control),  as those terms are defined in the agreement,  he would be entitled to
(i) his base  salary  accrued  and  unpaid up to the  termination  date,  (ii) a
severance  payment  equal to the  greater of his base  salary  payable  over the
remainder of the employment term and his base salary as of the termination  date
for one full  calender  year,  plus the minimum bonus to the extent not paid for
each of calender  years 1999 through 2001,  plus the minimum bonus to the extent
not paid for calender year 2002 unless the initial term expires without renewal,
(iii) any unpaid  calender year 1999 special  payments,  (iv) medical  insurance
coverage  for him and his family  for a period  expiring  on the  earlier of the
second anniversary of the termination date or such time as he obtains employment
offering comparable or better medical insurance coverage, (v) receive a grant of
all of the Class A Common  Shares not yet granted that the Company has agreed to
grant to him and (vi)  exercise his share  options for a period of one year from
the  termination  date. If Mr. Plavin  terminates for special  reason (i.e.,  he
shall not have been appointed chief executive officer when neither Messrs. Klopp
nor Hatkoff hold such  position),  Mr. Plavin would be entitled to the foregoing
compensation  and benefits,  except that,  instead of the severance  payment set
forth in clause (ii), he would be entitled to a severance payment equal his base
salary as of the termination  date for one full calender year, plus $750,000 and
would not be entitled  to any grant of New Class A Common  Share as set forth in
clause (v). The employment agreement also specifies  termination payments in the
event of voluntary  termination  by Mr. Plavin for other than special  reason or
good reason and in the event of  termination by the Company  following  death or
disability and for cause. The employment  agreement provides for restrictions on
solicitation  of employees and clients of the Company  following  termination by
the Company for cause or termination by Mr. Plavin for other than good reason or
special reason.


776420.4
                                       35

<PAGE>



         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  Original
Incentive Plan.

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
Class A Common Shares.


<TABLE>
<CAPTION>

                      Option/SAR Grants in Last Fiscal Year

                                                                                           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 Commission  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.



776420.4
                                       36

<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.

<TABLE>
<CAPTION>
                         Year End 1997 Option/SAR Values

                                    Number of Securities
                                   Underlying Unexercised              Value of Unexercised In-the-
                                    Options/SARs at Year                   Money Options/SARs at
                                            End #                              Year End (1)

Name                             Exercisable    Unexercisable        Exercisable        Unexercisable

<S>                                 <C>             <C>                 <C>              <C>        
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 Commission and the NYSE. Officers,  trustees and greater than
ten percent shareholders are required by regulation of the Commission 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.


776420.4
                                       37

<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.


776420.4
                                       38

<PAGE>


as such,  they  provided an  appropriate  framework  against which the committee
could evaluate the individual  executive officers'  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


776420.4
                                       39

<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.,  Finova 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 New Class A Common Share price performance shown on the graph is
not necessarily indicative of future price performance.



                               [GRAPHIC OMITTED]

<TABLE>
<CAPTION>

                             Dec. 31, 1992   Dec. 31, 1993    Dec. 31, 1994    Dec. 31, 1995    Dec. 31, 1996    Dec. 31, 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         $111.33          $173.90          $228.78
NAREIT Hybrid                    $100.00         $121.18          $126.03         $200.51          $200.51          $222.07
Peer Group Index                 $100.00         $129.33          $129.33         $142.51          $326.69          $404.44
</TABLE>
    


         The  foregoing  price  performance  comparisons  shall  not  be  deemed
incorporated by reference by any general  statement  incorporating  by reference
this Proxy  Statement/Prospectus  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.


776420.4
                                       40

<PAGE>


Security Ownership of Certain Beneficial Owners and Management

   
         The  following  table  sets  forth  as of  December  21,  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 Class A Common Shares.

<TABLE>
<CAPTION>

                                                   Class A Common Shares          Class A Preferred Shares
                                                 -------------------------      ----------------------------
                                                   Amount and Nature of           Amount of 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>              <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(6)             4,273,500(5)         19.0            --                 --                12.3
State Street Bank and Trust Company,             4,273,500(5)         19.0            --                 --                12.3
as Trustee for General Motors
Employes Global Group Pension Trust(7)
Vornado Realty, L.P.(8)                          4,273,500(5)         19.0            --                 --                12.3
Jeffrey A. Altman                                   30,000             *              --                 --                  *
Thomas E. Dobrowski                                    -- (9)          --             --                 --                  --
Martin L. Edelman                                  28,781(13)          *              --                 --                  *
Gary R. Garrabrant (12)                            15,448(13)          *              --                 --                  *
Craig M. Hatkoff (3)(12)                        7,035,927(14)(15)     38.5       12,267,658(14)         100                63.2
John R. Klopp (3)(12)                           7,017,927(14)(15)     38.4       12,267,658(14)         100                63.1
Donald J. Meyer                                    37,500(16)          *              --                 --                  *
Stephen D. Plavin                                 100,000(16)          *              --                 --                  *
Sheli Z. Rosenberg (12)                             3,781(13)          *              --                 --                  *
Steven Roth                                           -- (10)         --              --                 --                 --
Edward L. Shugrue III                              65,334(16)          *              --                 --                  *
Lynne B. Sagalyn                                   12,114(13)          *              --                 --                  *
Samuel Zell (3)(12)                             7,003,374(11)(13)     38.7       12,267,658(14)         100                63.1
                                                         (14)
All executive officers and trustees as a            7,431,000(14)     40.2%      12,267,658(14)         100%               64.0
group ((13) persons) (3)(12)
    


</TABLE>

*   Represents less than 1%.


776420.4
                                       41

<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.  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"),
      State  Street  Bank and Trust  Company,  as  trustee  for  General  Motors
      Employes  Global Group Pension Trust (the "GM Trust") and Vornado  Realty,
      L.P. ("VNO").
    

(6)   Beneficial ownership information is based on a statement filed pursuant to
      Section  13(d) of the Exchange Act by EOP. The address of EOP is Two North
      Riverside Plaza, Chicago, Illinois 60606.

   
(7)   Beneficial ownership  information is based on statements filed pursuant to
      Section  13(d) of the  Exchange  Act by  GMIMCO  and the GM Trust as other
      reporting person named  therein.  State Street Bank and Trust Company acts
      as the trustee (the "Trustee") for the GM Trust, a trust under and for the
      benefit  of certain  employee  benefit  plans of GM and its  subsidiaries.
      These shares may be deemed to be owned  beneficially  by GMIMCO,  a wholly
      owned  subsidiary  of  GM.  GMIMCO's   principal   business  is  providing
      investment advice and investment  management  services with respect to the
      assets of certain  employee  benefit plans of GM and its  subsidiaries and
      with respect to the assets of certain direct and indirect  subsidiaries of
      GM and associated  entities.  GMIMCO is serving as the Trust's  investment
      manager  with  respect to these  shares and in that  capacity  it has sole
      power to direct the  Trustee as to the  voting  and  disposition  of these
      shares. Because of the Trustee's limited role, beneficial ownership of the
      shares by the  Trustee is  disclaimed.  The address of GMIMCO is 767 Fifth
      Avenue, New York 10153.
    

(8)   Beneficial  ownership  is based on a statement  filed  pursuant to Section
      13(d) of the  Exchange Act filed by VNO. The address of VNO is c/o Vornado
      Realty Trust, Park 80 West, Plaza II, Saddle Brook, New Jersey 07663.

   
(9)   Does not  include  the  shares  that may be deemed  beneficially  owned by
      GIMIMCO, as to which Mr. Dobrowski disclaims beneficial ownership.
    

(10)  Does not include the shares that may be deemed  beneficially owned by VNO,
      as to which Mr. Roth disclaims beneficial ownership.

(11)  Does not include the shares that may be deemed  beneficially owned by EOP,
      as to which Mr. Zell disclaims beneficial ownership.

(12)  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.

   
(13)  Includes  3,781 shares  which may be obtained  upon  conversion  of vested
      share units and, in the case of Mr. Edelman,  Dr. Sagalyn,  Mr. Garrabrant
      and Mr.  Zell,  25,000,  8,333,  11,664 and 40,000,  respectively,  shares
      issuable upon the exercise of vested share options.
    


776420.4
                                       42

<PAGE>


(14)  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. 

   
(15)  Includes  58,334 shares issuable upon the exercise of vested share options
      held by each of Messrs. Hatkoff and Klopp.

(16)  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 43,333,  32,500 and 100,000
      shares  issuable  upon the  exercise of vested  share  options held by Mr.
      Shugrue, Mr. Meyer and Mr. Plavin, respectively.
    


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.


776420.4
                                       43

<PAGE>


         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 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.


776420.4
                                       44

<PAGE>


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
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.


776420.4
                                       45

<PAGE>


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.

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,  has an
interest.

Participation Transaction with EOP Operating Limited Partnership

         In November  1997,  the Company  originated  and funded a $50.3 million
second  mortgage  loan secured by the  commercial  office tower  located at 1325
Avenue of the Americas in New York City (the "Property").  Concurrently with the
funding,  the Company entered into participation  agreement pursuant to which it
sold on a pari passu basis a 50% (or $25.15 million)  participation  interest in
the mortgage loan to EOP. Samuel Zell, chairman of the Board of Trustees, is the
chairman  of the  board of  trustees  of Equity  Office  Properties  Trust,  the
managing  general  partner of EOP.  Subsequently,  in December 1997, the Company
repurchased $20.15 million of the participation interest from EOP at face value.

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

776420.4
                                       46

<PAGE>


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, VNO and
Mellon Bank N.A., as trustee for General  Motors  Hourly-Rate  Employes  Pension
Trust and General Motors Salaried  Employes  Pension Trust.  The Trust Preferred
Securities   acquired  by  the  foregoing   pension  trusts  were   subsequently
transferred  without  consideration  to State Street Bank and Trust Company,  as
trustee for General Motors  Employes  Global Group Pension Trust.  In connection
with the foregoing  private  placement  transaction,  the Company entered into a
Co-Investment Agreement, dated as of July 28, 1998, with EOP, VNO and 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.  Following
consummation  of the  foregoing  private  placement  transaction,  upon  formal
recommendation  to the full Board of Trustees,  Messrs.  Roth and Dobrowski were
appointed trustees of the Company on August 13, 1998. See "PROPOSAL 3 - ELECTION
OF TRUSTEES - Compensation Committee Interlocks and Insider Participation."
    

         The Company  believes that the terms of the foregoing  transactions are
no less favorable  than could be obtained by the Company from unrelated  parties
or an arms-length basis.



776420.4
                                       47

<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.

Description of Plan

         The Company  instituted  the Original  Incentive Plan in July 1997. 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
New 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 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  qualify  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 of Trustees  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

776420.4
                                       48

<PAGE>


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
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 of Trustees 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 of Trustees 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 of  Trustees  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 of  Trustees 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 of Trustees 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 Amended and Restated  Trustee Plan and the number of
shares made the subject of Awards  under the 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

776420.4
                                       49

<PAGE>


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 Amended and Restated  Trustee Plan and the number of
shares made the subject of Awards  under the  Original  Trustee 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 of Trustees 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 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 of  Trustees  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 of  Trustees  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 of Trustees 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 of  Trustees  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 of Trustees or the Committee to grant Restricted Shares to individuals
with such Periods of  Restriction  as the Board of Trustees or the Committee may
designate.  In the case of  Covered  Employees,  the  Board of  Trustees  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 of
Trustees 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,

776420.4
                                       50

<PAGE>


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 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 of Trustees 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 of Trustees or the Committee (a "Performance Period").  Prior to the grant
of  Performance  Units or  Performance  Shares,  the  Board of  Trustees  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 of Trustees 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 of Trustees  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 of Trustees 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  of  Trustees  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 of Trustees 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.



776420.4
                                       51

<PAGE>


         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 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 of Trustees 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  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

776420.4
                                       52

<PAGE>


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 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; Recommendation

         Pursuant to the Current Declaration of Trust, the affirmative vote of a
majority  of the 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  applicable  NYSE rules and  Section  422 and Section
162(m) of the Code with  respect  to the  grant of ISOs.  The Board of  Trustees
unanimously  recommends that  shareholders  vote FOR the approval of the Amended
and Restated Incentive Plan.


776420.4
                                       53




           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.


Description of Plan

         The Company  instituted  the Original  Trustee  Plan in July 1997.  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 of
Trustees  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 of Trustees
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 of Trustees will also have the authority to construe

776420.4
                                       54

<PAGE>


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 of
Trustees will be final and binding.


         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 of Trustees 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 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 of  Trustees.  Payment  of a NQSO may be made with cash,  with  previously
owned Common  Shares,  by foregoing  compensation  in  accordance  with Board of
Trustees rules or by a combination of these.

         Share  Appreciation  Rights.  The Amended  and  Restated  Trustee  Plan
authorizes  the  Board of  Trustees  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 of Trustees 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 of  Trustees 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

776420.4
                                       55

<PAGE>



time as the Board of Trustees  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 of Trustees to grant Restricted Shares to individuals with such Periods of
Restriction  as the Board of Trustees 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 granted and such other
provisions  determined by the Board of Trustees.  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 of Trustees 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 of Trustees (a
"Performance  Period").  Prior to the grant of Performance  Units or Performance
Shares,  the Board of Trustees 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 of Trustees 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 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 of Trustees.


         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 of Trustees,  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 of Trustees's
discretion,  be transferable 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.



776420.4
                                       56

<PAGE>


         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  of the Board of  Trustees  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 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

776420.4
                                       57

<PAGE>


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. 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; Recommendation

         Pursuant to the Current Declaration of Trust, the affirmative vote of a
majority  of the votes cast at the Annual  Meeting is  required  to approve  the
Amended and Restated  Trustee Plan.  Such vote will also satisfy the shareholder
approval   requirements  of  applicable  NYSE  rules.   The  Board  of  Trustees
unanimously  recommends that  shareholders  vote FOR the approval of the Amended
and Restated Trustee Plan.



776420.4
                                       58

<PAGE>


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

Description of Plan

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

         Shares Authorization.  The maximum number of Class A Common Shares that
may be issued under the Employee  Share Purchase Plan is (a) 1,000,000 (b) minus
the number of Class A Common Shares subject to or issued under the  Non-Employee
Share Purchase Plan.

         Purpose of Plan.  The Employee  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.

         The Employee 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 Employee Share Purchase
Plan is also designed to encourage eligible employees to remain in the employ of
the Company.  The Employee Share Purchase Plan provides eligible  employees with
an opportunity to purchase Class A Common Shares through payroll deductions.

         Offerings.  The first  Offering  under the Employee 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 Employee
Share  Purchase Plan or no additional  shares of Common Shares are available for
purchase under the Employee Share Purchase Plan.

         Eligible Employees.  The Employee Share Purchase Plan provides that all
employees of the Company will be eligible to  participate  in the Employee 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

776420.4
                                       59

<PAGE>


will not be permitted to  participate  in the next  Offering.  As of October 30,
1998,  approximately  31  employees  would be  eligible  to  participate  in the
Employee Share Purchase Plan as of July 1, 1998.

         Purchases.  The Employee  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
Employee Share  Purchase Plan of the Company 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 New 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 Employee 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 Employee 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 Employee Share Purchase Plan may be
terminated at any time by the Board of Trustees.

         Federal  Income Tax  Consequences.  The Employee 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 New 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 Employee  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
Employee  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

776420.4
                                       60

<PAGE>


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  Employee
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.


         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; Recommendation

         Pursuant to the Current  Declaration of Trust,  the affirmative vote of
the holders of a majority of the votes cast at the Annual Meeting is required to
approve  the  Employee  Share  Purchase  Plan.  Such vote will also  satisfy the
shareholder  approval  requirements  of applicable NYSE rules and Section 423 of
the Code. The Board of Trustees  unanimously  recommends that  shareholders vote
FOR approval of the Employee Share Purchase Plan.


776420.4
                                       61

<PAGE>




           PROPOSAL 7 -- APPROVAL OF NON-EMPLOYEE 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 NON-EMPLOYEE SHARE PURCHASE PLAN ATTACHED TO THIS PROXY
STATEMENT/PROSPECTUS  AS ANNEX F.  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.

Description of Plan

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

         Share  Authorization.  The maximum number of Class A Common Shares that
may be issued under  the Non-Employee Share Purchase Plan is (a) 1,000,000 minus
(b) the number of Class A Common Shares  subject to or issued under the Employee
Share Purchase Plan.

         Purpose of Plan. The purpose of the Non-Employee Share Purchase Plan is
to provide eligible non-employees of the Company and certain of its subsidiaries
with  opportunities to purchase Class A Common 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.
Eligible  non-employees are able to purchase shares by making contributions into
an account held by the Company for their benefit.

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

         Eligible  Non-Employees.  The Non-Employee Share Purchase Plan provides
that key consultants,  other service providers and non-employee  trustees of the
Company will be eligible to participate in the Non-Employee Share Purchase Plan.
To participate in the plan, each eligible non-employee must complete an Election
Form at least 30 days prior to the applicable  Offering  Commencement Date of an
Offering in which he or she  desires to  participate.  An eligible  non-employee
remains  enrolled for subsequent  Offerings,  unless  earlier  terminated by the
non-employee under the terms of the plan. However, participation in one Offering
does not limit, or require, participation in any other Offering.

         Purchases. The Non-Employee Share Purchase Plan authorizes the grant of
Options  to  purchase   Class  A  Common   Shares  to   eligible   participating
non-employees  on  January  1 and July 1 of each  year.  The  purchase  price is
payable by the employee through  contributions to an account held by the Company
for the benefit of such non-employee.  The eligible  participating  non-employee
must deliver the full  contribution  amount noted on his or her Election Form to
the  Company no later  than 5 days prior to the last day of the Plan  Period for
which such contribution is being made.

         The purchase  price for each Common Share subject to an Option  granted
under the  Non-Employee  Share 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
non-employee  who elects to participate in an Offering will receive an Option to
purchase the number of Class A Common Shares that he or she will

776420.4
                                       62

<PAGE>



be able to purchase with the contributions credited to his or her account during
such Plan Period,  provided  that the maximum  number of shares that an eligible
non-employee  may purchase under an Offering shall not exceed $12,500 divided by
the fair market value of a New Class A Common Share on the first business day of
the applicable Plan Period.

         No Participant may be granted an Option which permits his or her rights
to purchase  Class A 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 Class A 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.

         Automatic   Refunds.   Any  balance   remaining   in  a   participating
non-employee's  account  at the  end  of a Plan  Period  will  be  automatically
refunded to the  non-employee,  except  that any balance  which is less than the
purchase price of one New Class A Common Share will be carried  forward into the
participating  non-employee's  account for the  following  Offering,  unless the
non-employee  elects not to  participate  in the  following  Offering  under the
Non-Employee  Share  Purchase Plan, in which case such balance will be refunded.
The balance credited to the account of a participating non-employee trustee will
be automatically  refunded in full, without interest,  if his status as a member
of the Board of  Trustees of the Company  terminates  for any reason  during the
Plan Period.

         Withdrawal;  Changes in Contributions.  Subject to certain  limitations
set forth in the Non-Employee  Share Purchase Plan, an eligible  non-employee is
permitted  to  reduce or stop his  contributions.  If an  eligible  non-employee
elects to stop his contributions  during the Plan Period,  but does not elect to
withdraw  his  funds,  such  funds  contributed  prior to his  election  to stop
contributions  will be applied to the  purchase of Class A Common  Shares on the
Exercise  Date. An eligible  non-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 his account and thereby withdraw
from participation in an Offering.  Partial  withdrawals are not permitted,  and
the eligible non-employee may not begin participation again during the remainder
of the Plan Period.

         Amendment and Termination.  The Non-Employee Share Purchase Plan may be
amended from time to time by the Board of Trustees of the Company,  and any such
amendment will be subject to the approval of the Company's  shareholders  to the
extent such approval is required under applicable laws or the rules of the NYSE.
The  Non-Employee Share Purchase Plan may be terminated at any time by the Board
of Trustees.

         Federal Income Tax Consequences. In general, a Participant who receives
a nonqualified stock option will recognize no income at the time of the grant of
the option.  Upon exercise of a nonqualified  stock option,  a Participant  will
recognize  ordinary  income in an amount  equal to the excess of the fair market
value of the  shares  on the date of  exercise  over the  exercise  price of the
option.  Special  timing  rules may apply to the  Participant  who is subject to
Section 16(a) of the Exchange Act.

         The employer  will be entitled to claim a federal  income tax deduction
on account of the exercise of a nonqualified option. The amount of the deduction
will be equal to the ordinary income recognized by the Participant.

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

Vote Required; Recommendation

         Pursuant to the Current  Declaration of Trust,  the affirmative vote of
the holders of a majority of the votes cast at the Annual Meeting is required to
approve the  Non-Employee  Share Purchase Plan.  Such vote will also satisfy the
shareholder  approval  requirements  of  applicable  NYSE  rules.  The  Board of
Trustees  unanimously  recommends  that  shareholders  vote FOR  approval of the
Non-Employee Share Purchase Plan.



776420.4
                                       63

<PAGE>




                       PROPOSAL 8 -- APPROVAL OF LOAN 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 LOAN PLAN ATTACHED TO THIS PROXY STATEMENT/  PROSPECTUS
AS  ANNEX  G.  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 LOAN PLAN.

Description of Plan

   
         In November 1998, the Board of Trustees adopted the Share Purchase Loan
Plan  (the  "Loan  Plan").  The Loan  Plan will be  effective  upon  shareholder
approval. The principal provisions of the Plan are summarized below.

         Purpose  of the  Plan.  The  purpose  of the  Loan  Plan is to  provide
opportunities  for Participants (as defined herein) to purchase Common Shares of
the Company with financing  provided by the Company.  Pursuant to the Loan Plan,
the Company may extend Plan Loans to  Participants  to finance  purchases in the
secondary  trading market of issued and outstanding  shares or of authorized but
unissued shares directly from the Company.
    

         The Loan  Plan is  intended  to  qualify  as an  "eligible  plan"  that
provides for the purchase of Common  Shares,  as "margin  stock," with financing
provided by Plan Loans in  accordance  with  applicable  Federal  Reserve  Board
margin regulations.

   
         Share  Authorization.  The maximum  number of  authorized  but unissued
Common Shares that the Company may issue and sell to Participants with financing
provided by Plan Loans is 500,000.  However,  any shares issued to  Participants
under the Loan Plan that are subsequently  reacquired by the Company shall again
become Authorized Shares available for sale under the Loan Plan.

         In  the  event  that,  as  a  result  of  any  merger,  reorganization,
consolidation,  recapitalization, separation, liquidation, share dividend, share
split-up, share combination,  or other change or in affecting the Common Shares,
(i) the number of Common  Shares is  increased  or  decreased or (ii) the Common
Shares are changed into or exchanged for a different number or kind of shares or
other securities of the Company or of another  organizational  entity,  the Plan
Administrator  shall make appropriate and equitable  adjustment to the remaining
Authorized Shares available for issuance with financing under the Loan Plan. The
maximum  number of  authorized  shares shall not be affected by any purchases of
issued and outstanding shares in the secondary trading market financed with Plan
Loans.

         Participants.  The  Company  may extend  Plan  Loans to any  trustee or
officer,  equal or senior in rank to Vice President,  of the Company,  or to any
consultant  or service  provider to the Company  who, in the opinion of the Plan
Administrator,  can  contribute to the growth and  profitability  of the Company
(each a "Participant"). The Plan Administrator shall have the complete authority
to select the Participants eligible to participate in the Loan Plan.
    

         Terms of the Loans.  The Company may extend Plan Loans with a principal
amount equal to up to 100% of the purchase price of Common Shares purchased with
the Plan Loans. Subject to the foregoing,  the principal amount of any Plan Loan
shall be determined by the Plan Administrator. The Plan Loans will bear interest
at an interest rate which is determined by the Plan Administrator, provided that
such rate is no less than the  applicable  Federal  rate in effect  pursuant  to
Section 1274(d) of the Code and shall be compounded no less than  semi-annually.
The Plan  Administrator  will have the  discretion to determine  other terms and
conditions  of the Plan Loans  extended  under the Loan Plan,  including but not
limited to,  those  relating  to:  maturity of the Plan Loans,  the  recourse or
non-recourse  nature of the Plan  Loans;  the  forgiveness  of any or all of the
principal  and/or interest due on the Plan Loans;  conditions for forgiveness of
principal  and/or interest,  such as length of employment or service,  change of
control  events,  performance  measures or  otherwise;  the deferral of interest
payments;  Company  commitments  to make tax gross up  payments  to cover  taxes
incurred  as a result of any  forgiveness;  or options to call or put the Common
Shares to satisfy the Plan Loans.

         Each  Participant  who  receives a Plan Loan from the  Company  will be
required to sign (i) a loan agreement (which sets forth the terms and conditions
of the Plan  Loans),  (ii) a  secured  promissory  note and  (iii) a pledge  and
security  agreement (which sets forth the terms and conditions for the pledge of
the Common Shares purchased with financing  provided by the Plan Loan). The form
and terms and  conditions of such Loan  Documents will be determined by the Plan
Administrator.

   
         Offer and Acceptance of Common Shares.  Offers to sell Common Shares to
Participants with financing provided by Plan Loans will be made in writing.  The
written  offers  will  specify  the  number  of  shares  to be  offered  to  the
Participant,  the portion of the purchase  price to be financed  with Plan Loans
and an  outline  of the terms  thereof  and the date by which the Offer  must be
accepted.  All such offers will be subject to the  condition  that the  Purchase
Agreement  (as defined  herein)  and the Loan  Documents  shall be executed  and
delivered by the Participant.

         A Participant may accept a Company offer to sell shares by delivering a
written  acceptance  to the  Secretary  of the  Company.  At the time of his/her
acceptance,  such Participant will also execute a purchase agreement pursuant to
which the  Participant  agrees to  purchase  the Common  Shares  (the  "Purchase
Agreement")  and the related Loan Documents and will deliver to the Secretary of
the Company such  documents  along with payment of the portion of the  aggregate
purchase  price  not  financed  with Plan  Loans as  specified  in the  Purchase
Agreement.  Any offer to sell shares made  pursuant to the Plan must be accepted
within  the time  specified  in the  offer,  otherwise  the offer will be deemed
withdrawn.

         No  offer or sale of  Common  Shares  to  Participants  with  financing
provided by Plan Loans will be made until the effective date of the Registration
Statement on Form S-8  covering the  Authorized  Shares  available  for issuance
under the Loan Plan or unless made  pursuant to an exemption  from  registration
under the Securities Act of 1933, as amended.

         Issuance of Shares.  Upon execution of the Purchase  Agreement and Loan
Documents and receipt by the Company of the purchase price for the Common Shares
in accordance with the Loan Plan, the shares will be deemed to be fully paid and
nonassessable Common Shares.  Share certificates  representing the Common Shares
will be registered in the  Participants'  names,  but will be held in custody by
the Company for their account.  Certificates  representing  Common Shares issued
pursuant to the Plan will bear such legends as the Company may deem appropriate.

         Secondary  Trading  Market  Purchases.  Any  secondary  trading  market
purchases of Common Shares  financed with Plan Loans shall be made in compliance
with the  Company's  policy and  procedures  governing  trading in shares of the
Company  and  applicable  provisions  of the  Exchange  Act and the  regulations
promulgated thereunder.
    

         Amendment  or  Termination.  The Loan Plan may be  amended  by the Plan
Administrator from time to time to the extent that the Plan Administrator  deems
it  necessary  or  appropriate,  and any such  amendment  will be subject to the
approval of the Company's  shareholders  to the extent such approval is required
under  applicable  laws or the rules of the  exchange  on which the  Company  is
listed. The Plan Administrator may also terminate the Loan Plan at any time.


776420.4
                                       64

<PAGE>


No amendment or  termination  of the Loan Plan shall  adversely  affect any Plan
Loan  extended  under  the  Loan  Plan,  without  the  written  consent  of  the
Participant.

         Federal Income Tax  Consequences.  Since Plan Loans under the Loan Plan
bear interest at no less than the  applicable  Federal rate, no interest will be
imputed to a Participant  for federal  income tax purposes as a consequence of a
Plan Loan. In the event that either  principal or interest due on a Plan Loan is
forgiven by the Company,  the amount forgiven will be treated as ordinary income
for  federal  income tax  purposes  to the  Participant  for the tax year of the
Participant in which the forgiveness occurs.

Vote Required; Recommendation

         Pursuant to the Current Declaration of Trust, the affirmative vote of a
majority of the votes cast at the Annual Meeting is required to approve the Loan
Plan.  Such vote will also  satisfy the  shareholder  approval  requirements  of
applicable  NYSE  rules.  The  Board of  Trustees  unanimously  recommends  that
shareholders vote FOR approval of the Loan Plan.



776420.4
                                       65

<PAGE>




               PROPOSAL 9 -- RATIFICATION OF INDEPENDENT AUDITORS

Description of Proposal



         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.


Vote Required; Recommendation

         Pursuant to the Current Declaration of Trust, the affirmative vote of a
majority  of the votes cast at the  Annual  Meeting  is  required  to ratify the
appointment  of Ernst & Young as  independent  auditors.  The Board of  Trustees
unanimously  recommends that  shareholders  vote FOR the ratification of Ernst &
Young as independent auditors.





776420.4
                                       66

<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.


         The combined financial statements of the Company's  subsidiary,  Victor
Capital  as of June 30,  1997  and  December  31,  1996 and 1995 and for the six
months  ended  June 30,  1997 and  1996 and for each of the  three  years in the
period  ended  December  31,  1996,  incorporated  by  reference  into the Proxy
Statement/Prospectus  and Registration Statement,  have been reviewed or audited
by David Berdon & Co. LLP, independent  auditors,  as set forth in their reports
thereon and are included in reliance upon such reports, 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.

776420.4
                                       67

<PAGE>

                                                                         ANNEX A


                          AGREEMENT AND PLAN OF MERGER

   
         THIS  AGREEMENT  AND PLAN OF MERGER  (the  "Agreement"),  is made as of
November __, 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  hereof),  the
Surviving Limited 
    




<PAGE>



Partnership  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 Stock, par value $.01
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
Stephen D. Plavin                          Chief Operating Officer
Sheli Z. Rosenberg                         Director
Lynne B. Sagalyn                           Director


                                       -3-

<PAGE>


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

Donald J. Meyer                            Managing Director and Chief
                                           Investment Officer
Edward L. Shugrue III                      Managing Director, Chief
                                           Financial Officer and Assistant
                                           Secretary

   
         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 committees with the same names,  memberships and functions and powers
delegated to them as the  committees  of the Board of Trustees of the Company in
existence  at the  Effective  time as set forth in the  minutes  of the Board of
Trustees of the Company.  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.
    


                                   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, par
value $.01 per share,  of the New Company ("New Class A Common  Stock").  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, par value $.01 per share, of the New Company (the
"New Class A Preferred  Stock").  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.


                                       -4-

<PAGE>


         (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,  par value $.01
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 with the Common Certificate,  the  "Certificates")  shall be deemed for
all purposes to represent ownership of an equal number of, shares of New 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 1997  Non-Employee  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.
    


                                       -5-

<PAGE>

                                    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.

   
         (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, 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 


                                       -6-

<PAGE>



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  trustee or officer of the
Company or the Limited Partnership or its general partner or (ii) any individual
who, while a trustee 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 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-

<PAGE>


         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. The resident agent in the State of Maryland is
Ballard Spahr Andrews & Ingersoll LLP, 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/ Edward L. Shugrue III
                                          --------------------------------
                                          Name:   Edward L. Shugrue III
                                          Title:  Managing Director and
                                                  Chief Financial Officer
    




                                       -9-

<PAGE>


                                                                      Exhibit A
                                                                      to Annex 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.

697816.6


<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

697816.6
                                       -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,
serves or has

697816.6
                                       -3-

<PAGE>



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.

697816.6
                                       -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 record on all matters to be voted upon by stockholders and
the shares of Class B Stock shall not have voting

697816.6
                                       -5-

<PAGE>



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 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

697816.6
                                       -6-

<PAGE>



   
         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. 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
         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 
    

697816.6
                                       -7-

<PAGE>



         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, (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

697816.6
                                       -8-

<PAGE>



         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.

         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.


697816.6
                                       -9-

<PAGE>



                                   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.

   
         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,  par
value $.01 per share.  The  aggregate  par value of all shares of capital  stock
having par value was $10.
    


697816.6
                                      -10-

<PAGE>



   
         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,  par
value $.01 per share, and 200,000,000  shares of Preferred Stock, par value $.01
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
__________, 199_.
    

ATTEST:                                 CAPITAL TRUST, INC.


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



697816.6
                                      -11-

<PAGE>


                                                                       Exhibit B
                                                                      to Annex A



                               CAPITAL TRUST, INC.
                               -------------------

                             ARTICLES SUPPLEMENTARY

                       CLASS A 9.5% CUMULATIVE CONVERTIBLE
                                 PREFERRED STOCK
                           (par value $.01 per share)

   
         FIRST: Capital Trust, Inc., a Maryland corporation  (hereinafter called
the  "Corporation"),  does hereby certify to the State Department of Assessments
and  Taxation of  Maryland  pursuant to Section  2-208 of the  Maryland  General
Corporation  Law that,  under a power contained in Section 6.3 of the charter of
the Corporation (the "Charter"),  the Board of Directors of the Corporation (the
"Board of  Directors"),  by unanimous  written  consent dated November 11, 1998,
classified  and  designated  12,639,405  unissued and  unclassified  shares (the
"Shares")  of  Preferred  Stock (as defined in the Charter) as shares of Class A
9.5% Cumulative  Convertible Preferred Stock, par value $.01 per share, with the
preferences,   conversion  and  other  rights,   voting  powers,   restrictions,
limitations as to dividends and other  distributions,  qualifications  and terms
and  conditions  of  redemption  of shares as set forth  herein,  which upon any
restatement  of the Charter may be made part of Article VI of the Charter,  with
any necessary or appropriate changes to the enumeration or lettering of sections
or subsections thereof:
    


                       CLASS A 9.5% CUMULATIVE CONVERTIBLE
                                 PREFERRED STOCK

1    Designation  and Amount.  The class of Preferred  Stock of the  Corporation
     created hereby shall be designated as Class A 9.5%  Cumulative  Convertible
     Preferred Stock, and the number of shares  constituting such class shall be
     12,639,405, par value $.01 per share.

2    Definitions.  As used in these Articles Supplementary,  the following terms
     shall have the following meanings:

     (a)  "Aggregate Consideration Receivable" by the Corporation in connection
          with the issuance of any shares of Common Stock or any Common Stock
          Equivalents means the sum of:

          (i)  the  aggregate  consideration  paid to the  Corporation  for such
               shares of Common Stock or Common Stock Equivalents and

          (ii) the aggregate  consideration or premiums,  if any, stated in such
               Common Stock  Equivalents to be


747131.4


<PAGE>


               payable for the Common Stock upon the exercise or  conversion  of
               such Common Stock Equivalents,

          calculated in each case in accordance with section  7(d)(vii)  hereof.
          In case all or any portion of the  consideration to be received by the
          Corporation  may be paid in a form other than cash,  the value of such
          consideration shall be determined in good faith by the Board or a duly
          authorized committee thereof (irrespective of the accounting treatment
          thereof),  and  described  in  a  resolution  of  the  Board  or  such
          committee.

     (b)  "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.

     (c)  "Annual  Dividend  Rate" has the  meaning  set forth in  section  3(a)
          hereof.

     (d)  "Bank  Holding  Company"  means a bank holding  company (as defined in
          Section 1841 (a) of the Bank Holding  Company Act of 1956, as amended)
          or any  affiliate  (as defined in Section 1841 (k) of the Bank Holding
          Company  Act of 1956,  as  amended)  of any bank  holding  company (as
          defined in Section 1841 (a) of the Bank  Holding  Company Act of 1956,
          as amended).

     (e)  "Board" means the Board of Directors of the Corporation.

     (f)  "Business Day" means any day other than a Saturday,  a Sunday or a day
          on which banking  institutions  in the City of New York,  New York are
          authorized or obligated by law or executive order to close.

     (g)  "Charter"  means the  charter,  as defined in Section 1- 101(e) of the
          Maryland General Corporation Law, of the Corporation.

     (h)  "Class A Articles  Supplementary"  means these Articles  Supplementary
          filed  with  and  accepted  for  record  by the  State  Department  of
          Assessment and Taxation of Maryland on or about  ___________ __, 1998,
          establishing the Class A Preferred Stock pursuant to Article VI of the
          Charter,  as the same may be amended,  supplemented  or modified  from
          time to time in  accordance  with the terms  hereof  and  pursuant  to
          applicable law and upon any  restatement of the Charter shall mean the
          terms of the Class A Preferred Stock as set forth in Article VI of the
          Charter.

     (i)  "Class A Common Stock" means the class A common stock,  par value $.01
          per share, of the  Corporation,  having the  designations  and rights,
          qualifications, limitations and restrictions set forth in the Charter.



747131.4
                                      - 2 -

<PAGE>


     (j)  "Class  A  Preferred   Stock"  means  the  Class  A  9.5%   Cumulative
          Convertible  Preferred  Stock,  par  value  $.01  per  share,  of  the
          Corporation established pursuant to these Articles Supplementary.

     (k)  "Class B Articles  Supplementary"  means Articles  Supplementary filed
          with and accepted for record by the State Department of Assessment and
          Taxation of Maryland on or about  ___________  __, 1998,  establishing
          the Class B Preferred  Stock  pursuant to Article [VI] of the Charter,
          as the same may be amended, supplemented or modified from time to time
          in accordance with the terms hereof and pursuant to applicable law and
          upon any  restatement of the Charter shall mean the terms of the Class
          B Preferred Stock as set forth in Article [VI] of the Charter.

     (l)  "Class B Common Stock" means the class B common stock,  par value $.01
          per share, of the  Corporation,  having the  designations  and rights,
          qualifications, limitations and restrictions set forth in the Charter.

     (m)  "Class  B  Preferred   Stock"  means  the  Class  B  9.5%   Cumulative
          Convertible  Non-Voting  Preferred Stock, par value $.01 per share, of
          the  Corporation   established   pursuant  to  the  Class  B  Articles
          Supplementary.

     (n)  "Common Stock" means,  collectively,  the Class A Common Stock and the
          Class B Common Stock.

     (o)  "Common Stock Equivalents" means, without double counting:

          (i)  Common  Stock,  where one share of Common Stock shall  constitute
               one Common Stock Equivalent,

          (ii) Stock  of  the  Corporation  (including  without  limitation  the
               Preferred  Stock)  convertible  into Common Stock,  where any one
               share of Stock of the  Corporation  shall  constitute a number of
               Common Stock  Equivalents equal to the number of shares of Common
               Stock issuable in respect of such Stock,

         (iii) any rights,  warrants,  options and convertible,  exchangeable or
               exercisable  securities entitling the holder thereof to subscribe
               for  or  purchase  any  Common  Stock,  where  any  such  rights,
               warrants,  options and  convertible,  exchangeable or exercisable
               securities shall constitute a number of Common Share  Equivalents
               equal to the number of shares of Common Stock issuable in respect
               of such rights, warrants, options or 


747131.4
                                      - 3 -

<PAGE>


          convertible, exchangeable or exercisable securities, and

          (iv) any stock  appreciation  rights  entitling the holders thereof to
               any interest in an increase in value, however measured, of Common
               Stock, where any such stock appreciation  rights shall constitute
               a number  of  Common  Share  Equivalents  equal to the  shares of
               Common Stock,  as nearly as it may be  calculated,  to such share
               appreciation rights.

     (p)  "Conversion Date" has the meaning set forth in section 7(b) hereof.

     (q)  "Conversion Notice" has the meaning set forth in section 7(b) hereof.

     (r)  "Conversion Price" has the meaning set forth in section 7(a) hereof.

     (s)  "Corporation" means Capital Trust, Inc., a Maryland corporation.

     (t)  "D/E Ratio" means, as of the date of  determination,  the ratio of (i)
          the sum of (x)  the  total  Indebtedness  of the  Corporation  and its
          consolidated  Subsidiaries  as  reflected  on the  Corporation's  most
          recent regularly  prepared  consolidated  balance sheet,  plus (y) all
          Indebtedness   issued  by  the   Corporation   and  its   consolidated
          subsidiaries  since the date of such  consolidated  balance sheet less
          all  Indebtedness  retired or repurchased by the  Corporation  and its
          subsidiaries  since that  date,  plus (z) the  Corporation's  pro rata
          share, based upon its percentage equity ownership interest therein, of
          aggregate total Indebtedness of Equity Affiliates,  to (ii) the excess
          of total  assets  (including  the  Corporation's  equity in its Equity
          Affiliates)  over  total   liabilities  of  the  Corporation  and  its
          consolidated  subsidiaries,  as  reflected on the  Corporation's  most
          recent  regularly  prepared  consolidated  balance sheet, in each case
          determined  in  accordance  with GAAP and after  giving  effect to the
          incurrence  of  any  proposed  Indebtedness  and  the  application  of
          proceeds of such Indebtedness.

     (u)  "Dividend  Payment  Date" has the  meaning  set forth in section  3(a)
          hereof.

     (v)  "Dividend Period" has the meaning set forth in section 3(a) hereof.




747131.4
                                      - 4 -

<PAGE>



     (w)  "Effective  Purchase Price per Share" at which the Corporation  issues
          any shares of Common  Stock or any Common Stock  Equivalents  means an
          amount equal to:

          (i)  the  Aggregate  Consideration  Receivable by the  Corporation  in
               connection  with the  issuance of such shares of Common  Stock or
               Common Stock Equivalents divided by

          (ii) the number of shares of Common Stock and Common Stock Equivalents
               so issued.

     (x)  "Equity Affiliate" means any Person in which the Corporation or any of
          its  consolidated  Subsidiaries has an equity interest which is or, in
          accordance with GAAP,  should be accounted for on the equity method in
          the Corporation's consolidated financial statements.

     (y)  "Exempted Transaction" means each and any of the following:

          (i)  the  issuance,  from the  Issuance  Date  through the date of the
               Exempted Transaction, of Common Stock Equivalents to employees or
               officers of the  Corporation  or any of its  Subsidiaries,  or to
               consultants or service providers to the Corporation or any of its
               Subsidiaries,  or to directors of the  Corporation  or any of its
               Subsidiaries,   under  an  employee   benefit   plan  or  similar
               arrangement adopted by the Corporation in an amount not to exceed
               10%  of  the  aggregate   number  of  Common  Stock   Equivalents
               outstanding on the date of such Exempted Transaction,

          (ii) the issuance of any shares of Common Stock or Preferred Stock of
               the Corporation upon the conversion of any shares of Common Stock
               or Preferred Stock, and

         (iii) the  issuance of any Stock of the  Corporation  in  exchange,  in
               whole or in  part,  for any  acquisition  by the  Corporation  of
               shares of stock or other assets of any kind.

     (z)  "Fair Market Value" of a share of Common Stock means,  as of any date,
          the average of the closing  prices of Class A Common  Stock for the 20
          consecutive  Trading Days next  preceding  the date five days prior to
          the date in question. The closing price for each day shall be:

          (i)  if the Class A Common  Stock is listed or admitted for trading on
               the New York  Stock  Exchange  or any other  national  securities
               exchange,  the last sale  price,  or the  closing bid price if no
               sale 


747131.4
                                      - 5 -

<PAGE>



               occurred,  of one  share of Class A Common  Stock on the New York
               Stock  Exchange  or,  if not then  listed  on the New York  Stock
               Exchange,  the principal securities exchange on which the Class A
               Common Stock is listed or admitted for trading; or

          (ii) if not listed or admitted  for trading as described in clause (i)
               of this section  2(z),  the average of the closing sale price or,
               in the  absence  of a closing  sale  price,  the  average  of the
               highest  bid and  lowest  asked  prices  of one  share of Class A
               Common Stock quoted in the NASDAQ  National  Market System or any
               similar  system  of  automated  dissemination  of  quotations  of
               securities prices then in common use, if so quoted; or

         (iii) if not quoted as described  in clause (ii) of this section  2(z),
               the average of the highest bid and lowest offered  quotations for
               one share of Class A Common  Stock as  reported  by the  National
               Quotation Bureau  Incorporated if at least two securities dealers
               have inserted both bid and offered quotations for shares of Class
               A Common  Stock on at least  five of the 20  consecutive  Trading
               Days  next  preceding  the date  five  days  prior to the date in
               question.

          If none of the conditions set forth above is met, the closing price of
          one share of Class A Common  Stock on any day or the  average  of such
          closing  prices for any period  shall be the fair market  value of one
          share of Common  Stock for such day or  period as  determined  in good
          faith by the Board.

          "Fair  Market  Value"  of a share of  Preferred  Stock  means the Fair
          Market  Value of a number of fully  paid and  nonassessable  shares of
          Class A  Common  Stock  equal  to the  ratio  of (a)  the  Liquidation
          Preference  for  such  Preferred  Stock  plus an  amount  equal to the
          dividends per share accrued and unpaid  thereon as of the date of such
          determination  to (b) the Conversion Price in effect as of the date of
          such determination.

     (aa) "GAAP"  means  those  generally  accepted  accounting  principles  and
          practices  which are  recognized as such by the American  Institute of
          Certified Public Accountants acting through its Accounting  Principles
          Board or by the Financial  Accounting Standards Board or through other
          appropriate  boards or committees  thereof and which are  consistently
          applied  for all  periods  after  the date  hereof  so as to  properly
          reflect the financial condition,  results of operations and changes in
          financial position 


747131.4
                                      - 6 -

<PAGE>


          of any  Person,  except  that any  accounting  principle  or  practice
          required  to  be  changed  by  such  Accounting  Principles  Board  or
          Financial  Accounting  Standards Board (or other  appropriate board or
          committee of such Boards) in order to continue as a generally accepted
          accounting principle or practice may be so changed.

     (bb) "Holder" of a share of Class A  Preferred  Stock or a share of Class B
          Preferred  Stock  means the Person in whose name such share of Class A
          Preferred  Stock or Class B Preferred Stock is registered on the books
          of the Corporation.

          "Holder"  of a share  of  Class A  Common  Stock or a share of Class B
          Common  Stock  means the  Person in whose  name such  share of Class A
          Common Stock or Class B Common Stock is registered on the books of the
          Corporation.

     (bb) "Incur" means to issue, assume,  guarantee,  incur or otherwise become
          liable for.

     (cc) "Indebtedness" means, with respect to any Person, without duplication,
          any liability of such Person (i) for borrowed money, (ii) evidenced by
          bonds,   debentures,   notes  or  other  similar  instruments,   (iii)
          constituting  capitalized lease obligations,  (iv) incurred or assumed
          as the deferred purchase price of property, or pursuant to conditional
          sale  obligations and title retention  agreements (but excluding trade
          accounts  payable  arising in the ordinary course of business) and (v)
          which are  secured by any Lien on any  property or asset of such first
          referred to Person.

     (dd) "Issuance Date" means,  with respect to any Preferred  Stock, the date
          on which such Preferred Stock is issued by the Corporation.

     (ee) "Junior  Stock"  means  Common  Stock and any other class or series of
          Stock  of the  Corporation  now or  hereafter  authorized,  issued  or
          outstanding which is subject,  under the terms of the Charter,  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  Preferred  Stock shall have
               been paid in full,

          (ii) in the event of any liquidation, dissolution or winding up of the
               Corporation,  either voluntary or involuntary, the Holders of the
               Preferred Stock shall be entitled to receive out of assets 




747131.4
                                      - 7 -

<PAGE>

               of the Corporation  available for  distribution to  shareholders,
               the  amount  specified  in section 4 hereof,  before any  payment
               shall be made or any assets  distributed  to the  holders of such
               other class or series of Stock of the Corporation, and

         (iii) shares of such  class or  series  may not be  redeemed  under any
               circumstances,  either at the option of the Corporation or of any
               holder  thereof,  unless all of the  outstanding  Preferred Stock
               have theretofore been redeemed or converted.

     (ff) "Lien"  means any lien,  mortgage,  deed of trust,  pledge,  charge or
          other  encumbrance of any kind,  including,  without  limitation,  any
          conditional  sale or other title retention  agreement and any lease in
          the nature thereof.

     (gg) "Liquidation   Preference"  means,  with  respect  to  each  share  of
          Preferred Stock, an amount equal to $2.69.

     (hh) "Merger" means the simultaneous mergers of Capital Trust, a California
          business trust, with and into Captrust Limited Partnership, a Maryland
          limited  partnership  ("Captrust"),  and of Captrust with and into the
          Corporation.

     (ii) "Person" means 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,  any unincorporated  organization or any other
          entity.

     (jj) "Preferred Stock" means, collectively, the Class A Preferred Stock and
          the Class B Preferred Stock.

     (kk) "Predecessor" means Capital Trust, a California business trust, as the
          predecessor of the Corporation in the Merger.

     (ll) "Restricted Payment" has the meaning set forth in section 3(c) hereof.

     (mm) "Stock"  means any  shares of stock,  rights,  warrants  or options to
          purchase shares of stock,  securities convertible into or exchangeable
          or  exercisable  for  shares of stock and  participations  in or other
          equivalents of or interests (other than security  interests) in shares
          of stock,  however designated and whether voting or nonvoting,  of any
          Person.

     (nn) "Subsidiary" means:



747131.4
                                      - 8 -

<PAGE>


          (i)  any  corporation  50% or more of the  Voting  Stock  of  which is
               owned, directly or indirectly, by the Corporation, or

          (ii) any other  Person whose  accounts  are required  under GAAP to be
               included in the Corporation's consolidated financial statements.

     (oo) "Trading Day" means,  with respect to the Class A Common Stock: (i) if
          the Class A Common  Stock is listed or  admitted  for  trading  on any
          national securities  exchange,  days on which such national securities
          exchange is open for business; (ii) if the Class A Common Stock is not
          listed or admitted  for trading on any national  securities  exchange,
          but is quoted on the NASDAQ National Market System, any similar system
          of automated  dissemination of quotations of securities  prices or the
          National Quotation Bureau  Incorporated,  each day on which quotations
          may be made on such  system;  or (iii) if the Class A Common  Stock is
          not  quoted on any  system or listed or  admitted  for  trading on any
          securities exchange, a Business Day.

     (pp) "Voting Stock" means, with respect to the Corporation,  all classes of
          Stock of the Corporation  then  outstanding  and normally  entitled to
          vote for the election of directors of the  Corporation.  Any reference
          to a percentage of Voting Stock shall refer to the percentage of votes
          eligible  to  be  cast  for  the  election  of  directors   which  are
          attributable to the applicable Voting Stock.

3    Dividends.

     (a)  Payment of Dividends. The Holders of the Class A Preferred Stock shall
          be entitled to receive,  when, as and if declared by the Board, out of
          funds legally available therefor, cash dividends per share at the rate
          of 9.5% per annum on the Liquidation  Preference (the "Annual Dividend
          Rate"). Such dividends shall accrue (whether or not declared) from and
          including  the Issuance  Date to and  including  the date on which the
          Liquidation  Preference is paid on such shares or on which such shares
          are converted or redeemed and, to the extent not paid for any Dividend
          Period,  will be cumulative.  Dividends on the Class A Preferred Stock
          shall  accrue on a daily basis  whether or not the  Corporation  shall
          have earnings or surplus at the time.

          Semi-annual dividend periods (each a "Dividend Period") shall commence
          on and include the sixteenth day of December and June of each year and
          shall  end on and  include  the  fifteenth  day of June and  December,
          respectively, of such or the following year; provided



747131.4
                                     - 9 -

<PAGE>


          however,  that,  subject to the consummation of the Merger,  the first
          Dividend Period shall be deemed to commence on June 16, 1998 and shall
          end on and  include  December  15,  1998.  Dividends  on the  Class  A
          Preferred   Stock  shall  be  payable,   when,  as  and  if  declared,
          semi-annually,  in arrears,  no later than  December 26 and June 25 of
          each year  commencing  December  26, 1998 (each such date, a "Dividend
          Payment  Date"),  except that if any such date is not a Business  Day,
          then such dividend shall be paid on the next succeeding  Business Day.
          Each such  dividend  shall be payable to Holders of Class A  Preferred
          Stock at the close of business on the record date  established  by the
          Board,  which  record date shall be not more than 60 days prior to the
          date fixed for payment thereof.

          The amount of dividends  payable per share of Class A Preferred  Stock
          for each full Dividend Period shall be computed by applying the Annual
          Dividend Rate to the  Liquidation  Preference and dividing such amount
          by two. The amount of dividends  payable for any period shorter than a
          full  Dividend  Period  shall be  computed on the basis of actual days
          elapsed and a 360-day year consisting of twelve 30 day months.

          The Corporation  shall not declare or pay or set apart for payment any
          dividends or make any other distributions on either class of Preferred
          Stock unless the Corporation  simultaneously  declares or pays or sets
          apart for payment dividends or makes distributions,  at the same rate,
          each share being  treated  equally,  on the other  class of  Preferred
          Stock.

     (b)  Distribution  of  Partial  Dividend  Payments.   Except  as  otherwise
          provided in these Articles  Supplementary,  if on any Dividend Payment
          Date the Corporation pays less than the total amount of dividends then
          accrued with respect to Preferred  Stock,  the amount so paid shall be
          distributed  ratably,  each share  being  treated  equally,  among the
          Holders  of the  Preferred  Stock  based  upon the  number  shares  of
          Preferred Stock then held by each such Holder.

     (c)  Limitations  on Certain  Payments.  Unless all accrued  dividends  and
          other amounts then accrued through the end of the last Dividend Period
          and unpaid with respect to the Preferred Stock shall have been paid in
          full,  the  Corporation  shall  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 Stock of the  Corporation  other than the Preferred
          Stock  (each,  a  "Restricted  Payment");  provided,  however,  that a
          "Restricted Payment" shall not include:


747131.4
                                     - 10 -

<PAGE>


          (i)  any dividend or distribution payable solely in  Junior  Stock, or

               (ii) the acquisition of any Stock of the Corporation  in exchange
                    solely for Junior Stock.

4    Liquidation Preference.

     In  the  event  of  any  liquidation,  dissolution  or  winding  up of  the
     Corporation,  either  voluntary  or  involuntary,  the Holders of Preferred
     Stock  shall be  entitled  to  receive  out of  assets  of the  Corporation
     available for  distribution to  stockholders,  an amount per share equal to
     the  Liquidation  Preference  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 Stock
     of the Corporation.

     If the assets and funds thus  distributed  among the  Holders of  Preferred
     Stock shall be  insufficient  to permit the payment to such  Holders of the
     full preferential  amount described above, then the entire assets and funds
     of the Corporation  legally available for distribution shall be distributed
     ratably,  each share being treated equally,  among the Holders of Preferred
     Stock  based on the number of shares of  Preferred  Stock then held by each
     such Holder.

     In determining  whether a distribution of any dividend or the redemption or
     other  acquisition  of any  Stock of the  Corporation  is  permitted  under
     Maryland  law,  no effect  shall be given to  amounts,  to the extent  such
     amounts  would  be  needed,  if  the  Corporation  were  to be  liquidated,
     dissolved  or wound up at the time of such  distribution,  to  satisfy  the
     preferential  rights  upon  liquidation,  dissolution  or winding up of the
     Corporation of Holders of the Class A Preferred Stock.

5    Consolidation,   Merger  and  Sale  of  Assets,  etc.  Unless  all  of  the
     outstanding shares of Preferred Stock shall have been redeemed or converted
     on or prior to the effective date of any consolidation,  merger or transfer
     referred to below  involving the  Corporation,  without the approval of the
     Holders of a majority of the outstanding shares of Preferred Stock,  voting
     together as a single class,  but voting  together as a separate  class from
     the Common Stock, the Corporation shall not consolidate with or merge into,
     or  transfer  all or  substantially  all of its assets to,  another  Person
     unless:

     (a)  in the case of a  merger  or  consolidation,  the  Corporation  is the
          surviving  entity,  the rights and  preferences of the Preferred Stock
          are not modified,  the Corporation,  as the surviving entity, does not
          have  outstanding  any  shares of Stock  that are not shares of Junior
          Stock,  and, 

747131.4
                                     - 11 -

<PAGE>



          immediately after the consummation of such merger or consolidation and
          after giving effect thereto,  the D/E Ratio of the  Corporation  shall
          not exceed 5:1 or

     (b)  the  surviving,  resulting or acquiring  Person is a Person  organized
          under the laws of the United States, any state thereof or the District
          of  Columbia,  or a  Person  organized  under  the  laws of a  foreign
          jurisdiction   whose  equity  securities  are  listed  on  a  national
          securities  exchange in the United States or authorized  for quotation
          on the NASDAQ  National  Market  System,  the  Corporation  shall make
          effective  provision such that, upon consummation of such transaction,
          the Holders of Preferred Stock shall receive  preferred  shares of the
          surviving entity having substantially identical terms as the Preferred
          Stock  surrendered  by them,  the  surviving,  resulting  or acquiring
          Person  does not have  outstanding  any  shares of Stock  that are not
          shares of Junior Stock and, immediately after the consummation of such
          consolidation,  merger or transfer, the D/E Ratio of such Person shall
          not exceed 5:1.

6    Voting Rights of Preferred Stock.

     (a)  Voting  Rights of the Class A  Preferred  Stock.  In  addition  to the
          voting rights described in sections 5 and 6(b) hereof,  the holders of
          the Class A Preferred  Stock shall be entitled to vote  together  with
          the holders of Class A Common  Stock as a single  class on all matters
          submitted for a vote of stockholders,  and shall be entitled to notice
          of all  stockholders'  meetings  and to act by written  consent in the
          same  manner as the  holders  of Class A Common  Stock.  Each share of
          Class A  Preferred  Stock  shall  entitle  the Holder  thereof to such
          number of votes per share as shall equal the number of shares of Class
          A Common  Stock into which  such share of Class A  Preferred  Stock is
          then convertible.

     (b)  Preferred Stock Class Vote. The affirmative  vote of the Board and the
          Holders of a majority of the  outstanding  shares of  Preferred  Stock
          voting  together as a single class,  but voting together as a separate
          class from the Common Stock, shall be required in order:

          (i)  to amend, alter or repeal any of the provisions of these Articles
               Supplementary or of the Class B Article Supplementary;

          (ii) to authorize, create or issue any class or series of Stock of the
               Corporation that are not Junior Stock; and



747131.4
                                     - 12 -

<PAGE>



         (iii) for  the   Corporation   to  Incur   any   Indebtedness   if  the
               Corporation's D/E Ratio would then exceed 5:1.

          Any Preferred Stock owned, directly or indirectly,  by the Corporation
          or any of its Subsidiaries  shall not have voting rights hereunder and
          shall not be counted in determining the presence of a quorum.

7    Conversion Right.

     (a)  Right of  Conversion.  Each share of Class A Preferred  Stock shall be
          convertible  at the option of the Holder  thereof at any time and from
          time to time in whole or in part into:

          (i)  a number of fully paid and nonassessable shares of Class A Common
               Stock equal to the ratio of:

               (x)  the  Liquidation  Preference  of  such  shares  of  Class  A
                    Preferred  Stock plus an amount equal to all  dividends  per
                    share accrued and unpaid thereon as of the  Conversion  Date
                    to

               (y)  the Conversion Price in effect on the Conversion Date, or

          (ii) an equal number of fully paid and nonassessable shares of Class B
               Preferred Stock,

               or into such additional or other securities, cash or property and
               at such other rates as required in accordance with the provisions
               of this section 7.

               For purposes of these  Articles  Supplementary,  the  "Conversion
               Price"  shall  initially be $2.69 per share and shall be adjusted
               from  time to time in  accordance  with  the  provisions  of this
               section 7.

     (b)  Conversion Procedures.  In order to exercise the conversion right, the
          Holder of any shares of Class A  Preferred  Stock to be  converted  in
          whole or in part  shall  surrender  the  certificate  or  certificates
          representing  such shares to the  Corporation  and shall give  written
          notice to the Corporation ("Conversion Notice") that the Holder elects
          to convert such shares or the portion thereof specified in said notice
          into  shares of Class A Common  Stock or Class B Preferred  Stock,  as
          provided  herein  and as  specified  by the  Holder in the  Conversion
          Notice. The Conversion Notice shall also state the name or names (with
          address) in which the certificates for Class A Common Stock or Class B
          Preferred Stock, as the case may be, shall be issued. Each certificate
          representing Class A Preferred Stock surrendered for 


747131.4
                                     - 13 -

<PAGE>


          conversion  shall,  unless the shares issuable on conversion are to be
          issued in the same name as the  registration of such Class A Preferred
          Stock,  be duly  endorsed  by, or be  accompanied  by  instruments  of
          transfer in form satisfactory to the Corporation duly executed by, the
          Holder 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 Class A Preferred Stock relating  thereto,  the  Corporation  shall
          issue and deliver to such  Holder (or upon the  written  order of such
          Holder) a certificate or certificates for the number of full shares of
          Class A Common Stock, or Class B Preferred  Stock, as specified in the
          Conversion  Notice,  issuable  upon  the  conversion  of such  Class A
          Preferred  Stock or portion  thereof in accordance with the provisions
          of this  section 7, and a check or cash in  respect of any  fractional
          shares  issuable  upon such  conversion,  as provided in section  7(c)
          hereof.  In the  event  that  less  than  all the  shares  of  Class A
          Preferred 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 Class A
          Preferred Stock so surrendered,  without charge to such Holder,  a new
          certificate or certificates representing a number of shares of Class A
          Preferred  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 shares of Class A  Preferred  Stock shall have been
          surrendered to the  Corporation or its transfer agent and a Conversion
          Notice  with  respect to such shares  shall have been  received by the
          Corporation,  as  described  above.  Any  Person  in  whose  name  any
          certificate  or  certificates  for  Class A  Common  Stock  or Class B
          Preferred Stock shall be issuable upon  conversion  shall be deemed to
          have become the holder of record of the shares represented  thereby on
          the  Conversion  Date,  provided,   however,  if  the  certificate  or
          certificates  evidencing  such Class A Preferred Stock are surrendered
          on any date when the share transfer books of the Corporation  shall be
          closed,  the  Holder  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 share 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.




747131.4
                                     - 14 -

<PAGE>


          Except  as  otherwise  provided  in  this  section  7, no  payment  or
          adjustment  will be made for  dividends  or other  distributions  with
          respect  to any  Class A  Common  Stock  or  Class B  Preferred  Stock
          issuable  upon  conversion  of Class A  Preferred  Stock  as  provided
          herein.

     (c)  Cash Payments in Lieu of Fractional  Shares.  No fractional  shares or
          scrip  representing  fractional shares shall be issued upon conversion
          of Preferred  Stock.  If any  fractional  share,  would,  but for this
          section 7(c), be issuable upon the conversion of any Class A Preferred
          Stock,  the Corporation  shall make a payment  therefor in cash on the
          first Business Day immediately  preceding the Conversion Date equal to
          the Fair Market Value of such fractional share.

     (d)  Adjustment of Conversion  Price for Conversion into Common Stock.  The
          Conversion  Price  with  respect  to the  conversion  of the  Class  A
          Preferred  Stock into Class A Common Stock shall be adjusted from time
          to time by the Corporation as follows:

          (i)  in the event  that the  Corporation  shall at any time  after the
               Issuance Date:

               (A)  declare a dividend or make a  distribution  on the shares of
                    Class A Common Stock in shares of Class A Common Stock,

               (B)  subdivide or  reclassify  the shares of Class A Common Stock
                    into a greater number of shares,

               (C)  combine  the  shares of Class A Common  Stock into a smaller
                    number of shares,

               (D)  pay a dividend or make a distribution on the shares of Class
                    A Common  Stock in any class of its Stock  other than shares
                    of Class A Common Stock, or

               (E)  reclassify  the shares of Class A Common Stock other than as
                    set forth in Section 7(d)(i)(B),

               then the  conversion  right  and the  Conversion  Price in effect
               immediately prior thereto shall be adjusted so that the Holder of
               any shares of Class A Preferred Stock thereafter  surrendered for
               conversion  into shares of Class A Common Stock shall be entitled
               to receive the number of shares of Class A Common  Stock or other
               Stock of the  Corporation  which such Holder  would have owned or
               have been  entitled to receive  after the



747131.4
                                     - 15 -

<PAGE>


          happening  of any of the  events  described  above had such  shares of
          Class A Preferred  Stock been  converted into shares of Class A Common
          Stock  immediately prior to the happening of such event. An adjustment
          made  pursuant  to  this  section   7(d)(i)  shall  become   effective
          immediately  after  the  record  date  in the  case of a  dividend  or
          distribution  and  shall  become  effective   immediately   after  the
          effective   date  in  the   case  of   subdivision,   combination   or
          reclassification.  Such adjustment shall be made successively whenever
          any event referred to above shall occur.

          (ii) In the event  that the  Corporation  shall at any time  after the
               Issuance  Date  issue  any  Common  Stock  or  any  Common  Stock
               Equivalents  other  than  in  an  Exempted  Transaction,   at  an
               Effective Purchase Price per Share less than the Conversion Price
               in effect  immediately  prior to the date of such issuance,  then
               such Conversion Price shall be adjusted to equal:

               (A)  the sum of:

                    (1)  the product of:

                         (a)  the number of  shares of  Common  Stock and Common
                              Stock Equivalents outstanding immediately prior to
                              such issuance and

                         (b)  the Conversion  Price in effect  immediately prior
                              to such issuance and

                    (2)  the   Aggregate   Consideration   Receivable   by   the
                         Corporation in connection with such issuance

               divided by:

               (B)  the sum of:

                         (1)  the  number of shares of Common  Stock and  Common
                              Stock Equivalents outstanding immediately prior to
                              such issuance and

                         (2)  the number of  additional  shares of Common  Stock
                              and Common Stock Equivalents so issued.

               For example,  if on any given date the Corporation has 20,000,000
               shares of Common Stock and Common


747131.4
                                     - 16 -

<PAGE>


          Stock  Equivalents   outstanding,   the  Corporation  issues  warrants
          exercisable at $1 per share to purchase an additional 1,000,000 shares
          of  Common  Stock  for a  purchase  price of $1 per  warrant,  and the
          Conversion Price in effect on such date is $2.69,  then the Conversion
          Price  shall be  adjusted  to equal  $2.66,  which  is  calculated  as
          follows:

                                $2.66 per share =
          [(20,000,000shares x $2.69/share) + $2,000,000]/ (20,000,000
                           shares + 1,000,000 shares).

               Such adjustment shall be made  successively  whenever any shares,
               rights,   warrants,   options,   convertible,   exchangeable   or
               exercisable securities or share appreciation rights are issued at
               an  Effective  Purchase  Price  per  Share  that is less than the
               Conversion  Price in effect on the date of such issuance.  To the
               extent  that  any  right,   option,   warrant,   convertible   or
               exercisable  security or share appreciation right expires without
               having been converted or exercised,  the Conversion Price then in
               effect shall be  readjusted  to the  Conversion  Price which then
               would  be  in  effect  if  such  rights,  options,   warrants  or
               convertible,  exchangeable  or  exercisable  securities  or share
               appreciation  rights had not been issued,  but such  readjustment
               shall not affect  the  number of shares of Common  Stock or other
               Stock of the Corporation  delivered upon any conversion  prior to
               the date such readjustment is made.

         (iii) In the event that the Corporation shall distribute to all holders
               of its Class A Common  Stock any of its assets  (other  than cash
               dividends  payable  on or after the date of  consummation  of the
               Merger  which  together  with all  prior  cash  dividends  of the
               Corporation and the  Predecessor  paid on or after April 1, 1998,
               do not exceed the amount of retained  earnings of the Corporation
               accrued on or after  April 1, 1998 and on or prior to the date of
               payment  of  such  dividends)  or  debt  securities,  or  rights,
               options,  warrants or  convertible,  exchangeable  or exercisable
               securities of the Corporation  (including  securities  issued for
               cash,  but excluding  distributions  of Stock of the  Corporation
               referred to in section  7(d)(i)  hereof,  then in each such case,
               the  Conversion  Price shall be adjusted to equal the  Conversion
               Price in effect  immediately  prior to such  distribution less an
               amount  equal  to the  then  fair  market  value  (as  reasonably
               determined by


747131.4
                                     - 17 -

<PAGE>


               the Board,  in good faith and as described in a resolution of the
               Board) of the  portion  of the assets or debt  securities  of the
               Corporation so distributed or of such rights,  options,  warrants
               or convertible, exchangeable or exercisable securities applicable
               to one  share of  Class A Common  Stock.  Such  adjustment  shall
               become  effective  immediately  after  the  record  date  for the
               determination  of shares  entitled to receive such  distribution.
               Notwithstanding  the  foregoing,  no adjustment of the Conversion
               Price  shall be made upon the  distribution  to holders of Common
               Stock  of  such  rights,   options,   warrants  or   convertible,
               exchangeable or exercisable securities, assets or debt securities
               if the plan or  arrangement  under  which such  rights,  options,
               warrants or convertible,  exchangeable or exercisable securities,
               assets or debt  securities are issued provides for their issuance
               to  Holders  of  Class A  Preferred  Stock  in the  same pro rata
               amounts upon conversion  thereof.  Such adjustment  shall be made
               successively whenever any event listed above shall occur.

          (iv) Anything in this section  7(d) to the  contrary  notwithstanding,
               the Corporation  shall be entitled to make such reductions in the
               Conversion  Price,  in addition to those required by this section
               7(d), as it in its reasonable  discretion  shall  determine to be
               advisable  in order  that any  share  dividends,  subdivision  of
               shares,  distribution of rights to purchase shares or securities,
               or distribution of securities convertible into or exchangeable or
               exercisable  for shares  hereafter made by the Corporation to its
               stockholders, shall not be taxable.

          (v)  Whenever  the  Conversion  Price is  adjusted as provided in this
               section 7(d), or the Class A Preferred Stock becomes  convertible
               into shares,  securities,  property or assets pursuant to section
               7(e) hereof,  or the  Corporation  reduces the  Conversion  Price
               pursuant to section 7(f) hereof,  the Corporation shall prepare a
               notice of such  adjustment of the Conversion  Price setting forth
               the adjusted  Conversion  Price (or describing such event, as the
               case may be) and the date on which  such  adjustment  (or  event)
               becomes  effective,  and setting forth in  reasonable  detail the
               facts  requiring  such  adjustment  and the  calculation  of such
               adjustment  (or describing  the shares,  securities,  property or
               assets  into  which  the Class A  Preferred  Stock  shall  become
               convertible), and shall mail such

747131.4
                                     - 18 -

<PAGE>


               notice of adjustment to all Holders of Class A Preferred Stock as
               set forth in section 7(i) hereof.

          (vi) In  any  case  in  which  this  section  7(d)  provides  that  an
               adjustment shall become effective immediately after a record date
               for an event,  the  Corporation may defer until the occurrence of
               such event:

               (A)  issuing  to  the  Holder  of any  Class  A  Preferred  Stock
                    converted  after such record date and before the  occurrence
                    of such event the additional  shares of Class A Common Stock
                    issuable upon such  conversion  by reason of the  adjustment
                    required  by such event over and above the shares of Class A
                    Common Stock  issuable  upon such  conversion  before giving
                    effect to such adjustment, and

               (B)  paying  to such  Holder  any  amount  in cash in lieu of any
                    fractional share of Class A Common Stock pursuant to section
                    7(c).

         (vii) For  purposes  of any  computations  of  Aggregate  Consideration
               Receivable or other consideration  pursuant to this section 7(d),
               the following shall apply:

               (A)  in the case of the  issuance of Common Stock or Common Stock
                    Equivalents for cash, the consideration  shall be the amount
                    of such cash,  provided  that in no case shall any deduction
                    be made for any  commissions,  discounts  or other  expenses
                    incurred  by the  Corporation  for any  underwriting  of the
                    issue or otherwise in connection therewith; and

               (B)  in the case of the  issuance of Common Stock or Common Stock
                    Equivalents  for a  consideration  in whole or in part other
                    than cash, the consideration other than cash shall be deemed
                    to be the fair market value thereof as reasonably determined
                    in good  faith by the Board or a duly  authorized  committee
                    thereof  (irrespective of the accounting treatment thereof),
                    and   described  in  a  resolution  of  the  Board  or  such
                    committee.

        (viii) If, after an adjustment a Holder of Class A Preferred  Stock may,
               upon conversion of such security,  receive two or more classes of
               Stock of

747131.4
                                     - 19 -

<PAGE>

               the Corporation,  the Corporation shall determine on a fair basis
               the  allocation  of the adjusted  Conversion  Price  between such
               classes of Stock. After such allocation, the conversion right and
               the  Conversion  Price of each class of Stock of the  Corporation
               shall  thereafter be subject to adjustment on terms comparable to
               those applicable to Class A Common Stock in this section 7.

     (e)  Effect of Reclassification,  Consolidation, Merger or Sale. Unless all
          of the shares of Class A Preferred  Stock shall have been  redeemed or
          converted  on or  prior  to the  effective  date of any of the  events
          referred to in clauses (i),  (ii) and (iii) of this section  7(e),  if
          any of the following events occur, namely:

          (i)  any  reclassification  or change of outstanding shares of Class A
               Common Stock  issuable  upon  conversion of the Class A Preferred
               Stock (other than a change in par value,  or from par value to no
               par value, or from no par value to par value, or as a result of a
               subdivision or combination),

          (ii) any  consolidation  or merger  of the  Corporation  with  another
               Person shall be effected as a result of which  holders of Class A
               Common Stock  issuable  upon  conversion of the Class A Preferred
               Stock shall be entitled to receive  shares,  securities  or other
               property  or  assets  (including  cash)  with  respect  to  or in
               exchange for such Class A Common Stock, or

         (iii) any  sale or  conveyance  of the  properties  and  assets  of the
               Corporation  as, or  substantially  as, an  entirety to any other
               Person,

               then the Corporation or such successor or purchasing  Person,  as
               the  case  may  be,  shall  make  provisions  in its  constituent
               documents to establish that each share of Class A Preferred Stock
               then  outstanding (or the successor shares referred to in section
               5(b)  hereof)  shall be  convertible  into the kind and amount of
               shares and other  securities  or  property  or assets  (including
               cash)    receivable   upon   such    reclassification,    change,
               consolidation,  merger,  sale or  conveyance  by a holder  of the
               number of shares of Class A Common Stock issuable upon conversion
               of  such  Class  A  Preferred  Stock  immediately  prior  to such
               reclassification,   change,   consolidation,   merger,   sale  or
               conveyance,  each share of Class A Preferred  Stock being treated
               equally.  Such  provisions  shall provide for  adjustments  which


747131.4
                                     - 20 -

<PAGE>



               shall  be as  nearly  equivalent  as  may be  practicable  to the
               adjustments provided for in this section 7.

               If this  section  7(e)  applies  with  respect to a  transaction,
               section  7(d)  hereof  shall  not  apply  with  respect  to  that
               transaction.  The above  provisions  of this  section  7(e) shall
               similarly apply to successive reclassifications,  consolidations,
               mergers and sales.

     (f)  Subdivision,  Reclassification  or Combination of Preferred Stock. The
          Corporation  shall  not  (i)  subdivide  or  reclassify  the  Class  A
          Preferred  Stock or (ii) combine the Class A Preferred  Stock,  unless
          the Corporation simultaneously  subdivides,  reclassifies or combines,
          at the same rate,  each share being  treated  equally,  all classes of
          Preferred Stock.

     (g)  Taxes on  Shares  Issued.  The  issuance  of share  certificates  upon
          conversion of Class A Preferred  Stock shall be made without charge to
          the converting Holder for any tax in respect of the issuance thereof.

     (h)  Shares to be Fully Paid. The Corporation  covenants that all shares of
          Class A Common  Stock or Class B  Preferred  Stock which may be issued
          upon  conversion  of Class A  Preferred  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.

     (i)  Notice to Holders Prior to Certain Actions.

          (i)  In the event:

               (A)  that the  Corporation  shall  take  any  action  that  would
                    require an adjustment in the  Conversion  Price  pursuant to
                    section 7(d)(i) or (iii) hereof;

               (B)  that any event described in section 7(e) hereof shall occur;

               (C)  the  Corporation  reduces the  Conversion  Price pursuant to
                    section 7(f) hereof; or

               (D)  of the voluntary or involuntary dissolution, liquidation or
                    winding-up of the Corporation;

                    the  Corporation  shall cause notice of such proposed action
                    or event to be  mailed  to each  Holder of record of Class A
                    Preferred  Stock  at

747131.4
                                     - 23 -

<PAGE>

                    its address  appearing  on the share  transfer  books of the
                    Corporation,  as promptly  as  possible  but in any event no
                    later  than the  later of (x) the date 30 days  prior to the
                    record date for such proposed  action or the effective  date
                    of such event or (y) the date on which the Corporation first
                    publicly announces such proposed action or event.

          (ii) In the event that the  Corporation  shall  take any  action  that
               would require an adjustment in the Conversion Price,  pursuant to
               section  7(d)(ii) hereof,  the Corporation  shall cause notice of
               such  proposed  action or event to be  mailed  to each  Holder of
               record of Class A Preferred Stock at its address appearing on the
               share transfer books of the Corporation,  as promptly as possible
               but in no event later than the date that the Corporation provides
               public notice of such proposed action or event.

         (iii) In any event, such notice shall specify:

               (A)  the record date as of which the holders of record of Class A
                    Common Stock are to be determined, or

               (B)  the date on which such proposed  event is expected to become
                    effective,  and the  date as of which  it is  expected  that
                    holders of record of Class A Common  Stock shall be entitled
                    to exchange  their Class A Common  Stock for  securities  or
                    other property deliverable upon such event.

               Failure to give such  notice,  or any defect  therein,  shall not
               affect the legality or validity of such action or event.

8    Reacquired  Shares.  Any  shares  of  Class A  Preferred  Stock  which  are
     converted,  purchased,  redeemed or otherwise  acquired by the Corporation,
     shall be retired and canceled by the Corporation  promptly  thereafter.  No
     such shares of Class A Preferred  Stock  shall upon their  cancellation  be
     reissued.

9    Covenant  regarding  employee  equity  plans.  For so long as any shares of
     Class A Preferred Stock are outstanding, the Corporation will not:

     (a)  grant to any  employees or officers of the  Corporation  or any of its
          Subsidiaries,  or to  any  consultants  or  service  providers  to the
          Corporation  or any of its  Subsidiaries,  or to any  director  of the
          Corporation or any of its Subsidiaries, under an employee benefit plan
          or similar  


747131.4
                                     - 22 -

<PAGE>


          arrangement adopted by the Corporation,  any options to purchase Class
          A Common  Stock  Equivalents  having an exercise  price per share less
          than the fair market value of a Common Stock Equivalent on the date of
          grant of such  option as  determined  in good faith by any  reasonable
          method by the Board, or

     (b)  except through a stock purchase plan qualified under or with terms and
          conditions substantially similar to a plan qualified under Section 423
          of the  Internal  Revenue  Code,  issue  or sell to any  employees  or
          officers  of the  Corporation  or any of its  Subsidiaries,  or to any
          consultants  or service  providers  to the  Corporation  or any of its
          Subsidiaries,  or to any  director  of the  Corporation  or any of its
          Subsidiaries,  or to any  stockholder of the  Corporation,  any Common
          Stock  Equivalents at a price per share below the fair market value of
          such Common Stock  Equivalent  on the date of such issuance or sale as
          determined in good faith by any reasonable method by the Board.

10   Certain Restrictions on Transfer; Legend.

     Holders  shall not  transfer  shares of Class A Preferred  Stock or Class A
     Common Stock to any Bank Holding  Company,  unless,  after giving effect to
     such transfer, such Bank Holding Company:

          (i)  would, together with its Aggregated Transferors, own no more than
               4.9% of any class of Voting Stock of the Corporation or

          (ii) is not  limited  by the Bank  Holding  Company  Act of  1956,  as
               amended, to holding not more than 4.9% of the Voting Stock of the
               Corporation.

          SECOND: The shares of Class A Preferred Stock have been classified and
designated  by the Board of  Directors  under  the  authority  contained  in the
Charter.

          THIRD: These Articles Supplementary have been approved by the Board of
Directors in the manner and by the vote required by law.

          FOURTH:  The  undersigned  President of the  Corporation  acknowledges
these Articles  Supplementary to be the corporate act of the Corporation and, as
to all  matters or facts  required to be verified  under oath,  the  undersigned
President  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
Supplementary  to be  executed  under  seal in its name and on 


747131.4
                                     - 23 -


<PAGE>

its behalf by its
President and attested to by its Secretary on this ___ of _________, 1998.

ATTEST:                                   CAPITAL TRUST, INC.


                                          By:                      (SEAL)
- -----------------------------                ----------------------      
                  , Secretary                                 , President
- ------------------                           -----------------



747131.4
                                     - 24 -


<PAGE>


                                                                       Exhibit C
                                                                      to Annex A


                               CAPITAL TRUST, INC.

                             ARTICLES SUPPLEMENTARY

                 CLASS B 9.5% CUMULATIVE CONVERTIBLE NON-VOTING
                                 PREFERRED STOCK
                           (par value $.01 per share)

   
          FIRST: Capital Trust, Inc., a Maryland corporation (hereinafter called
the  "Corporation"),  does hereby certify to the State Department of Assessments
and  Taxation of  Maryland  pursuant to Section  2-208 of the  Maryland  General
Corporation  Law that,  under a power contained in Section 6.3 of the charter of
the Corporation (the "Charter"),  the Board of Directors of the Corporation (the
"Board of Directors"),  by unanimous  written consent dated  November 11,  1998,
classified  and  designated  12,639,405  unissued and  unclassified  shares (the
"Shares")  of  Preferred  Stock (as defined in the Charter) as shares of Class B
9.5%  Cumulative  Convertible  Non-Voting  Preferred  Stock,  par value $.01 per
share,  with the  preferences,  conversion  and  other  rights,  voting  powers,
restrictions,   limitations   as   to   dividends   and   other   distributions,
qualifications  and terms and  conditions  of  redemption of shares as set forth
herein, which upon any restatement of the Charter may be made part of Article VI
of the Charter,  with any necessary or appropriate changes to the enumeration or
lettering of sections or subsections thereof:
    


                 CLASS B 9.5% CUMULATIVE CONVERTIBLE NON-VOTING
                                 PREFERRED STOCK

1        Designation and Amount. The class of Preferred Stock of the Corporation
         created  hereby  shall  be  designated  as  Class  B  9.5%   Cumulative
         Convertible  Non-Voting  Preferred  Stock,  and the  number  of  shares
         constituting such class shall be 12,639,405, par value $.01 per share.

2        Definitions.  As used in these  Articles  Supplementary,  the following
         terms shall have the following meanings:

         (a)      "Aggregate  Consideration  Receivable"  by the  Corporation in
                  connection  with the issuance of any shares of Common Stock or
                  any Common Stock Equivalents means the sum of:

                  (i)      the aggregate  consideration  paid to the Corporation
                           for such  shares  of  Common  Stock or  Common  Stock
                           Equivalents and

                  (ii)     the  aggregate  consideration  or  premiums,  if any,
                           stated in such Common Stock Equivalents to be


753363.4
<PAGE>


                           payable  for the Common  Stock upon the  exercise  or
                           conversion of such Common Stock Equivalents,

                  calculated in each case in accordance  with section  7(d)(vii)
                  hereof.  In case all or any portion of the consideration to be
                  received by the  Corporation  may be paid in a form other than
                  cash, the value of such  consideration  shall be determined in
                  good faith by the Board or a duly authorized committee thereof
                  (irrespective  of  the  accounting  treatment  thereof),   and
                  described in a resolution of the Board or such committee.

         (b)      "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.

         (c)      "Annual  Dividend  Rate" has the  meaning set forth in section
                  3(a) hereof.

         (d)      "Bank  Holding  Company"  means  a bank  holding  company  (as
                  defined in Section 1841 (a) of the Bank Holding Company Act of
                  1956, as amended) or any affiliate (as defined in Section 1841
                  (k) of the Bank  Holding  Company Act of 1956,  as amended) of
                  any bank  holding  company (as defined in Section  1841 (a) of
                  the Bank Holding Company Act of 1956, as amended).

         (e)      "Board" means the Board of Directors of the Corporation.

         (f)      "Business  Day" means any day other than a Saturday,  a Sunday
                  or a day on  which  banking  institutions  in the  City of New
                  York, New York are authorized or obligated by law or executive
                  order to close.

         (g)      "Charter"  means the charter,  as defined in Section 1- 101(e)
                  of the Maryland General Corporation Law, of the Corporation.

         (h)      "Class A Articles  Supplementary" means Articles Supplementary
                  filed with and accepted for record by the State  Department of
                  Assessment  and  Taxation of Maryland on or about  ___________
                  __, 1998, establishing the Class A Preferred Stock pursuant to
                  Article  VI of the  Charter,  as  the  same  may  be  amended,
                  supplemented  or modified from time to time in accordance with
                  the terms hereof and pursuant to  applicable  law and upon any
                  restatement of the Charter shall mean the terms of the Class A
                  Preferred Stock as set forth in Article VI of the Charter.

         (i)      "Class A Common  Stock"  means the class A common  stock,  par
                  value  $.01  per  share,  of  the   Corporation,   having  the
                  designations  and  rights,  qualifications,   limitations  and
                  restrictions set forth in the Charter.




753363.4
                                      - 2 -

<PAGE>


         (j)      "Class A Preferred  Stock"  means the Class A 9.5%  Cumulative
                  Convertible  Preferred Stock, par value $.01 per share, of the
                  Corporation,  established  pursuant  to the  Class A  Articles
                  Supplementary.

         (k)      "Class  B  Articles   Supplementary"   means  these   Articles
                  Supplementary  filed with and accepted for record by the State
                  Department of Assessment  and Taxation of Maryland on or about
                  ___________ __, 1998, establishing the Class B Preferred Stock
                  pursuant  to  Article  VI of the  Charter,  as the same may be
                  amended,  supplemented  or  modified  from  time  to  time  in
                  accordance  with the terms hereof and  pursuant to  applicable
                  law and upon any  restatement  of the  Charter  shall mean the
                  terms of the Class B  Preferred  Stock as set forth in Article
                  VI of the Charter.

         (l)      "Class B Common  Stock"  means the class B common  stock,  par
                  value  $.01  per  share,  of  the   Corporation,   having  the
                  designations  and  rights,  qualifications,   limitations  and
                  restrictions set forth in the Charter.

         (m)      "Class B Preferred  Stock"  means the Class B 9.5%  Cumulative
                  Convertible  Non-Voting  Preferred  Stock,  par value $.01 per
                  share,  of the  Corporation,  established  pursuant  to  these
                  Articles Supplementary.

         (n)      "Common Stock" means,  collectively,  the Class A Common Stock
                  and the Class B Common Stock.

         (o)      "Common Stock Equivalents" means, without double counting:

                  (i)         Common  Stock,  where one  share of  Common  Stock
                              shall constitute one Common Stock Equivalent,

                  (ii)        Stock  of  the  Corporation   (including   without
                              limitation the Preferred  Stock)  convertible into
                              Common Stock,  where any one share of Stock of the
                              Corporation  shall  constitute  a number of Common
                              Stock  Equlivants equal to the number of shares of
                              Common Stock issuable in respect of such Stock,

                  (iii)       any rights,  warrants,  options  and  convertible,
                              exchangeable or exercisable  securities  entitling
                              the holder  thereof to  subscribe  for or purchase
                              any Common Stock, where any such rights, warrants,
                              options   and    convertible,    exchangeable   or
                              exercisable  securities  shall constitute a number
                              of Common Share Equivalents equal to the number of
                              shares of Common Stock issuable in respect of such
                              rights, warrants, options or

753363.4
                                      - 3 -

<PAGE>


                              convertible,     exchangeable    or    exercisable
                              securities, and

                  (iv)        any  stock   appreciation   rights  entitling  the
                              holders  thereof to any interest in an increase in
                              value,  however measured,  of Common Stock,  where
                              any   such   stock   appreciation   rights   shall
                              constitute  a number of Common  Share  Equivalents
                              equal to the shares of Common Stock equivalent, as
                              nearly  as it may be  calculated,  to  such  share
                              appreciation rights.

         (p)      "Conversion  Date" has the meaning set forth in section  7(b)
                   hereof.

         (q)      "Conversion Notice" has the meaning set forth in section 7(b)
                   hereof.

         (r)      "Conversion  Price" has the meaning set forth in section 7(a)
                   hereof.

         (s)      "Corporation"   means   Capital   Trust,   Inc.,  a  Maryland
                   corporation.

         (t)      "D/E Ratio" means, as of the date of determination,  the ratio
                  of  (i)  the  sum  of  (x)  the  total   Indebtedness  of  the
                  Corporation and its consolidated  Subsidiaries as reflected on
                  the Corporation's most recent regularly prepared  consolidated
                  balance  sheet,  plus  (y)  all  Indebtedness  issued  by  the
                  Corporation and its consolidated  subsidiaries  since the date
                  of such  consolidated  balance  sheet  less  all  Indebtedness
                  retired or repurchased by the Corporation and its subsidiaries
                  since that date,  plus (z) the  Corporation's  pro rata share,
                  based upon its percentage  equity ownership  interest therein,
                  of aggregate total Indebtedness of Equity Affiliates,  to (ii)
                  the excess of total assets (including the Corporation's equity
                  in  its  Equity  Affiliates)  over  total  liabilities  of the
                  Corporation  and  its   subsidiaries,   as  reflected  on  the
                  Corporation's  most  recent  regularly  prepared  consolidated
                  balance sheet, in each case determined in accordance with GAAP
                  and after  giving  effect to the  incurrence  of any  proposed
                  Indebtedness   and  the   application   of  proceeds  of  such
                  Indebtedness.

         (u)      "Dividend  Payment Date" has the meaning set forth in section
                   3(a) hereof.

         (v)      "Dividend  Period" has the meaning set forth in section  3(a)
                   hereof.




753363.4
                                      - 4 -

<PAGE>


         (w)      "Effective Purchase Price per Share" at which the Corporation
                   issues  any  shares  of  Common  Stock  or any  Common  Stock
                   Equivalents means an amount equal to:

                  (i)      the   Aggregate   Consideration   Receivable  by  the
                           Corporation  in connection  with the issuance of such
                           shares of Common  Stock or Common  Stock  Equivalents
                           divided by

                  (ii)     the number of shares of Common Stock and Common Stock
                           Equivalents so issued.

         (x)      "Equity  Affiliate"  means any Person in which the Corporation
                  or any of its consolidated Subsidiaries has an equity interest
                  which is or, in accordance with GAAP,  should be accounted for
                  on  the  equity  method  in  the  Corporation's   consolidated
                  financial statements.

         (y)      "Exempted Transaction" means each and any of the following:

                  (i)        the  issuance,  from the Issuance  Date through the
                             date of the Exempted  Transaction,  of Common Stock
                             Equivalents   to   employees  or  officers  of  the
                             Corporation  or  any  of  its  Subsidiaries,  or to
                             consultants or service providers to the Corporation
                             or any of its Subsidiaries,  or to directors of the
                             Corporation  or any of its  Subsidiaries,  under an
                             employee   benefit  plan  or  similar   arrangement
                             adopted  by the  Corporation  in an  amount  not to
                             exceed 10% of the aggregate  number of Common Stock
                             Equivalents   outstanding   on  the  date  of  such
                             Exempted Transaction,

                  (ii)       the  issuance  of any  shares  of  Common  Stock or
                             Preferred  Stock  of  the   Corporation   upon  the
                             conversion   of  any  shares  of  Common  Stock  or
                             Preferred Stock, and

                  (iii)      the  issuance  of any Stock of the  Corporation  in
                             exchange,  in whole or in part, for any acquisition
                             by the  Corporation  of  shares  of  stock or other
                             assets of any kind.

         (z)      "Fair Market  Value" of a share of Common  Stock means,  as of
                  any date,  the average of the closing prices of Class A Common
                  Stock for the 20  consecutive  Trading Days next preceding the
                  date  five days  prior to the date in  question.  The  closing
                  price for each day shall be:

                  (i)         if the Class A Common  Stock is listed or admitted
                              for trading on the New York Stock  Exchange or any
                              other national securities exchange,  the last sale
                              price,  or  the  closing  bid  price  if  no  sale



753363.4
                                      - 5 -

<PAGE>


                              occurred,  of one share of Class A Common Stock on
                              the New York Stock Exchange or, if not then listed
                              on the New  York  Stock  Exchange,  the  principal
                              securities  exchange  on which  the Class A Common
                              Stock is listed or admitted for trading; or

                  (ii)        if not listed or admitted for trading as described
                              in clause (i) of this section 2(z), the average of
                              the  closing  sale  price or, in the  absence of a
                              closing sale price, the average of the highest bid
                              and  lowest  asked  prices of one share of Class A
                              Common Stock quoted in the NASDAQ  National Market
                              System  or  any   similar   system  of   automated
                              dissemination  of quotations of securities  prices
                              then in common use, if so quoted; or

                  (iii)       if not quoted as  described in clause (ii) of this
                              section  2(z),  the average of the highest bid and
                              lowest offered quotations for one share of Class 
                              A  Common   Stock  as  reported  by  the  National
                              Quotation  Bureau  Incorporated  if at  least  two
                              securities  dealers  have  inserted  both  bid and
                              offered  quotations  for  shares of Class A Common
                              Stock  on at  least  five  of the  20  consecutive
                              Trading  Days  next  preceding  the date five days
                              prior to the date in question.

                  If none of the  conditions set forth above is met, the closing
                  price of one  share of Class A Common  Stock on any day or the
                  average of such  closing  prices  for any period  shall be the
                  fair market value of one share of Common Stock for such day or
                  period as determined in good faith by the Board.

                  "Fair Market  Value" of a share of  Preferred  Stock means the
                  Fair Market Value of a number of fully paid and  nonassessable
                  shares of Class A Common  Stock  equal to the ratio of (a) the
                  Liquidation Preference for such Preferred Stock plus an amount
                  equal to the dividends per share accrued and unpaid thereon as
                  of the date of such  determination to (b) the Conversion Price
                  in effect as of the date of such determination.

         (aa)     "GAAP" means those generally  accepted  accounting  principles
                  and  practices  which are  recognized  as such by the American
                  Institute of Certified Public  Accountants  acting through its
                  Accounting  Principles  Board or by the  Financial  Accounting
                  Standards  Board  or  through  other  appropriate   boards  or
                  committees thereof and which are consistently  applied for all
                  periods  after the date hereof so as to  properly  reflect the
                  financial  condition,  results of  operations  and  changes in
                  financial  position 

753363.4  
                                      - 6 -

<PAGE>


                  of  any  Person,  except  that  any  accounting  principle  or
                  practice required to be changed by such Accounting  Principles
                  Board  or  Financial  Accounting  Standards  Board  (or  other
                  appropriate  board or  committee  of such  Boards) in order to
                  continue  as a  generally  accepted  accounting  principle  or
                  practice may be so changed.

         (bb)     "Holder" of a share of Class A  Preferred  Stock or a share of
                  Class B  Preferred  Stock  means the Person in whose name such
                  share of Class A Preferred Stock or Class B Preferred Stock is
                  registered on the books of the Corporation.

                  "Holder"  of a share  of  Class A  Common  Stock or a share of
                  Class B Common Stock means the Person in whose name such share
                  of Class A Common Stock or Class B Common Stock is  registered
                  on the books of the Corporation.

         (bb)     "Incur" means to issue, assume, guarantee,  incur or otherwise
                  become liable for.

         (cc)     "Indebtedness"  means,  with  respect to any  Person,  without
                  duplication,  any  liability  of such Person (i) for  borrowed
                  money,  (ii)  evidenced by bonds,  debentures,  notes or other
                  similar  instruments,  (iii)  constituting  capitalized  lease
                  obligations, (iv) incurred or assumed as the deferred purchase
                  price of property, or pursuant to conditional sale obligations
                  and title  retention  agreements (but excluding trade accounts
                  payable  arising in the ordinary  course of business)  and (v)
                  which are secured by any Lien on any property or asset of such
                  first referred to Person.

         (dd)     "Issuance  Date" means,  with respect to any Preferred  Stock,
                  the date on  which  such  Preferred  Stock  is  issued  by the
                  Corporation.

         (ee)     "Junior  Stock"  means  Common  Stock and any  other  class or
                  series  of  Stock  of  the   Corporation   now  or   hereafter
                  authorized,  issued or outstanding which is subject, under the
                  terms  of the  Charter,  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 Preferred Stock shall have been paid
                             in full,

                  (ii)       in the  event of any  liquidation,  dissolution  or
                             winding up of the Corporation,  either voluntary or
                             involuntary,  the  Holders of the  Preferred  Stock
                             shall be entitled to receive out of assets


753363.4
                                      - 7 -

<PAGE>


                             of the  Corporation  available for  distribution to
                             shareholders,  the  amount  specified  in section 4
                             hereof,  before  any  payment  shall be made or any
                             assets  distributed  to the  holders  of such other
                             class or series of Stock of the Corporation, and

                  (iii)      shares of such class or series may not be  redeemed
                             under any  circumstances,  either at the  option of
                             the  Corporation or of any holder  thereof,  unless
                             all  of  the   outstanding   Preferred  Stock  have
                             theretofore been redeemed or converted.

         (ff)     "Lien" means any lien, mortgage, deed of trust, pledge, charge
                  or  other   encumbrance  of  any  kind,   including,   without
                  limitation,  any  conditional  sale or other  title  retention
                  agreement and any lease in the nature thereof.

         (gg)     "Liquidation  Preference" means, with respect to each share of
                  Preferred Stock, an amount equal to $2.69.

         (hh)     "Merger"  means the  simultaneous  mergers of Capital Trust, a
                  California  business  trust,  with and into  Captrust  Limited
                  Partnership, a Maryland limited partnership ("Captrust"),  and
                  of Captrust with and into the Corporation.

         (ii)     "Person" means 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, any unincorporated
                  organization or any other entity.

         (jj)     "Preferred Stock" means,  collectively,  the Class A Preferred
                  Stock and the Class B Preferred Stock.

         (kk)     "Predecessor"  means  Capital  Trust,  a  California  business
                  trust, as the predecessor of the Corporation in the Merger.

         (ll)     "Restricted Payment" has the meaning set forth in section 3(c)
                  hereof.

         (mm)     "Stock" means any shares of stock, rights, warrants or options
                  to purchase shares of stock,  securities  convertible  into or
                  exchangeable   or   exercisable   for   shares  of  stock  and
                  participations  in or other equivalents of or interests (other
                  than  security   interests)   in  shares  of  stock,   however
                  designated and whether voting or nonvoting, of any Person.

         (nn)     "Subsidiary" means:


753363.4
                                      - 8 -

<PAGE>


                  (i)      any  corporation  50% or more of the Voting  Stock of
                           which  is  owned,  directly  or  indirectly,  by  the
                           Corporation, or

                  (ii)     any other  Person whose  accounts are required  under
                           GAAP to be included in the Corporation's consolidated
                           financial statements.

         (oo)     "Trading Day" means, with respect to the Class A Common Stock:
                  (i) if the  Class A Common  Stock is listed  or  admitted  for
                  trading on any  national  securities  exchange,  days on which
                  such national securities  exchange is open for business;  (ii)
                  if the  Class A Common  Stock is not  listed or  admitted  for
                  trading on any national securities exchange, but quoted on the
                  NASDAQ National Market System, any similar system of automated
                  dissemination  of  quotations  of  securities  prices  or  the
                  National  Quotation  Bureau  Incorporated,  each  day on which
                  quotations may be made on such system; or (iii) if the Class A
                  Common Stock is not quoted on any system or listed or admitted
                  for trading on any securities exchange, a Business Day.

         (pp)     "Voting  Stock" means,  with respect to the  Corporation,  all
                  classes  of  Stock of the  Corporation  then  outstanding  and
                  normally entitled to vote for the election of directors of the
                  Corporation.  Any  reference to a  percentage  of Voting Stock
                  shall refer to the percentage of votes eligible to be cast for
                  the  election  of  directors  which  are  attributable  to the
                  applicable Voting Stock.

3        Dividends.

         (a)      Payment of  Dividends.  The  Holders of the Class B  Preferred
                  Stock shall be entitled to receive,  when,  as and if declared
                  by the Board, out of funds legally  available  therefor,  cash
                  dividends  per  share  at the  rate of 9.5%  per  annum on the
                  Liquidation  Preference  (the "Annual  Dividend  Rate").  Such
                  dividends  shall  accrue  (whether or not  declared)  from and
                  including the Issuance Date to and including the date on which
                  the Liquidation  Preference is paid on such shares or on which
                  such shares are  converted or redeemed  and, to the extent not
                  paid for any Dividend Period, will be cumulative. Dividends on
                  the Class B  Preferred  Stock  shall  accrue on a daily  basis
                  whether or not the Corporation  shall have earnings or surplus
                  at the time.

                  Semi-annual  dividend periods (each a "Dividend Period") shall
                  commence on and include the sixteenth day of December and June
                  of each year and shall end on and include the fifteenth day of
                  June  and  December,  respectively,  of such or the  following
                  year; provided


753363.4
                                     - 9 -

<PAGE>



                  however,  that, subject to the consummation of the Merger, the
                  first Dividend  Period shall be deemed to commence on June 16,
                  1998 and shall end on and include December 15, 1998. Dividends
                  on the Class B Preferred Stock shall be payable,  when, as and
                  if declared, semi-annually, in arrears, no later than December
                  26 and June 25 of each year commencing December 26, 1998 (each
                  such date, a "Dividend Payment Date"), except that if any such
                  date is not a Business Day,  then such dividend  shall be paid
                  on the next succeeding  Business Day. Each such dividend shall
                  be payable to Holders of Class B Preferred  Stock at the close
                  of business on the record date established by the Board, which
                  record  date  shall be not more than 60 days prior to the date
                  fixed for payment thereof.

                  The amount of dividends payable per share of Class B Preferred
                  Stock for each  full  Dividend  Period  shall be  computed  by
                  applying  the  Annual   Dividend   Rate  to  the   Liquidation
                  Preference  and  dividing  such  amount by two.  The amount of
                  dividends  payable for any period shorter than a full Dividend
                  Period  shall be computed on the basis of actual days  elapsed
                  and a 360-day year consisting of twelve 30 day months.

                  The  Corporation  shall  not  declare  or pay or set apart for
                  payment  any  dividends  or make any  other  distributions  on
                  either  class  of  Preferred   Stock  unless  the  Corporation
                  simultaneously  declares  or pays or sets  apart  for  payment
                  dividends or makes distributions, at the same rate, each share
                  being treated equally, on the other class of Preferred Stock.

         (b)      Distribution of Partial Dividend Payments. Except as otherwise
                  provided in these Articles  Supplementary,  if on any Dividend
                  Payment Date the  Corporation  pays less than the total amount
                  of dividends then accrued with respect to Preferred Stock, the
                  amount so paid shall be distributed ratably,  each share being
                  treated  equally,  among the  Holders of the  Preferred  Stock
                  based upon the number  shares of Preferred  Stock then held by
                  each such Holder.

         (c)      Limitations on Certain Payments.  Unless all accrued dividends
                  and other  amounts  then  accrued  through the end of the last
                  Dividend Period and unpaid with respect to the Preferred Stock
                  shall  have  been  paid in full,  the  Corporation  shall  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
                  Stock of the Corporation other than the Preferred Stock (each,
                  a "Restricted Payment"); provided, however, that a "Restricted
                  Payment" shall not include:



753363.4
                                     - 10 -

<PAGE>


                  (i)      any dividend or distribution payable solely in Junior
                           Stock, or

                  (ii)     the  acquisition  of any Stock of the  Corporation in
                           exchange solely for Junior Stock.

4        Liquidation Preference.

         In the  event of any  liquidation,  dissolution  or  winding  up of the
         Corporation,  either voluntary or involuntary, the Holders of Preferred
         Stock shall be  entitled  to receive  out of assets of the  Corporation
         available for distribution to  stockholders,  an amount per share equal
         to the  Liquidation  Preference  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 Stock of the Corporation.

         If the assets and funds thus distributed among the Holders of Preferred
         Stock shall be  insufficient  to permit the payment to such  Holders of
         the full  preferential  amount described above,  then the entire assets
         and funds of the Corporation  legally available for distribution  shall
         be distributed  ratably,  each share being treated  equally,  among the
         Holders of  Preferred  Stock based on the number of shares of Preferred
         Stock then held by each such Holder.

         In determining whether a distribution of any dividend or the redemption
         or other  acquisition of Stock of the  Corporation  is permitted  under
         Maryland  law, no effect shall be given to amounts,  to the extent such
         amounts  would be needed,  if the  Corporation  were to be  liquidated,
         dissolved or wound up at the time of such distribution,  to satisfy the
         preferential rights upon liquidation,  dissolution or winding up of the
         Corporation of Holders of the Class B Preferred Stock.

5        Consolidation,  Merger  and  Sale of  Assets,  etc.  Unless  all of the
         outstanding  shares of  Preferred  Stock  shall have been  redeemed  or
         converted  on or  prior  to the  effective  date of any  consolidation,
         merger or transfer referred to below involving the Corporation, without
         the approval of the Holders of a majority of the outstanding  shares of
         Preferred Stock, voting together as a single class, but voting together
         as a separate class from the Common Stock,  the  Corporation  shall not
         consolidate with or merge into, or transfer all or substantially all of
         its assets to, another Person unless:

         (a)      in the case of a merger or  consolidation,  the Corporation is
                  the  surviving  entity,  the  rights  and  preferences  of the
                  Preferred  Stock are not  modified,  the  Corporation,  as the
                  surviving  entity,  does not have  outstanding  any  shares of
                  Stock that are not shares of Junior  Stock,  and,  immediately
                  after the  consummation  of such merger or  



753363.4
                                     - 11 -

<PAGE>


                  consolidation  and after giving effect thereto,  the D/E Ratio
                  of the Corporation shall not exceed 5:1, or

         (b)      the  surviving,  resulting  or  acquiring  Person  is a Person
                  organized  under  the laws of the  United  States,  any  state
                  thereof or the  District of  Columbia,  or a Person  organized
                  under  the  laws  of  a  foreign   jurisdiction  whose  equity
                  securities are listed on a national securities exchange in the
                  United  States  or  authorized  for  quotation  on the  NASDAQ
                  National Market System,  the Corporation  shall make effective
                  provision such that, upon  consummation  of such  transaction,
                  the Holders of Preferred Stock shall receive  preferred shares
                  of the surviving entity having  substantially  identical terms
                  as the Preferred  Stock  surrendered  by them,  the surviving,
                  resulting or acquiring  Person does not have  outstanding  any
                  shares  of Stock  that are not  shares of  Junior  Stock  and,
                  immediately  after  the  consummation  of such  consolidation,
                  merger or  transfer,  the D/E Ratio of such  Person  shall not
                  exceed 5:1.

6        Voting Rights of Preferred Stock.

         (a)      Voting Rights of the Class B Preferred  Stock.  Except for the
                  voting  rights  described in sections 5 and 6(b)  hereof,  the
                  Class B Preferred Stock shall not have voting rights and shall
                  not be counted in determining the presence of a quorum.

         (b)      Preferred Stock Class Vote. The affirmative  vote of the Board
                  and the  Holders of a majority  of the  outstanding  shares of
                  Preferred Stock voting together as a single class,  but voting
                  together as a separate  class from the Common Stock,  shall be
                  required in order:

                  (i)         to amend, alter or repeal any of the provisions of
                              these  Articles  Supplementary  or of the  Class A
                              Article Supplementary;

                  (ii)        to authorize,  create or issue any class or series
                              of Stock of the  Corporation  that are not  Junior
                              Stock; and

                  (iii)       for the  Corporation to Incur any  Indebtedness if
                              the Corporation's D/E Ratio would then exceed 5:1.

                  Any  Preferred  Stock owned,  directly or  indirectly,  by the
                  Corporation or any of its  Subsidiaries  shall not have voting
                  rights  hereunder and shall not be counted in determining  the
                  presence of a quorum.

7        Conversion Right.


753363.4 
                                     - 12 -

<PAGE>



         (a)      Right of  Conversion.  Each share of Class B  Preferred  Stock
                  shall be  convertible  at the option of the Holder  thereof at
                  any time and from time to time in whole or in part into:

                  (i)      a number of fully  paid and  nonassessable  shares of
                           Class B Common Stock equal to the ratio of:

                           (x)      the  Liquidation  Preference of such Class B
                                    Preferred  Stock plus an amount equal to all
                                    dividends   per  share  accrued  and  unpaid
                                    thereon as of the Conversion Date to

                           (y)      the  Conversion   Price  in  effect  on  the
                                    Conversion Date, or

                  (ii)     an  equal  number  of fully  paid  and  nonassessable
                           shares of Class A Preferred  Stock, if the Holder (a)
                           would not,  together  with such  Holder's  Aggregated
                           Transferors,  upon  the  issuance  of  such  Class  A
                           Preferred  Stock,  own more than 4.9% of any class of
                           Voting Stock 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 of Voting
                           Stock of the Corporation,

                  or into such additional or other securities,  cash or property
                  and at such other  rates as required  in  accordance  with the
                  provisions of this section 7.

                  For purposes of these Articles Supplementary,  the "Conversion
                  Price"  shall  initially  be  $2.69  per  share  and  shall be
                  adjusted from time to time in accordance  with the  provisions
                  of this section 7.

         (b)      Conversion  Procedures.  In order to exercise  the  conversion
                  right,  the Holder of any shares of Class B Preferred Stock to
                  be  converted  in  whole  or  in  part  shall   surrender  the
                  certificate or  certificates  representing  such shares to the
                  Corporation  and shall give written notice to the  Corporation
                  ("Conversion  Notice")  that the Holder elects to convert such
                  shares or the portion  thereof  specified  in said notice into
                  shares of Class B Common Stock or Class A Preferred  Stock, as
                  provided  herein  and  as  specified  by  the  Holder  in  the
                  Conversion  Notice. The Conversion Notice shall also (i) state
                  the name or names (with address) in which the certificates for
                  Class B Common Stock or Class A Preferred  Stock,  as the case
                  may be, shall be issued and (ii) if Class B Preferred Stock is
                  to be  converted  into  Class A  Preferred  Stock,  contain  a
                  certification  by the Holder  that the Holder  either (a) will
                  not, together with such Holder's Aggregated Transferors,  upon
                  the  issuance of such Class A Preferred  Stock,  own more than
                  4.9% of any class of Voting Stock 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 of 

753363.4 
                                     - 13 -

<PAGE>


                  Voting Stock of the Corporation. Each certificate representing
                  Class B Preferred  Stock  surrendered  for  conversion  shall,
                  unless the shares  issuable on conversion  are to be issued in
                  the same name as the  registration  of such Class B  Preferred
                  Stock,  be duly endorsed by, or be  accompanied by instruments
                  of  transfer  in form  satisfactory  to the  Corporation  duly
                  executed by, the Holder 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 Class B Preferred  Stock  relating
                  thereto,  the  Corporation  shall  issue and  deliver  to such
                  Holder  (or  upon  the  written   order  of  such   Holder)  a
                  certificate or  certificates  for the number of full shares of
                  Class B Common Stock, or Class A Preferred Stock, as specified
                  in the Conversion Notice, issuable upon the conversion of such
                  Class B Preferred  Stock or portion thereof in accordance with
                  the  provisions  of this  section  7,  and a check  or cash in
                  respect  of  any   fractional   shares   issuable   upon  such
                  conversion,  as provided in section 7(c) hereof.  In the event
                  that  less  than all the  shares  of Class B  Preferred  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
                  Class B Preferred Stock so surrendered, without charge to such
                  Holder,  a new  certificate  or  certificates  representing  a
                  number  of  shares  of Class B  Preferred  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  shares of Class B  Preferred
                  Stock shall have been  surrendered  to the  Corporation or its
                  transfer  agent and a  Conversion  Notice with respect to such
                  shares  shall  have  been  received  by  the  Corporation,  as
                  described  above.  Any Person in whose name any certificate or
                  certificates  for  Class B Common  Stock or Class A  Preferred
                  Stock shall be  issuable  upon  conversion  shall be deemed to
                  have  become the  holder of record of the  shares  represented
                  thereby on the  Conversion  Date,  provided,  however,  if the
                  certificate or certificates  evidencing such Class B Preferred
                  Stock are  surrendered  on any date  when the  share  transfer
                  books of the  Corporation  shall be closed,  the Holder  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 share  transfer  books are
                  open, but such conversion  shall 



753363.4 
                                     - 14 -

<PAGE>


                  be at the Conversion Price in effect on the date on which such
                  certificate or certificates shall have been surrendered.

                  Except as otherwise  provided in this section 7, no payment or
                  adjustment  will be made for dividends or other  distributions
                  with  respect to any Class B Common Stock or Class A Preferred
                  Stock issuable upon  conversion of Class B Preferred  Stock as
                  provided herein.

         (c)      Cash  Payments in Lieu of  Fractional  Shares.  No  fractional
                  shares or scrip representing fractional shares shall be issued
                  upon conversion of Preferred  Stock. If any fractional  share,
                  would,  but for  this  section  7(c),  be  issuable  upon  the
                  conversion  of any Class B Preferred  Stock,  the  Corporation
                  shall make a payment  therefor  in cash on the first  Business
                  Day immediately preceding the

                  Conversion  Date  equal  to the  Fair  Market  Value  of  such
                  fractional share.

         (d)      Adjustment  of  Conversion  Price for  Conversion  into Common
                  Stock.  The Conversion Price with respect to the conversion of
                  the Class B Preferred Stock into Class B Common Stock shall be
                  adjusted from time to time by the Corporation as follows:

                  (i)         in the  event  that the  Corporation  shall at any
                              time after the Issuance Date:

                              (A)   declare a dividend or make a distribution on
                                    the shares of Class B Common Stock in shares
                                    of Class B Common Stock,

                              (B)   subdivide or reclassify  the shares of Class
                                    B Common  Stock  into a  greater  number  of
                                    shares,

                              (C)   combine  the shares of Class B Common  Stock
                                    into a smaller number of shares,

                              (D)   pay a dividend or make a distribution on the
                                    shares of Class B Common  Stock in any class
                                    of its Stock  other  than  shares of Class B
                                    Common Stock, or

                              (E)   reclassify  the  shares  of  Class B  Common
                                    Stock  other  than as set  forth in  section
                                    7(d)(i)(B),

                              then the conversion right and the Conversion Price
                              in  effect  immediately  prior  thereto  shall  be
                              adjusted so that the Holder of any shares of Class
                              B  Preferred  Stock  thereafter   surrendered  for
                              conversion  into  shares  of Class B Common  

753363.4 
                                     - 15 -

<PAGE>

                              Stock  shall be  entitled to receive the number of
                              shares of Class B Common  Stock or other  Stock of
                              the Corporation which such Holder would have owned
                              or  have  been   entitled  to  receive  after  the
                              happening of any of the events described above had
                              such  shares  of  Class  B  Preferred  Stock  been
                              converted  into  shares  of Class B  Common  Stock
                              immediately  prior to the happening of such event.
                              An  adjustment   made  pursuant  to  this  section
                              7(d)(i) shall become effective  immediately  after
                              the  record  date  in the  case of a  dividend  or
                              distribution    and   shall    become    effective
                              immediately  after the effective  date in the case
                              of subdivision,  combination or  reclassification.
                              Such   adjustment   shall  be  made   successively
                              whenever any event referred to above shall occur.

                  (ii)        In the  event  that the  Corporation  shall at any
                              time  after the  Issuance  Date  issue any  Common
                              Stock or any Common Stock  Equivalents  other than
                              in  an  Exempted  Transaction,   at  an  Effective
                              Purchase  Price per Share less than the Conversion
                              Price in effect  immediately  prior to the date of
                              such issuance, then such Conversion Price shall be
                              adjusted to equal:

                              (A) the sum of:

                                  (1)  the product of:

                                       (a)  the number of shares of Common Stock
                                            and   Common    Stock    Equivalents
                                            outstanding   immediately  prior  to
                                            such issuance and

                                       (b)  the   Conversion   Price  in  effect
                                            immediately  prior to such  issuance
                                            and

                                  (2)  the Aggregate Consideration Receivable by
                                       the  Corporation in connection  with such
                                       issuance

                              divided by:

                              (B) the sum of:

                                  (1)  the number of shares of Common  Stock and
                                       Common  Stock   Equivalents   outstanding
                                       immediately prior to such issuance and


753363.4 
                                     - 16 -

<PAGE>

                                  (2)  the number of additional shares of Common
                                       Stock and  Common  Stock  Equivalents  so
                                       issued.

                              For example,  if on any given date the Corporation
                              has  20,000,000  shares of Common Stock and Common
                              Stock  Equivalents  outstanding,  the  Corporation
                              issues  warrants  exercisable  at $1 per  share to
                              purchase an additional  1,000,000 shares of Common
                              Stock for a purchase price of $1 per warrant,  and
                              the  Conversion  Price in  effect  on such date is
                              $2.69, then the Conversion Price shall be adjusted
                              to equal $2.66, which is calculated as follows:

                                           $2.66 per share =
                  [(20,000,000shares x $2.69/share) + $2,000,000]/ (20,000,000
                              shares + 1,000,000 shares).

                              Such   adjustment   shall  be  made   successively
                              whenever any shares,  rights,  warrants,  options,
                              convertible,     exchangeable    or    exercisable
                              securities or share appreciation rights are issued
                              at an Effective  Purchase  Price per Share that is
                              less  than the  Conversion  Price in effect on the
                              date of such  issuance.  To the  extent  that  any
                              right, option, warrant, convertible or exercisable
                              security  or  share   appreciation  right  expires
                              without  having been  converted or exercised,  the
                              Conversion   Price   then  in   effect   shall  be
                              readjusted  to the  Conversion  Price  which  then
                              would  be  in  effect  if  such  rights,  options,
                              warrants   or    convertible,    exchangeable   or
                              exercisable   securities  or  share   appreciation
                              rights had not been issued,  but such readjustment
                              shall not  affect  the  number of shares of Common
                              Stock or other Stock of the Corporation  delivered
                              upon  any  conversion   prior  to  the  date  such
                              readjustment is made.

                  (iii)       In the event that the Corporation shall distribute
                              to all holders of its Class B Common  Stock any of
                              its assets (other than cash  dividends  payable on
                              or after the date of  consummation  of the  Merger
                              which  together  with all prior cash  dividends of
                              the  Corporation  and the  Predecessor  paid on or
                              after  April 1, 1998,  do not exceed the amount of
                              retained earnings of the Corporation accrued on or
                              after April 1, 1998 and on or prior to the date of
                              payment of such dividends) or debt securities,  or
                              rights,   options,    warrants   or   convertible,
                              exchangeable  or  exercisable  securities  of  the
                              Corporation (including securities issued for cash,
                              but excluding distributions of Stock of the


753363.4 
                                     - 17 -

<PAGE>


                              Corporation referred to in section 7(d)(i) hereof,
                              then in each such case, the Conversion Price shall
                              be  adjusted  to  equal  the  Conversion  Price in
                              effect immediately prior to such distribution less
                              an amount  equal to the then fair market value (as
                              reasonably  determined by the Board, in good faith
                              and as described in a resolution  of the Board) of
                              the  portion of the assets or debt  securities  of
                              the  Corporation so distributed or of such rights,
                              options, warrants or convertible,  exchangeable or
                              exercisable  securities applicable to one share of
                              Class B Common Stock. Such adjustment shall become
                              effective  immediately  after the record  date for
                              the  determination  of shares  entitled to receive
                              such distribution.  Notwithstanding the foregoing,
                              no  adjustment  of the  Conversion  Price shall be
                              made upon the  distribution  to  holders of Common
                              Stock  of  such  rights,   options,   warrants  or
                              convertible,     exchangeable    or    exercisable
                              securities,  assets or debt securities if the plan
                              or arrangement  under which such rights,  options,
                              warrants   or    convertible,    exchangeable   or
                              exercisable securities,  assets or debt securities
                              are issued  provides for their issuance to Holders
                              of  Class B  Preferred  Stock in the same pro rata
                              amounts upon conversion  thereof.  Such adjustment
                              shall  be made  successively  whenever  any  event
                              listed above shall occur.

                  (iv)        Anything  in this  section  7(d)  to the  contrary
                              notwithstanding, the Corporation shall be entitled
                              to make such  reductions in the Conversion  Price,
                              in  addition  to those  required  by this  section
                              7(d),  as it in its  reasonable  discretion  shall
                              determine  to be advisable in order that any share
                              dividends,  subdivision of shares, distribution of
                              rights  to  purchase  shares  or  securities,   or
                              distribution  of  securities  convertible  into or
                              exchangeable  for  shares  hereafter  made  by the
                              Corporation  to  its  stockholders,  shall  not be
                              taxable.

                  (v)         Whenever  the  Conversion  Price  is  adjusted  as
                              provided  in this  section  7(d),  or the  Class B
                              Preferred Stock becomes  convertible  into shares,
                              securities, property or assets pursuant to section
                              7(e)  hereof,  or  the  Corporation   reduces  the
                              Conversion  Price pursuant to section 7(f) hereof,
                              the  Corporation  shall  prepare  a notice of such
                              adjustment of the  Conversion  Price setting forth
                              the adjusted  Conversion Price (or describing such
                              event,  as the  case may be) and the date on which
                              such adjustment (or event)


753363.4 
                                     - 18 -

<PAGE>


                              becomes effective, and setting forth in reasonable
                              detail the facts requiring such adjustment and the
                              calculation of such  adjustment (or describing the
                              shares, securities,  property or assets into which
                              the  Class  B   Preferred   Stock   shall   become
                              convertible),   and  shall  mail  such  notice  of
                              adjustment  to all  Holders  of Class B  Preferred
                              Stock as set forth in section 7(i) hereof.

                  (vi)        In any case in which this  section  7(d)  provides
                              that  an   adjustment   shall   become   effective
                              immediately  after a record date for an event, the
                              Corporation may defer until the occurrence of such
                              event:

                              (A)   issuing   to  the  Holder  of  any  Class  B
                                    Preferred  Stock converted after such record
                                    date and before the occurrence of such event
                                    the  additional  shares  of  Class B  Common
                                    Stock  issuable  upon  such   conversion  by
                                    reason of the  adjustment  required  by such
                                    event  over and above the  shares of Class B
                                    Common Stock  issuable upon such  conversion
                                    before giving effect to such adjustment, and

                              (B)   paying to such  Holder any amount in cash in
                                    lieu  of any  fractional  share  of  Class B
                                    Common Stock pursuant to section 7(c).

                  (vii)       For  purposes  of any  computations  of  Aggregate
                              Consideration  Receivable  or other  consideration
                              pursuant to this section 7(d), the following shall
                              apply:

                              (A)   in the case of the  issuance of Common Stock
                                    or Common Stock  Equivalents  for cash,  the
                                    consideration  shall be the  amount  of such
                                    cash,  provided  that in no case  shall  any
                                    deduction  be  made  for  any   commissions,
                                    discounts or other expenses  incurred by the
                                    Corporation  for  any  underwriting  of  the
                                    issue or otherwise in connection  therewith;
                                    and

                              (B)   in the case of the  issuance of Common Stock
                                    or   Common   Stock    Equivalents   for   a
                                    consideration in whole or in part other than
                                    cash,  the  consideration  other  than  cash
                                    shall be deemed to be the fair market  value
                                    thereof  as  reasonably  determined  in good
                                    faith  by the  Board  or a  duly  authorized
                                    committee   thereof   (irrespective  of  the
                                    accounting treatment


753363.4 
                                     - 19 -

<PAGE>

                              thereof),  and  described in a  resolution  of the
                              Board or such committee.

                  (viii)      If,  after  an  adjustment  a  Holder  of  Class B
                              Preferred  Stock  may,  upon  conversion  of  such
                              security,  receive two or more classes of Stock of
                              the Corporation,  the Corporation  shall determine
                              on a fair  basis the  allocation  of the  adjusted
                              Conversion  Price between such classes of Stock of
                              the  Corporation.   After  such  allocation,   the
                              conversion  right and the Conversion Price of each
                              class of Stock  shall  thereafter  be  subject  to
                              adjustment on terms comparable to those applicable
                              to Class B Common Stock in this section 7.

         (e)      Effect  of  Reclassification,  Consolidation,  Merger or Sale.
                  Unless all of the shares of Class B Preferred Stock shall have
                  been redeemed or converted on or prior to the  effective  date
                  of any of the  events  referred  to in clauses  (i),  (ii) and
                  (iii) of this section  7(e),  if any of the  following  events
                  occur, namely:

                  (i)        any   reclassification  or  change  of  outstanding
                             shares  of  Class  B  Common  Stock  issuable  upon
                             conversion  of the Class B Preferred  Stock  (other
                             than a change in par value, or from par value to no
                             par value, or from no par value to par value, or as
                             a result of a subdivision or combination),

                  (ii)       any consolidation or merger of the Corporation with
                             another  Person  shall be  effected  as a result of
                             which holders of Class B Common Stock issuable upon
                             conversion of the Class B Preferred  Stock shall be
                             entitled  to receive  shares,  securities  or other
                             property or assets (including cash) with respect to
                             or in exchange for such Class B Common Stock, or

                  (iii)      any sale or conveyance of the properties and assets
                             of the  Corporation  as,  or  substantially  as, an
                             entirety to any other Person,

                             then  the   Corporation   or  such   successor   or
                             purchasing  Person,  as the case may be, shall make
                             provisions   in  its   constituent   documents   to
                             establish  that  each  share of  Class B  Preferred
                             Stock then  outstanding  (or the  successor  shares
                             referred  to  in  section  5(b)  hereof)  shall  be
                             convertible  into the kind and amount of shares and
                             other  securities or property or assets  (including
                             cash)   receivable   upon  such   reclassification,
                             change,  consolidation,  merger, sale or conveyance
                             by a holder  of the  number  of  shares  of Class B


753363.4
                                     - 20 -

<PAGE>



                             Common Stock issuable upon conversion of such Class
                             B  Preferred  Stock   immediately   prior  to  such
                             reclassification,  change,  consolidation,  merger,
                             sale or conveyance, each share of Class B Preferred
                             Stock being treated equally.  Such provisions shall
                             provide  for  adjustments  which shall be as nearly
                             equivalent as may be practicable to the adjustments
                             provided for in this section 7.

                           If  this  section  7(e)  applies  with  respect  to a
                           transaction, section 7(d) hereof shall not apply with
                           respect to that transaction.  The above provisions of
                           this section 7(e) shall similarly apply to successive
                           reclassifications, consolidations, mergers and sales.

         (f)      Subdivision,  Reclassification  or  Combination  of  Preferred
                  Stock.  The Corporation  shall not (i) subdivide or reclassify
                  the  Class B  Preferred  Stock  or (ii)  combine  the  Class B
                  Preferred   Stock,   unless  the  Corporation   simultaneously
                  subdivides,  reclassifies or combines,  at the same rate, each
                  share being treated equally, all classes of Preferred Stock.

         (g)      Taxes on Shares  Issued.  The  issuance of share  certificates
                  upon  conversion  of  Class B  Preferred  Stock  shall be made
                  without charge to the converting Holder for any tax in respect
                  of the issuance thereof.

         (h)      Shares to be Fully Paid.  The  Corporation  covenants that all
                  shares  of Class B Common  Stock  or Class A  Preferred  Stock
                  which may be issued upon conversion of Class B Preferred 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.

         (i)      Notice to Holders Prior to Certain Actions.

                  (i)         In the event:

                              (A)   that the  Corporation  shall take any action
                                    that  would  require  an  adjustment  in the
                                    Conversion Price pursuant to section 7(d)(i)
                                    or (iii) hereof;

                              (B)   that any event  described  in  section  7(e)
                                    hereof shall occur;

                              (C)   the Corporation reduces the Conversion Price
                                    pursuant to section 7(f) hereof; or


753363.4 

                                     - 21 -

<PAGE>


                              (D)   of the voluntary or involuntary dissolution,
                                    liquidation    or    winding-up    of    the
                                    Corporation;

                              the   Corporation   shall  cause  notice  of  such
                              proposed  action  or  event to be  mailed  to each
                              Holder of record of Class B Preferred Stock at its
                              address  appearing on the share  transfer books of
                              the  Corporation,  as promptly as possible  but in
                              any event no later  than the later of (x) the date
                              30 days prior to the record date for such proposed
                              action or the effective  date of such event or (y)
                              the date on which the  Corporation  first publicly
                              announces such proposed action or event.

                  (ii)        In the event that the  Corporation  shall take any
                              action  that would  require an  adjustment  in the
                              Conversion  Price,  pursuant  to section  7(d)(ii)
                              hereof, the Corporation shall cause notice of such
                              proposed  action  or  event to be  mailed  to each
                              Holder of record of Class B Preferred Stock at its
                              address  appearing on the share  transfer books of
                              the Corporation, as promptly as possible but in no
                              event  later  than the date  that the  Corporation
                              provides  public notice of such proposed action or
                              event.

                  (iii) In any event, such notice shall specify:

                              (A)   the record  date as of which the  holders of
                                    record  of  Class B Common  Stock  are to be
                                    determined, or


                              (B)   the date on  which  such  proposed  event is
                                    expected to become  effective,  and the date
                                    as of which it is expected  that  holders of
                                    record  of  Class B  Common  Stock  shall be
                                    entitled  to  exchange  their Class B Common
                                    Stock  for   securities  or  other  property
                                    deliverable upon such event.

                              Failure  to  give  such  notice,   or  any  defect
                              therein, shall not affect the legality or validity
                              of such action or event.

8        Reacquired  Shares.  Any shares of Class B  Preferred  Stock  which are
         converted,   purchased,   redeemed   or   otherwise   acquired  by  the
         Corporation,  shall be retired and canceled by the Corporation promptly
         thereafter.  No such shares of Class B Preferred Stock shall upon their
         cancellation be reissued.


753363.4
                                     - 22 -

<PAGE>



9        Covenant  regarding employee equity plans. For so long as any shares of
         Class B Preferred Stock are outstanding, the Corporation will not:

         (a)      grant to any employees or officers of the  Corporation  or any
                  of  its  Subsidiaries,   or  to  any  consultants  or  service
                  providers to the Corporation or any of its Subsidiaries, or to
                  any director of the  Corporation  or any of its  Subsidiaries,
                  under an employee benefit plan or similar  arrangement adopted
                  by the  Corporation,  any options to  purchase  Class B Common
                  Stock Equivalents having an exercise price per share less than
                  the fair market value of a Common Stock Equivalent on the date
                  of grant of such  option as  determined  in good  faith by any
                  reasonable method by the Board, or

         (b)      except through a stock  purchase plan qualified  under or with
                  terms and conditions substantially similar to a plan qualified
                  under Section 423 of the Internal  Revenue Code, issue or sell
                  to any employees or officers of the  Corporation or any of its
                  Subsidiaries,  or to any  consultants or service  providers to
                  the Corporation or any of its Subsidiaries, or to any director
                  of the  Corporation  or any  of  its  Subsidiaries,  or to any
                  stockholder of the Corporation,  any Common Stock  Equivalents
                  at a price  per  share  below  the fair  market  value of such
                  Common Stock  Equivalent  on the date of such issuance or sale
                  as  determined in good faith by any  reasonable  method by the
                  Board.

10       Certain Restrictions on Transfer; Legend.

         (a)      The Class B Preferred  Stock and the Class B Common  Stock may
                  be transferred by a Bank Holding Company only:

                  (i)      in  accordance  with  applicable  federal  and  state
                           securities laws and

                  (ii)     unless the Corporation shall have received an opinion
                           of  counsel  stating  that  the  restriction  in this
                           section   10(a)(ii)  is  not  applicable   under  the
                           circumstances:

                           (A)      in a widely  dispersed  offering in which no
                                    more  than  2% of the  outstanding  Class  B
                                    Common  Stock and  Stock of the  Corporation
                                    convertible  into  Class B Common  Stock are
                                    transferred to any one holder, or

                           (B)      to a  transferee  who has  agreed in writing
                                    acceptable to the Corporation to be bound by
                                    the  restrictions  set forth in this section
                                    10.



753363.4
                                     - 23 -

<PAGE>


         (b)      Holder agrees that substantially the following legend shall be
                  placed on the certificates  representing any Class B Preferred
                  Stock and Class B Common Stock;

                  "THE SECURITIES REPRESENTED BY THIS CERTIFICATE ARE SUBJECT TO
                  THE LIMITATIONS UPON TRANSFER AND CONVERSION  CONTAINED IN THE
                  ARTICLES  SUPPLEMENTARY  CREATING THE CLASS B 9.5%  CUMULATIVE
                  CONVERTIBLE  NON-VOTING PREFERRED STOCK AND THE BY-LAWS OF THE
                  CORPORATION  (COPIES OF WHICH ARE ON FILE AT THE OFFICE OF THE
                  CORPORATION)."

          SECOND: The shares of Class B Preferred Stock have been classified and
designated  by the Board of  Directors  under  the  authority  contained  in the
Charter.

          THIRD: These Articles Supplementary have been approved by the Board of
Directors in the manner and by the vote required by law.

          FOURTH:  The  undersigned  President of the  Corporation  acknowledges
these Articles  Supplementary to be the corporate act of the Corporation and, as
to all  matters or facts  required to be verified  under oath,  the  undersigned
President  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
Supplementary  to be  executed  under  seal in its name and on its behalf by its
President and attested to by its Secretary on this ___ of _________, 1998.

ATTEST:                                       CAPITAL TRUST, INC.


_____________________________                 By:_______________________  (SEAL)
__________________, Secretary                     _________________, President




753363.4
                                     - 24 -


<PAGE>


                                                                       Exhibit D
                                                                      to Annex A

                               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,  a provision for the payment
         of  cash  in  lieu  of the  issuance  of  fractional  trust  interests,
         partnership



<PAGE>


   
         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 __________, 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 May 11, 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
                  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.


                                       -3-

<PAGE>


         (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.

         (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.



                                       -4-
<PAGE>



         (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.

         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


                                       -5-

<PAGE>



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. SHARES 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
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

                                       -6-

<PAGE>



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.

                    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.



                                       -7-

<PAGE>



   
                            ARTICLE 6. SHARE 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.

         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.


                                       -8-

<PAGE>



         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.

         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;


                                       -9-

<PAGE>



         (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

         (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.


                                      -10-

<PAGE>



         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:

                  "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.


                                      -11-

<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  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  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 


                                      -12-

<PAGE>



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
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,


                                      -13-

<PAGE>



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.

         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.



                                      -14-

<PAGE>


                          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.

         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.


                                      -15-



         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:
_______ __, 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 May 11, 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. SHARES 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  under the Plan through the
last day of the immediately preceding calendar year (the "Year End Date"),


                                       -5-

<PAGE>



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.


                            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 


                                       -6-

<PAGE>


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 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


                                       -7-

<PAGE>



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).

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

                                       -8-

<PAGE>



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.

         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  


                                      -10-

<PAGE>



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  percentage to, the value of Performance  Units or number of
Performance Shares to determine the payout to be received by the Participant.




                                      -11-

<PAGE>



         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
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 


                                      -12-

<PAGE>



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.

         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 


                                      -13-

<PAGE>


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.

         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.


                                      -14-

<PAGE>



                   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:
________ __, 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.


703524.6


<PAGE>



          "Offerings" shall be defined in Section 5.

          "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.  The maximum number of Common Shares that may
be issued under the Plan is (a)  1,000,000 (b) minus the number of Common Shares
subject to or issued under the Company's 1998  Non-Employee Share Purchase 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 

703524.6
                                        2

<PAGE>


   
or (ii) the Plan shall have been sooner  terminated in  accordance  with Section
22. The  initial  Offering  will begin upon the later of (i)  January 1, 1999 or
(ii) the effective date of the Form Registration  Statement on Form S-8 covering
the Common Shares  issuable  under the Plan,  and will end on June 30, 1999. The
second  Offering  will  begin on July 1,  1999  and end on  December  31,  1999.
Subsequent  Offerings will begin on the successive January 1 or July 1 (each, an
"Offering  Commencement Date"). Each Offering Commencement Date will begin a six
(6) month period (a "Plan Period") during which payroll  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.


703524.6
                                        3

<PAGE>


          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 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.



703524.6
                                        4

<PAGE>


          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.

          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  

703524.6
                                        5

<PAGE>


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.

          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.



703524.6
                                        6

<PAGE>


          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  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.



703524.6
                                        7

<PAGE>


          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.


703524.6
                                        8
<PAGE>


                                                                         ANNEX F


                                  CAPITAL TRUST
                      1998 NON-EMPLOYEE SHARE PURCHASE PLAN

1.   Purpose

     The purpose of this Plan is to provide  eligible  non-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").

2.   Definitions

     2.1 "Account" shall mean the separate  bookkeeping  account established and
maintained  by the  Committee  or the  Board,  as the  case  may  be,  for  each
Participant for each Plan Period to record the contributions  made on his or her
behalf to purchase Common Shares under this Plan.

     2.2  "Beneficiary"  shall mean the person  designated as such in accordance
with Section 11 hereof.

     2.3 "Board" shall mean the Board of Trustees of the Company.

     2.4 "Committee" shall mean the Committee of the Board, if any, appointed to
administer the Plan.

     2.5  "Common  Shares"  shall  have the  meaning  set forth in the  Preamble
hereof.

     2.6 "Company" shall have the meaning set forth in the Preamble hereof.

     2.7  "Continuity of Control" shall have the meaning set forth in Section 13
hereof.

     2.8  "Election  Form"  shall mean the form which an  Eligible  Non-Employee
shall be  required  to  properly  complete  in writing  and timely file at least
thirty (30) days prior to the applicable Offering  Commencement Date in order to
make any of the elections available to an Eligible Non-Employee under this Plan.

     2.9  "Eligible  Non-Employee"  shall mean key  consultants,  other  service
providers  and   non-employee   trustees  of  the  Company  or  certain  of  its
subsidiaries.

     2.10 "Exercise Date" shall have the meaning set forth in Section 8 hereof.

     2.11  "Offering(s)"  shall mean the series of successive  offerings through
which Common Shares shall be offered for purchase under the Plan.

760131.7
                                       -1-

<PAGE>




     2.12  "Offering  Commencement  Date"  shall have the  meaning  set forth in
Section 5 hereof.

     2.13 "Option" shall have the meaning set forth in Section 8 hereof.

     2.14 "Option  Price"  shall mean the  purchase  price for each Common Share
which is 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.  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.

     2.15  "Participant"  shall  mean  (a) for  each  Plan  Period  an  Eligible
Non-Employee  who has  elected to  purchase  Common  Shares in  accordance  with
Section 6 hereof in such Plan Period and (b) any person for whom a Common  Share
is held pending delivery under Section 9 hereof.

     2.16 "Plan" shall mean this Capital Trust 1998 Non-Employee  Share Purchase
Plan.

     2.17 "Plan Period"  shall mean the six (6) month period,  beginning on each
Offering  Commencement Date, during which the Participant may make contributions
to his or her Account.

     2.18 "Rule 16b-3" shall mean Rule 16b-3  promulgated under Section 16(b) of
the Securities Exchange Act of 1934, as amended, or any successor to such rule.

3.   Share Authorization

     The maximum number of Common Shares that may be issued under the Plan shall
be equal to (i)  1,000,000  minus  (ii) the  number of Common  Shares  remaining
subject to or issued under the Company's 1998 Employee Share Purchase Plan.

4.   Administration

     The Plan will be administered by either the Committee or by the Board.  The
Committee or the Board,  as the case may be, has the 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.

760131.7
                                       -2-

<PAGE>




5.   Offerings

   
     Common Shares shall be offered through Offerings until such time as (i) the
maximum number of Common 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 5 hereof.  The
initial  Offering  will begin upon the later of (i) January 1, 1999 or (ii) the
effective  date of the  Registration  Statement  on Form S-8 covering the Common
Shares  issuable  under  the Plan,  and will end on June 30,  1999.  The  second
Offering  will begin on July 1, 1999 and end on December  31,  1999.  Subsequent
Offerings  will begin on the  successive  January 1 or July 1 (each an "Offering
Commencement  Date"). Each Offering  Commencement Date will begin a 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

     Each person who is an Eligible  Non-Employee shall be a Participant in this
Plan for the related  Plan  Period if he or she  properly  completes  and timely
files an Election Form with the  Committee or the Board,  as the case may be, to
elect to  participate  in this Plan.  An  Election  Form may require an Eligible
Non-Employee  to provide such  information  and to agree to take such action (in
addition to the action  required under Section 7 hereof) as the Committee or the
Board,  as the case  may be,  deems  necessary  or  appropriate  in light of the
purpose of this Plan or for the orderly administration of this Plan.

7.   Contributions

     (a) In General.  Each  Participant's  Election  Form under Section 6 hereof
shall specify the contributions  that he or she proposes to make for the related
Plan Period.  Such contributions  shall be expressed as a specific dollar amount
that the Participant proposes to contribute in cash, subject to the restrictions
noted in Section  8(a)  hereof.  The  Participant  shall have  delivered  to the
Committee or the Board,  as the case may be, either in installments or in a lump
sum, the full contribution  amount, as noted on the applicable Election Form, no
later than five (5) days prior to the last day of the Plan Period for which such
contribution is being made.

          No  Participant  may be granted  an Option  which  permits  his or her
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.

     (b) Changes in Contributions and Withdrawals.  (i) A Participant shall have
the  right to amend his or her  Election  Form once  during  any Plan  Period to
reduce or to stop his or her contributions, and such election shall be effective
immediately  for  cash  contributions  and as  soon  as  practicable  after  the
Committee or the Board, as the case may be, actually receives such

760131.7
                                       -3-

<PAGE>



amended Election Form. If a Participant  elects to stop his or her contributions
during a Plan Period,  but does not elect to withdraw his or her funds  pursuant
to  this  Section,  funds  contributed  prior  to his or her  election  to  stop
contributions  will be applied to the purchase of Common  Shares on the Exercise
Date. A  Participant  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  Participant's  Account and thereby  withdraw  from
participation  in an  Offering.  Partial  withdrawals  are  not  permitted.  The
Participant may not begin  participation  again during the remainder of the Plan
Period. The Participant may participate in any subsequent Offering in accordance
with the terms and conditions  established by the Committee or the Board, as the
case may be.

          (ii) A Participant 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 or her 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 Participant's  Account for less than
one year, the Participant  shall not be permitted to participate in the Offering
that commences immediately after such certificate is issued.

          (iii) Each  certificate  withdrawn by a Participant  may be registered
only in the name of the Participant, or if the Participant so directs, the names
of the  Participant  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 the street name of a brokerage  firm, bank or other nominee
holder  designated by the Participant to the extent and in the manner  permitted
by applicable law.

     (c) Account Credits,  General Assets and Taxes. All contributions made by a
Participant under this Plan shall be held by the Company.  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.  No interest shall be paid or accrued
on any such contributions, except to the extent that the Committee or the Board,
in its sole  discretion,  elects to credit the  Accounts  of  Participants  with
interest  at such per  annum  rate as it may from time to time  determine.  Each
Participant's right to the contributions credited to his or her Account shall be
that of a general and unsecured creditor of the Company.

     (d) Automatic Refunds. Any balance remaining in a Participant's  Account at
the end of a Plan Period  will be  automatically  refunded  to the  Participant,
except  that any  balance  which is less than the  purchase  price of one Common
Share will be carried forward into the  Participant's  Account for the following
Offering,  unless the  Participant  elects not to  participate  in the following
Offering under the Plan, in which case the balance in the Participant's  Account
shall be refunded. The balance credited to the Account of a Participant who is a
non-employee trustee  automatically shall be refunded in full (without interest)
if his or her  status  as a  member  of the  Board  terminates  for  any  reason
whatsoever  during  a Plan  Period.  Such  refunds  shall  be  made  as  soon as
practicable  after the  Committee  or the Board,  as the case may be, has actual
notice of any such

760131.7
                                       -4-

<PAGE>



termination.

8.   Purchase of Shares

     (a) Option  Exercise.  (i) On the Offering  Commencement  Date of each Plan
Period, the Company will grant each Participant an 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  contributed by the Participant  during the Plan
Period for which such Option is  outstanding,  together with any amount  carried
over from the  preceding  Plan Period  pursuant to Section 7(d)  hereof,  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.

          (ii) Each Eligible  Non-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 or her accumulated  contributions 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 7(b) hereof.

     (b)  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 Committee or the
Board,  as the case may be, will allot the Common Shares then available on a pro
rata basis.

9.   Issuance of Shares

     Common 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.  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.


760131.7
                                       -5-

<PAGE>




10.  Participant's Rights as a Shareholder

     (a) In General.  No Participant shall have any rights as a shareholder with
respect  to Common  Shares  under the Plan  until the  Common  Shares  have been
purchased in accordance with Section 8 hereof. Neither the granting of an Option
to a Participant nor the contributions  made by such Participant into his or her
Account shall  constitute such Participant a shareholder of the shares of Common
Shares  covered  by an  Option  under  this Plan  until  such  shares  have been
purchased by such Participant.

     (b) Dividends.  All cash dividends paid with respect to Common Shares in an
Account shall,  unless otherwise  directed by the Committee or the Board, as the
case may be,  be used to  purchase  additional  Common  Shares  on the next date
shares are eligible to be purchased pursuant to Section 5 hereof, but subject to
the limitations of Section 8(a) hereof. Such Common Shares shall be added to the
Participant's Account.

     (c) Voting.  Each Participant  shall be entitled to direct the Company's or
its  designated  agent,  as to the  voting  of any  Common  Shares  held  in the
Participant's Account.

11.  Designation of Beneficiary

     A Participant  may designate on his or her Election Form a Beneficiary  (a)
who shall receive the balance  credited to his or her Account if the Participant
dies  before  the end of a Plan  Period  and (b) who shall  receive  the  Common
Shares, if any, purchased for the Participant under this Plan if the Participant
dies  after  the  end  of a  Plan  Period  but  before  either  the  certificate
representing  such Shares has been  delivered to the  Participant or before such
Shares have been credited to a brokerage account maintained for the Participant.
Such  designation  may be revised in writing at any time by the  Participant  by
filing an amended  Election  Form, and his or her revised  designation  shall be
effective  at such  time as the  Committee  or the  Board,  as the  case may be,
receives  such  amended  Election  Form.  If a  deceased  Participant  fails  to
designate a Beneficiary  or, if no person so  designated  survives a Participant
or, if after checking his or her last known mailing address,  the whereabouts of
the person so designated  are unknown,  then the  Participant's  estate shall be
treated as his or her designated Beneficiary under this Section 11.

12.  Transferability

     Neither the balance  credited to a Participant's  Account nor any rights to
exercise  any Option  under this Plan may be  assigned,  encumbered,  alienated,
transferred,  pledged,  or  otherwise  disposed  of in any way by a  Participant
during his or her lifetime or by his or her  Beneficiary  or by any other person
during his or her lifetime, and such right and interest shall not be liable for,
or subject to, the debts,  contracts,  or liabilities of the  Participant or any
Beneficiary. If any action is taken by the Participant, 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

760131.7
                                       -6-

<PAGE>



treated as an election to withdraw in accordance with Section 7(b) hereof.

13.  Adjustment in Case of Changes Affecting Common Shares; Merger

     (a) Adjustment. 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 8(a) hereof,  shall be
increased  proportionately,  and such other  adjustment  shall be made as may be
deemed equitable by the Committee or the Board, as the case may be. In the event
of any other change affecting the Common Shares such adjustment shall be made as
may be deemed  equitable by the  Committee or the Board,  as the case may be, to
give proper effect to such event.

     (b) Merger.  (i) 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 or the Board, as the case may be, shall take such
steps in connection  with such merger as the Committee  shall deem  necessary to
assure  that  the  provisions  of  subsection  (a)  above  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.

          (ii) 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,  (x) subject to the  provisions of
clauses (y) and (z), 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 (y) all outstanding Options may be canceled by the Committee or the Board, as
the  case  may  be,  as of a  date  prior  to the  effective  date  of any  such
transaction and all contributions shall be paid out to the Participants;  or (z)
all  outstanding  Options may be canceled by the Committee or the Board,  as the
case may be, 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 contributions  then credited to his or her Account as of a date determined by
the  Committee  or the Board,  as the case may be,  which date shall not be less
than ten (10) days preceding the effective date of such transaction.


760131.7
                                       -7-

<PAGE>


14.  Compliance with Rule 16b-3

     The Plan is intended  to  constitute  a "Stock  Purchase  Plan"  within the
meaning of Rule  16-3(b)(5)  promulgated  under the  Securities  Exchange Act of
1934, as amended.

15.  Amendment or Termination

     This Plan may be amended by the Board from time to time to the extent  that
the Board  deems  necessary  or  appropriate,  and any such  amendment  shall be
subject  to the  approval  of the  Company's  shareholders  to the  extent  such
approval is required under  applicable laws or the rules of an exchange on which
the Company is listed;  provided,  however,  no amendment  shall be  retroactive
unless the Board in its discretion determines that such amendment is in the best
interest of the Company or such  amendment is required by  applicable  law to be
retroactive.  The Committee or the Board, as the case may be, may also terminate
this Plan at any time. This 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 Accounts of Participants shall be promptly refunded.

16.  Headings, References and Construction

     The headings to sections in this Plan have been included for convenience of
reference  only. This Plan shall be interpreted and construed in accordance with
the  laws of the  State of New  York,  without  regard  to the  conflict  of law
principles of such state.

17.  Effective Date and Approval of Shareholders

     The Plan shall become effective as of November 1, 1998, subject to approval
of the Company's  shareholders on or before November 1, 1999. If the Plan is not
so approved, the Plan shall not become effective.



760131.7
                                       -8-

<PAGE>

                                                                        ANNEX G


                                  CAPITAL TRUST
                            SHARE PURCHASE LOAN PLAN

         1.       Purpose

   
         The purpose of the Capital Trust Share Purchase Loan Plan (the "Plan")
is to promote the interests of Capital Trust and its shareholders by providing
opportunities for Participants (as defined herein) to purchase class A common
shares of beneficial interest, par value $1.00 per share (the "Common Shares"),
in Capital Trust, a California business trust (the "Company"), with financing
provided by the Company, thereby aligning their personal interests to the
long-term financial success of the Company and growth in shareholder value.
Pursuant to the Plan, the Company may extend loans ("Plan Loans") to
Participants to finance purchases of issued and outstanding shares in the
secondary trading market or of authorized but unissued shares directly from the
Company.
    

         The Plan is intended to qualify as an "eligible plan" that provides for
the purchase of Common Shares, as "margin stock," with financing provided by
Plan Loans in accordance with section 221.4 of Regulation U (12 CFR 221.4)
promulgated by the Federal Reserve Board.

         2.       Share Authorization

   
                  (a) The maximum number of authorized but unissued Common
Shares that the Company may issue and sell to Participants with financing
provided by Plan Loans shall be 500,000 ("Authorized Shares"); provided,
however, that any shares issued to Participants under the Plan and subsequently
reacquired by the Company shall again become Authorized Shares available for
sale under the Plan.


                  (b) In the event that, as a result of any merger,
reorganization, consolidation, recapitalization, separation, liquidation, share
dividend, share split-up, share combination, or other change or in affecting the
Common Shares, (i) the number of Common Shares is increased or decreased or (ii)
the Common Shares are changed into or exchanged for a different number or kind
of shares or other securities of the Company or of another organizational
entity, the Plan Administrator shall make appropriate and equitable adjustment
to the remaining Authorized Shares available for issuance with financing under
the Plan.

                  (c) The maximum number of Authorized Shares shall not be
affected by purchases of any issued and outstanding shares in the secondary
trading market financed with Plan Loans.
    


762190.6


<PAGE>



         3.       Participants

   
         The Company may extend Plan Loans to any trustee or officer, equal or
senior in rank to Vice President, of the Company, or to any consultant or
service provider to the Company who, in the opinion of the Plan Administrator,
can contribute to the growth and profitability of the Company (each a
"Participant"). The Plan Administrator shall have the complete authority to
select the Participants eligible to participate in the Plan.
    

         4.       Administration

   
         The Plan will be administered by either a committee appointed by the
board of trustees of the Company to administer the Plan, or by the board of
trustees itself (the "Plan Administrator"). The Plan Administrator has the
authority to extend Plan Loans and authorize the sale of Authorized Shares to be
purchased with financing provided by Plan Loans, from time to time, as
determined by the Plan Administrator. The Plan Administrator has the 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.
    

         5.       Terms of Plan Loans

                  (a) The Company may extend Plan Loans with a principal amount
equal to up to 100% of the purchase price of Common Shares purchased with the
Plan Loans. Subject to the foregoing, the principal amount of any Plan Loan
shall be determined by the Plan Administrator.

   
                  (b) Plan Loans shall bear interest at an interest rate which
shall be determined by the Plan Administrator, provided that such interest rate
shall be no less than the applicable Federal rate in effect pursuant to Section
1274(d) of the Internal Revenue Code of 1986, as amended, and shall be
compounded no less than semi-annually.

                  (c) The Plan Administrator shall have the discretion to
determine other terms and conditions of Plan Loans extended under the Plan,
including but not limited to, those relating to: maturity of the Plan Loans; the
recourse or non-recourse nature of the Plan Loans; the forgiveness of any or all
of the principal and/or interest due on the Plan Loans; conditions for
forgiveness of principal and/or interest, such as length of employment or
service, change of control events, performance measures or otherwise; the
deferral of interest payments; Company commitments to make tax gross up payments
to cover taxes incurred as a result of any forgiveness; or options to call or
put the Common Shares to satisfy the Plan Loans.
    


762190.6
                                       -2-

<PAGE>



         6.       Loan Documents

         Each Participant who receives a Plan Loan from the Company shall be
required to sign (i) a loan agreement (which sets forth the terms and conditions
of the Plan Loans), (ii) a secured promissory note and (iii) a pledge and
security agreement (which sets forth the terms and conditions for the pledge of
the Common Shares purchased with financing provided by the Plan Loan)
(collectively the "Loan Documents"). The form and terms and conditions of the
Loan Documents shall be determined by the Plan Administrator.

   
         7.       Offer and Acceptance of Common Shares

                  (a) Offers to sell Common Shares to Participants with
financing provided by Plan Loans shall be made in writing. The written offers
shall specify the number of shares to be offered to the Participant, the portion
of the purchase price to be financed with Plan Loans and an outline of the terms
thereof and the date by which the offer must be accepted. All offers shall be
subject to the condition that the Purchase Agreement (as defined herein) and the
Loan Documents shall be executed and delivered by the Participant.

                  (b) A Participant may accept a Company offer to sell shares by
delivering a written acceptance to the Secretary of the Company. At the time of
his/her acceptance, such Participant shall also execute a purchase agreement
pursuant to which the Participant agrees to purchase the Common Shares (the
"Purchase Agreement") and the related Loan Documents and shall deliver to the
Secretary of the Company such documents along with payment of the portion of the
aggregate purchase price not financed with Plan Loans as specified in the
Purchase Agreement.

                  (c) Any offer to sell shares made pursuant to the Plan must be
accepted within the time specified in the offer. If acceptance does not occur
within the specified time, the offer shall be deemed withdrawn.

                  (d) No offer or sale of Common Shares to Participants with
financing provided by Plan Loans shall be made until the effective date of the
Registration Statement on Form S-8 covering the Authorized Shares available for
issuance under the Plan or unless made pursuant to an exemption from
registration under the Securities Act of 1933, as amended.

         8.       Issuance of Shares

                  (a) Upon execution of the Purchase Agreement and Loan
Documents and receipt by the Company of the purchase price for the Common Shares
in accordance with Section 7, the shares will be deemed to be fully paid and
nonassessable Common Shares. Share certificates representing the Common Shares
shall be registered in the Participants' names, but shall be held in custody by
the Company for their account.


762190.6
                                       -3-

<PAGE>


                  (b) Certificates representing Common Shares issued pursuant to
the Plan shall bear such legends as the Company may deem appropriate.

         9.       Secondary Trading Market Purchases

                  Any secondary trading market purchases of Common Shares
financed with Plan Loans shall be made in compliance with the Company's policy
and procedures governing trading in shares of the Company and applicable
provisions of the Securities Exchange Act of 1934, as amended, and the
regulations promulgated thereunder.

         10.      Amendment or Termination
    

         This Plan may be amended by the Plan Administrator from time to time to
the extent that the Plan Administrator deems it necessary or appropriate, and
any such amendment shall be subject to the approval of the Company's
shareholders to the extent such approval is required under applicable laws or
the rules of the exchange on which the Company is listed. The Plan Administrator
may also terminate this Plan at any time. No amendment or termination of the
Plan shall adversely affect any Plan Loan extended under the Plan, without the
written consent of the Participant.

   
         11.      Headings, References and Construction
    

         The headings to sections in this Plan have been included for
convenience of reference only. This Plan shall be interpreted and construed in
accordance with the laws of the State of New York, without regard to the
conflict of law principles of such state.

   
         12.      Effective Date and Approval of Shareholders
    

         The Plan shall become effective as of November 1, 1998, subject to
approval of the Company's shareholders on or before November 1, 1999. If the
Plan is not so approved, the Plan shall not become effective.

762190.6
                                       -4-

<PAGE>



                                                                         ANNEX H



   
    As filed with the Securities and Exchange Commission on December 11, 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                                     20
Item 9.    Changes in and Disagreements with Accountants on Accounting
                    and Financial Disclosure                                               21
- ------------------------------------------------------------------------------


Signatures                                                                                 26
    

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/A  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/A  OR  OTHERWISE
ACCOMPANY  THE  FORWARD-LOOKING  STATEMENTS  CONTAINED IN THIS FORM  10-K/A.  IN
ASSESSING FORWARD-LOOKING STATEMENTS CONTAINED HEREIN, READERS ARE URGED TO READ
CAREFULLY ALL CAUTIONARY STATEMENTS CONTAINED IN THIS FORM 10-K/A.
    




                                      -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,  certificated  mezzanine
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>



   
      As of December  31, 1997,  the  Company's  portfolio  of financial  assets
consisted  of five  Mortgage  Loans,  four  Mezzanine  Loans,  one  Certificated
Mezzanine Investment, and three Other Loans originated prior to the commencement
of the new  business  plan  (collectively  the  "Loan  Portfolio")  and one CMBS
Subordinated  Interest.  There were no delinquencies or losses on such assets as
of  December  31,  1997 and for the year then  ended.  The table set forth below
details the composition of the Loan Portfolio at December 31, 1997.

<TABLE>
<CAPTION>

                   Underlying
                   Property    Number                     Outstanding       Unfunded
Type of Loan          Type     of Loans    Commitment       Balance        Commitment    Maturity   Interest Rate
- -------------      ----------  --------    ----------    -------------     ----------    --------   -------------

<S>                <C>            <C>     <C>            <C>             <C>            <C>        <C>   
Senior Mortgage    Office         2        $ 69,977,000   $ 54,642,000    $ 15,335,000   1998 to    Fixed: 11.00%
   Loans                                                                                   2000     Variable: LIBOR +
                                                                                                    3.75%

Subordinate        Office         3          81,300,000     69,707,000      11,561,000   1999 to    Variable: LIBOR +
   Mortgage Loans                                                                          2000      5.00% to LIBOR +
                                                                                                     8.66%

Mezzanine          Office /       4          54,395,000     54,375,000         --        2000 to    Fixed: 11.62% to
   Loans           Assisted                                                                2007       12.00%
                   Living

Certificated       Office         1          22,000,000     21,998,000                   2000       Variable: LIBOR +
   Mezzanine                                                                                          5.5%
   Investment

Other Loans        Retail         3           2,550,000      2,062,000         --        1999 to    Fixed: 8.50% to 9.50%
                                                                                           2017
                                 ---       ------------   ------------    ------------
     Total                                 $230,222,000   $202,784,000    $ 26,896,000
                                           ============   ============    ============
    

- ---------------------
</TABLE>

     The  Company's  portfolio of financial  assets as of December 31, 1997 also
included an entire junior subordinated class of CMBS, known as the Class B Owner
Trust  Certificates,  that provides for both interest and principal  repayments.
The CMBS  investment  consists of a security  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. At the time of acquisition,
the  investment  was  subordinated  to  approximately  $351.3  million of senior
securities.  At December  31,  1997,  the CMBS  investment  (including  interest
receivable) was $49.5 million and had a yield of 8.96%.


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 


                                       2

<PAGE>

     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.

     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  Certificated Mezzanine Investments. The Company purchases high-yielding
         investments  that are subordinate to senior secured loans on commercial
         real estate. Such investments  represent interests in debt service from
         loans or property cash flow and are isssued in certificate  form. These
         certificated investments carry substantially similar terms and risks as
         the Company's Mezzanine Loans.
    

      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.

                                       3
<PAGE>



      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-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). 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


                                       4
<PAGE>

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.
    

     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.

   
     Certificated Mezzanine Investments. Certificated Mezzanine Investments have
substantially  similar terms and risks as the Company's  Mezzanine Loans but are
evidenced by  certificates  representing  interests in property  debt service or
cash  flow  rather  than  by  a  note.  Typically  in a  Certificated  Mezzanine
Investment, the Company obtains, as security for the mezzanine capital provided,
an  interest in the debt  service  provided by the loans that are secured by the
property or in the cash flows  generated by the property  (held  through a trust
and evidenced by trust certificates) that is subject to the senior lien or liens
encumbering the underlying property.  This structure provides the Company with a
subordinate investment position typically subject to an inter-creditor agreement
with the senior  creditor.  By  borrowing  through  such a  mezzanine  structure
against the additional value in its assets, the property owner obtains, with the
proceeds  of the  Certificated  Mezzanine  Investment,  an  additional  level of
liquidity to apply to property  improvements or alternative  uses.  Certificated
Mezzanine  Investments generally provide the Company with the right to receive a
stated rate of return on its investment basis plus various commitment, extension
and/or other fees.  Generally the terms and conditions on these  investments are
the same as those on a Mezzanine Loan.
    

     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-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,  


                                       5
<PAGE>


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 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

                                       6
<PAGE>

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").

     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.



                                       7
<PAGE>


     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  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


                                       8

<PAGE>

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.

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......................................$  17/8.......$  15/8
    Second Quarter........................................17/8..........11/2
    Third Quarter.........................................17/8..........11/2
    Fourth Quarter........................................15/8..........11/8

    1996
    First Quarter.........................................11/2..........11/8
    Second Quarter........................................17/8..........13/8
    Third Quarter.........................................23/4..........15/8
    Fourth Quarter........................................27/8..........17/8

    1997
    First Quarter.........................................67/8..........25/8
    Second Quarter........................................61/8..........41/2
    Third Quarter........................................113/8..........53/4
    Fourth Quarter.......................................151/8........913/16

     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)
STATEMENT OF OPERATIONS DATA:
REVENUES:
<S>                                            <C>          <C>         <C>         <C>          <C>
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
                                            ============ =========== ======================== ===========
</TABLE>

<TABLE>
<CAPTION>


                                                                As of December 31,
                                            -------------------------------------------------------------
                                               1997         1996        1995        1994         1993
                                            ------------ ----------- ------------------------ -----------
BALANCE SHEET DATA:
<S>                                           <C>          <C>         <C>         <C>          <C>    
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, certificated mezzanine investment and investment
in commercial  mortgage-backed  securities transactions,  including six Mortgage
Loans totaling $169.7 million (including  unfunded  commitments of $26.9 million
which remain  outstanding),  four Mezzanine  Loans  totaling $53.0 million,  one
Certificated  Mezzanine  Investment for $22.0 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,
Certificated Mezzanine Investment and investments in commercial  mortgage-backed
securities  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.


     The Company's  assets are subject to various risks that can affect results,
including the level and volatility of prevailing interest rates, adverse changes
in general  economic  conditions and real estate markets,  the  deterioration of
credit  quality of borrowers  and the risks  associated  with the  ownership and
operation  of real estate.  Any  significant  compression  of the spreads of the
interest rates earned on interest-earning assets over the interest rates paid on
interest-bearing  liabilities  could  have  a  material  adverse  effect  on the
Company's  operating results.  Adverse changes in national and regional economic
conditions  can have an  effect on real  estate  values  increasing  the risk of
undercollateralization  to the extent that the fair 

                                       14

<PAGE>

market value of  properties  serving as  collateral  security for the  Company's
assets are reduced.  Numerous  factors,  such as adverse changes in local market
conditions,  competition,  increases in operating expenses and uninsured losses,
can affect a property owner's ability to maintain or increase  revenues to cover
operating  expenses  and the  debt  service  on the  property's  financing  and,
consequently,  lead to a  deterioration  in credit quality or a loan default and
reduce the value of the Company's  asset. In addition,  the yield to maturity on
the Company's CMBS assets are subject to the default and loss  experience on the
underlying  mortgage  loans,  as well as by the rate and timing of  payments  of
principal. If there are realized losses on the underlying loans, the Company may
not recover the full amount, or possibly,  any of its initial  investment in the
affected  CMBS asset.  To the extent  there are  prepayments  on the  underlying
mortgage  loans as a result of  refinancing  at lower rates,  the Company's CMBS
assets may be retired substantially earlier than their stated maturities leading
to  reinvestment  in lower yielding  assets.  There can be no assurance that the
Company's  assets will not experience  any of the foregoing  risks or that, as a
result of any such  experience,  the Company will not suffer a reduced return on
investment or an investment loss.

     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.

     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 averaged  approximately 6.22% at December 31, 1997 and 6.55%
for the year then  ended,  for  floating  rate  instruments  equal to the London
Interbank Offered Rate ("LIBOR") which averaged  approximately 5.94% at December
31, 1997 and 5.72% for the year then  ended.  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  11.25%  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 (which are banks whose securities are rated investment grade)
to the interest rate swap and cap  agreements,  although it does not  anticipate
such  non-performance.  The counterparties  would bear the interest rate risk of
such transactions as market interest rates increase. If an interest rate swap or
interest rate cap is sold or terminated  and cash is received or paid,  the gain
or loss is deferred and recognized when the hedged asset is sold or matures.

     During the period  from July 15,  1997 to December  31,  1997,  significant
advisory income  collected,  as a result of the Company's  acquisition of Victor
Capital  was  applied as a  reduction  of  accounts  receivable  and thereby not
reflected as revenue.


                                       15
<PAGE>


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.

     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

                                       16
<PAGE>

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
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, 


                                       17
<PAGE>


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.  These  credit  losses  were the result of a  diminution  in value of the
collateral  underlying  the  Company's  assets as a result of  adverse  economic
factors,  particularly  overbuilt  real estate markets which caused a decline in
lease renewal rates.

     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.

     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.


                                       18
<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, 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.


                                       19

<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-29. See accompanying  Index to the Consolidated  Financial  Statements on page
F-1. The  supplementary  financial  data required by Item 302 of Regulation  S-K
appears in Note 19 to the consolidated financial statements.
    



                                       20

<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").



                                       21

<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.


   
December 11, 1998                      /s/ John R. Klopp
- ----------------                       -----------------
Date                                   John R. Klopp   
                                       Vice Chairman and Chief Executive Officer
    





                                       22

<PAGE>



                   Index to Consolidated Financial Statements




<TABLE>

<S>                                                                                               <C>
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

</TABLE>




Coopers & Lybrand L.P., is a member of Coopers & Lybrand International,  a Swiss
limited liability association. 


                                      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>



                                      Capital Trust and Subsidiaries
                                       Consolidated Balance Sheets
                                        December 31, 1997 and 1996
                                              (in thousands)

<TABLE>


                                                                                         1997                  1996
                                                                                   ------------------    ------------------
                                     Assets
<S>                                                                                  <C>                   <C>           
   
Cash and cash equivalents                                                            $       49,268        $        4,698
Other available-for-sale securities, at fair value                                           11,975                14,115
Commercial mortgage-backed securities                                                        49,490                 -
Certificated mezzanine investment available-for-sale, at fair value                          21,998                 -
Loans receivable, net of $462 and $0 reserve for possible credit losses
   in 1997 and 1996, respectively                                                           180,324                 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 Convertible 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 December 31, 1996; (liquidation preference of $33,000)                                  12,268                 -
   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>



                         Capital Trust and Subsidiaries
                      Consolidated Statements of Operations
              For the Years Ended December 31, 1997, 1996 and 1995
                      (in thousands, except per share data)

<TABLE>

                                                                        1997                 1996                 1995
                                                                   ----------------    -----------------    -----------------
<S>                                                                <C>                 <C>                  <C>    
Income from loans and other investments:
   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                                                                 (4,557)               (414)              (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>



                         Capital Trust and Subsidiaries
                 Consolidated Statements of Shareholders' Equity
              For the Years Ended December 31, 1997, 1996 and 1995
                                 (in thousands)


<TABLE>
<CAPTION>

                                          Class A                Class A
                                     Preferred Shares        Common Shares      Additional
                              ------------------------------------------------   Paid-In     Unrealized   Accumulated
                                   Number       Amount    Number       Amount    Capital        Gain        Deficit       Total
                              -----------------------------------------------------------------------------------------------------
<S>                             <C>            <C>         <C>        <C>          <C>          <C>          <C>          <C>
Balance at January 1, 1995         -           $     -      9,157     $    9,157   $   55,098   $    -       $ (36,570)   $ 27,685

Net Loss                           -                 -       -               -           -           -          (2,778)     (2,778)
                               ----------------------------------------------------------------------------------------------------
Balance at December 31, 1995       -                 -      9,157          9,157       55,098        -         (39,348)     24,907
Change in unrealized gain on   
  available-for-sale securities    -                 -       -               -           -          (22)          -            (22)

Net Loss                           -                 -       -               -           -           -            (414)       (414)
                               ----------------------------------------------------------------------------------------------------
Balance at December 31, 1996       -                 -      9,157          9,157       55,098       (22)       (39,762)     24,471

Change in unrealized gain on   
  available-for-sale securities    -                 -       -               -            -         409           -            409

Issuance of preferred shares     12,268            12,268    -               -         20,602        -            -         32,870
  
Issuance of common shares          -                  -     9,000          9,000       82,437        -            -         91,437
  
Class A Preferred Share dividend   -                  -      -               -            -          -         (1,341)      (1,341)

Net loss                           -                  -      -               -            -          -         (4,557)      (4,557)
                               ----------------------------------------------------------------------------------------------------

Balance at December 31, 1997     12,268        $   12,268  18,157     $    18,157  $   158,137  $   387     $ (45,660)   $ 143,289

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

</TABLE>

See accompanying notes to consolidated financial statements.


                                      F-6

<PAGE>



                         Capital Trust and Subsidiaries
                      Consolidated Statements of Cash Flows
              For the Years Ended December 31, 1997, 1996 and 1995
                                 (in thousands)
                                 1997 1996 1995

<TABLE>
<CAPTION>

                                                                    ----------------    -----------------    -----------------
Cash flows from operating activities:
<S>                                                                  <C>                 <C>                   <C>          
  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:
       Purchase of commercial mortgage-backed security                     (49,524)              -                    -
       Principal collections on commercial mortgage-backed
       security                                                                 34               -                    -
       Purchase of certificated mezzanine investment                       (21,998)              -                    -
       Origination and purchase of loans receivable                       (189,711)              -                    -
       Principal collections on loans receivable                             9,935                  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
       acquired                                                             (4,066)              -                    -
                                                                    ----------------    -----------------    -----------------
   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.
See Note 13. 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 14.
    

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.

During the period from July 15, 1997 to December 31, 1997,  significant advisory
income collected as a result of the Company's  acquisition of Victor Capital was
applied as a reduction of current accounts  receivable and thereby not reflected
as revenue.

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.

   
Other Available-for-Sale Securities

Other  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

   
Certificated Mezzanine Investments

Certificated  Mezzanine  Investments  available-for-sale  are  reported  on  the
consolidated  balance sheet at fair 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 8.

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  $42.4 million with two  investment  grade  financial  institution
counterparties  whereby  the  Company  swapped  fixed  rate  instruments,  which
averaged  approximately  6.22% at December  31, 1997 and 6.55% for the year then
ended, for floating rate instruments  equal to the London Interbank Offered Rate
("LIBOR") which averaged  approximately 5.94% at December 31, 1997 and 72% for
the year then ended.  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  11.25%  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  (which are banks whose securities are rated investment grade) to
the interest rate swap and cap agreements,  although it does not anticipate such
non-performance.  The  counterparties  would bear the interest rate risk of such
transactions as market interest rates increase.

If an interest rate swap or interest rate cap is sold or terminated  and cash is
received or paid,  the gain or loss is deferred and  recognized  when the hedged
asset is sold or matures.


   
5.  Other Available-for-Sale Securities

At  December  31,  1997,  the  Company's  other  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.  Other Available-for-Sale Securities, continued

At  December  31,  1996,  the  Company's  other  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.    Commercial Mortgage-Backed Securities

The  Company  pursues  rated  and  unrated  investments  in public  and  private
subordinated interests ("Subordinated  Interests") in commercial mortgage-backed
securities ("CMBS").

On June 30, 1997,  the Company  completed an  investment  for the entire  junior
subordinated class of CMBS, known as the Class B Owner Trust Certificates,  that
provides  for both  interest  and  principal  repayments.  The  CMBS  investment
consists  of a  security  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.  At the time of  acquisition,  the
investment  was   subordinated  to   approximately   $351.3  million  of  senior
securities.  At December  31,  1997,  the CMBS  investment  (including  interest
receivable) was $49.5 million and had a yield of 8.96%.

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.

   
8.  Certificated Mezzanine Investment

The Company purchases  high-yielding  investments that are subordinate to senior
secured loans on commercial real estate. Such investments represent interests in
debt  service  from loans or  property  cash flow and are issued in  certificate
form. These certificated investments carry substantially similar terms and risks
as the Company's Mezzanine Loans.

On December  31,  1997,  the  Company  completed  a $22.0  million  certificated
mezzanine  investment that took the form of a customized interest in the limited
liability  company  that  owns  an  office/retail   property  in  Santa  Monica,
California. The certificated mezzanine investment, which is held through a trust
and evidenced by a trust certificate, has a remaining term of 34 months and pays
distributions at a specified rate over LIBOR until redemption (11.4% at December
11, 1997).  Early  redemption of the  certificated  mezzanine  investment is not
permitted  during the first four months following the closing of the acquisition
transaction.   The  certificated   mezzanine  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 dte. The investment is recorded at
cost,  which was the same as fair value,  as the  transaction was consummated on
the balance sheet date.


9.  Loans Receivable
    

The Company  currently pursues lending  opportunities  designed to capitalize on
inefficiencies  in the real estate capital,  mortgage and finance  markets.  The
Company  has  classified  its  loans  receivable  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  financings can take the form of a customized
          preferred  equity  interest in the property  owning limited  liability
          company  or  partnership  entity  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.



                                      F-16
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


     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.

   
9.  Loans, continued

At December 31, 1997 and 1996, the Company's loans  receivable  consisted of the
following (in thousands):

                                                    1997               1996
                                               ---------------- ----------------
   (1)  Mortgage Loans                           $   124,349      $       -
   (2)  Mezzanine Loans                               54,375              -
   (3)  Other mortgage loans receivable                2,062             1,576
                                               ---------------- ----------------
                                                     180,786             1,576
   Less:  reserve for possible credit losses            (462)             -
                                               ================ ================
   Total loans                                   $   180,324      $      1,576
                                               ================ ================

The weighted  average  interest rate at December 31, 1997 of the Company's loans
receivable was as follows:

   (1)  Mortgage Loans                               11.47%
   (2)  Mezzanine Loans                              11.43%
   (3)  Other mortgage loans receivable               8.41%

At December 31, 1997, $118.4 million of the  aforementioned  loans 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 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 11.42%.
    

(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.


                                      F-17
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


   
9.    Loans, continued
    

     (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

     (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.

                                     F-18
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


   
9.   Loans, continued
    

          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 four 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.

     (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.

     (3)  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.


                                      F-19
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


   
9.  Loans, continued
    

          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  receivable  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>


   
10.   Risk Factors
    

The  Company's  assets are  subject to  various  risks that can affect  results,
including the level and volatility of prevailing interest rates, adverse changes
in general  economic  conditions and real estate markets,  the  deterioration of
credit  quality of borrowers  and the risks  associated  with the  ownership and
operation  of real estate.  Any  significant  compression  of the spreads of the
interest rates earned on interest-earning assets over the interest rates paid on
interest-bearing  liabilities  could  have  a  material  adverse  effect  on the
Company's  operating results.  Adverse changes in national and regional economic
conditions  can have an  effect on real  estate  values  increasing  the risk of
undercollateralization  to the extent that the fair market  value of  properties
serving as collateral  security for the Company's  assets are reduced.  Numerous
factors,  such as  adverse  changes  in local  market  conditions,  competition,
increases in  operating  expenses and  uninsured  losses,  can affect a property
owner's ability to maintain or increase revenues to cover operating expenses and
the debt  service  on the  property's  financing  and,  consequently,  lead to a
deterioration  in credit  quality or a loan  default and reduce the value of the
Company's asset. In addition, the yield to maturity on the Company's CMBS assets
are subject to the default and loss experience on the underlying mortgage loans,
as well as by the rate  and  timing  of  payments  of  principal.  If there  are
realized  losses on the underlying  loans,  the company may not recover the full
amount, or possibly,  any of its initial  investment in the affected CMBS asset.
To the extent there are prepayments on the underlying mortgage loans as a result
of  refinancing  at lower  rates,  the  Company's  CMBS  assets  may be  retired
substantially  earlier than their stated  maturities  leading to reinvestment in
lower yielding assets.  There can be no assurance that the Company's assets will
not  experience  any of the  foregoing  risks or that,  as a result  of any such
experience,  the Company will not suffer a reduced  return on  investment  or an
investment loss.



                                      F-20
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
11.  Equipment and Leasehold Improvements
    

At December 31, 1997 and 1996,  equipment and leasehold  improvements,  net, are
summarized as follows (in thousands):

<TABLE>


                                                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.

   
12.  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-21
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
13.  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 CMBS  investment,  a certificated  mezzanine  investment and a
mezzanine  loan, each described in Notes 7, 8 and 9,  respectively.  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-22
<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)


   
14.  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-23
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
14.  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.

   
15.  General and Administrative Expenses
    


General and administrative  expenses for the years ended December 31, 1997, 1996
and 1995 consist of (in thousands):

<TABLE>


                                               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-24
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
16.  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):

 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%
                                                            ====================

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-25
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
17.  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


                                      F-26
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
17.  Employee Benefit Plans, continued
    

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 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-27
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
18.  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.

   
     Other  available-for-sale  securities:  The fair value was determined based
     upon the market value of the securities.
    

     Commercial  mortgage-backed  security:  The  fair  value  was  obtained  by
     obtaining  a quote  for the sale of the  security.  The  fair  value of the
     commercial mortgage-backed security was $49.5 million at December 31, 1997.

   
     Certificated  mezzanine investment:  The certificated  mezzanine investment
     was entered  into on December  31,  1997 at floating  rates of return,  and
     therefore, the carrying value is a reasonable estimate of fair value. 

     Loans  receivable,  net: The fair values were  estimated  by using  current
     institutional purchaser yield requirements. The fair value of the investing
     and lending transactions totaled $181.2 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-28
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
19.  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:

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

Interest  paid on the  Company's  outstanding  debt for 1997,  1996 and 1995 was
$1,877,000, $550,000 and $730,000, respectively.


   
20.  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-29
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
21.  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-30
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)



   
22.  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
                                              --------------- --------------- --------------- ---------------
<S>                                             <C>             <C>             <C>             <C>    
1997
     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-31
<PAGE>


   
                                                                         ANNEX I

   As filed with the Securities and Exchange Commission on December 11, 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 September 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 November 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>

Part I.       Financial Information

<S>           <C>                                                                                        <C>
              Item 1:      Financial Statements                                                          1

                      Consolidated   Balance   Sheets  -   September   30,  1998
                           (unaudited) and December 31, 1997 (audited)                                   1

                      Consolidated  Statements  of  Operations  - Three and Nine
                           Months Ended September 30, 1998 (unaudited) and Three
                           and Nine Months Ended  September 30, 1997  (unaudited
                           and audited, respectively)                                                    2

                      Consolidated Statements of Changes in Shareholders' Equity
                           - Nine Months Ended  September  30, 1998  (unaudited)
                           and Nine Months Ended September 30, 1997 (audited)                            3

                      Consolidated  Statements of Cash Flows - Nine Months Ended
                           September 30, 1998  (unaudited) and Nine Months Ended
                           September 30, 1997 (audited)                                                  4

                      Notes to Consolidated Financial Statements (unaudited)                             5

              Item 2:      Management's  Discussion  and  Analysis of  Financial
                           Condition and Results of Operations                                          14

              Signatures                                                                                23

</TABLE>



<PAGE>



                         Capital Trust and Subsidiaries
                           Consolidated Balance Sheets
                    September 30, 1998 and December 31, 1997
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                      September 30,            December 31,
                                                                                           1998                     1997
                                                                                  --------------------     --------------------
                                                                                       (unaudited)               (audited)
                                     Assets

<S>                                                                               <C>                       <C>          
  Cash and cash equivalents                                                       $      16,420             $     49,268
  Other available-for-sale securities, at market value                                    5,497                   11,975
  Commercial mortgage-backed securities, available-for-sale and recorded at
     market value at September 30, 1998, held to maturity and recorded at
     amortized cost at December 31, 1998                                                 33,974                   49,490
  Certificated mezzanine investments available-for-sale, at market value                 43,253                   21,998  
     Loans receivable, net of $2,821 (unaudited) and $462 reserve for possible
     credit losses at September 30, 1998 and December 31, 1997, respectively            627,324                  180,324
  Excess of purchase price over net tangible assets acquired, net                           314                      331
  Deposits and other receivables                                                            331                      284
  Accrued interest receivable                                                             8,249                      818
  Prepaid and other assets                                                                7,164                    2,878
                                                                                  --------------------     --------------------
Total assets                                                                      $     742,526            $     317,366
                                                                                  ====================     ====================

                      Liabilities and Shareholders' Equity

Liabilities:
  Accounts payable and accrued expenses                                           $        7,781           $       5,718
  Notes payable                                                                            4,181                   4,953
  Credit facilities                                                                      348,780                  79,864
  Repurchase obligations                                                                  80,420                  82,173
  Deferred origination fees and other revenue                                              6,054                   1,369
                                                                                  --------------------     --------------------
Total liabilities                                                                        447,216                 174,077
                                                                                  --------------------     --------------------

Company-obligated, mandatorily redeemable, convertible preferred securities of
   CT Convertible Trust I, holding solely 8.25% junior subordinated debentures
   of Capital Trust ("Convertible Trust Preferred Securities")                           145,334                      -
                                                                                  --------------------     --------------------

Shareholders' equity:
  Class A Convertible 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, 
     18,159 and 18,157 shares issued and outstanding at September 30, 1998 
     and December 31, 1997, respectively                                                  18,159                  18,157
  Restricted Class A Common Shares, $1.00 par value, 55 shares issued and
     outstanding at September 30, 1998                                                        55                      -
  Additional paid-in capital                                                             158,641                 158,137
  Unearned compensation                                                                     (454)                     -
  Accumulated other comprehensive income                                                  (2,306)                    387
  Accumulated deficit                                                                    (36,387)                (45,660)
                                                                                  --------------------     --------------------
Total shareholders' equity                                                               149,976                 143,289
                                                                                  --------------------     --------------------

Total liabilities and shareholders' equity                                        $      742,526           $     317,366
                                                                                  ====================     ====================

</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                      -1-
<PAGE>



                         Capital Trust and Subsidiaries
                      Consolidated Statements of Operations
             Three and Nine Months Ended September 30, 1998 and 1997
                      (in thousands, except per share data)

<TABLE>
<CAPTION>

                                                                 Three Months Ended                     Nine months Ended
                                                                    September 30,                         September 30,
                                                        ------------------------------------   -----------------------------------
                                                             1998                1997                1998                 1997
                                                        ----------------   -----------------   ---------------    -----------------
                                                          (unaudited)         (unaudited)         (unaudited)           (audited)

<S>                                                     <C>                <C>                 <C>                <C>              
Income from loans and other investments:
    Interest and related income                         $    20,782        $      1,787        $      42,825      $           1,863
    Less: interest and related expenses                       8,714                 790               18,311                    790
                                                        ----------------   -----------------   ----------------   -----------------
Net income from loans and other investments                  12,068                 997               24,514                  1,073
                                                        ----------------   -----------------   ----------------   ------------------

Other revenues:
    Advisory and investment banking fees                        829                 529                9,479                    529
    Rental income                                                -                    8                  -                      313
    Other interest income                                       261                 405                  941                  1,008
    Loss on sale of rental properties                            -                   -                   -                     (432)
                                                        ----------------   ----------------     -----------------    ---------------
Total other revenues                                          1,090                 942               10,420                  1,418
                                                        ----------------   -----------------    -----------------    ---------------

Other expenses:
    General and administrative                                4,482               3,328               11,743                  4,470
    Other interest expense                                       98                  21                  309                    144
    Rental property expenses                                     -                   -                    -                     123
    Depreciation and amortization                                63                  28                  171                     52
    Provision for possible credit losses                      1,119                 155                2,359                    155
                                                        ----------------   -----------------    -----------------    ---------------
Total other expenses                                          5,762               3,532               14,582                  4,944
                                                        ----------------   -----------------    ----------------    ----------------

Net income (loss) before income taxes and
   distributions and amortization on Convertible
   Trust Preferred Securities                                 7,396              (1,593)              20,352                 (2,453)
    Provision for income taxes                                3,053                  -                 8,312                    -
                                                        ----------------   -----------------    -----------------    ---------------

Net income (loss) before distributions and
   amortization on Convertible Trust Preferred
   Securities                                                 4,343              (1,593)              12,040                 (2,453)
    Distributions and amortization on Convertible
       Trust Preferred Securities, net of income tax
       benefit of $1,069                                      1,199                  -                 1,199                    -
                                                        ----------------   -----------------    -----------------    ---------------
Net income (loss)                                       $     3,144        $     (1,593)        $     10,841         $       (2,453)
    Less:  Class A Preferred Share dividend and
       dividend requirement                                     783                 679                2,351                    679
                                                        ----------------   -----------------    -----------------    ---------------
Net income (loss) allocable to Class A Common 
     Shares                                             $     2,361        $     (2,272)        $      8,490         $       (3,132)
                                                        ================   =================    =================    ===============
Per share information:
   Net income (loss) per Class A Common Share:
     Basic                                              $      0.13        $      (0.25)        $       0.47         $        (0.34)
                                                        ================   =================    =================    ===============
     Diluted                                            $      0.10        $      (0.25)        $       0.35         $        (0.34)
                                                        ================   =================    =================    ===============
  Weighted average Class A Common Shares 
    outstanding:
    Basic                                                18,217,186           9,157,150           18,218,279             9,157,150
                                                        ================   =================    =================    ===============
    Diluted                                              30,612,406           9,157,150           30,705,867             9,157,150
                                                        ================   =================    =================    ===============

</TABLE>

See accompanying notes to unaudited consolidated financial statements.

<PAGE>



                         Capital Trust and Subsidiaries
           Consolidated Statements of Changes in Shareholders' Equity
    For the Nine Months Ended September 30, 1998 (unaudited) and Nine Months
                       Ended September 30, 1997 (audited)
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                                 
                                                                       Class A      Class A      
                                                  Comprehensive       Preferred     Common       
                                                  Income (Loss)        Shares       Shares       
                                               -----------------    -----------------------------
<S>                                            <C>                 <C>             <C>           
Nine months ended September 30, 1997
- ------------------------------------
   Balance at December 31, 1996                $          -        $       -       $   9,157     
     Net loss                                          (2,453)             -             -       
     Change in unrealized gain (loss) on                  481              -             -       
       available-for-sale securities
     Issuance of Class A Preferred Shares                 -             12,268           -       
                                               -----------------    -----------------------------
   Balance at September 30, 1997               $       (1,972)      $   12,268     $   9,157     
                                               =================    =============================


Nine months ended September 30, 1998
- ------------------------------------
   Balance at December 31, 1997                $          -         $   12,268     $  18,157     
     Net income                                        10,841              -             -       
     Change in unrealized gain (loss) on
       available-for-sale securities                   (2,693)             -             - 
     Issuance of Class A Common Shares 
       under stock option plan                            -                -               2     
     Issuance of restricted Class A Common 
       Shares                                             -                -             -       
     Cancellation of previously issued                    -                -             -       
       restricted Class A Common Shares
     Restricted Class A Common Shares 
       earned                                             -                -             -       
     Class A Preferred Share Dividend                     -                -             -       
                                               -----------------    -----------------------------
   Balance at September 30, 1998               $        8,148       $   12,268     $  18,159     
                                               =================    =============================

</TABLE>


<TABLE>
<CAPTION>

                                               Restricted                                Accumulated
                                                 Class A     Additional                     Other
                                                 Common        Paid-In     Unearned     Comprehensive    Accumulated
                                                 Shares        Capital   Compensation       Income          Deficit        Total
                                              ------------------------------------------------------------------------------------
<S>                                            <C>         <C>           <C>            <C>             <C>          <C>      
Nine months ended September 30, 1997
- ------------------------------------
   Balance at December 31, 1996                $   -       $ 55,098      $     -        $     (22)      $ (39,762)   $  24,471
     Net loss                                      -            -              -              -            (2,453)      (2,453)
     Change in unrealized gain (loss) on           -            -              -              481             -            481
       available-for-sale securities
     Issuance of Class A Preferred Shares          -         20,602            -              -               -         32,870
                                              ------------------------------------------------------------------------------------
   Balance at September 30, 1997               $   -       $ 75,700      $     -        $     459       $ (42,215)   $  55,369
                                              ====================================================================================


Nine months ended September 30, 1998
- ------------------------------------
   Balance at December 31, 1997                $   -       $158,137      $    -         $     387       $ (45,660)   $ 143,289
     Net income                                    -            -             -               -            10,841       10,841
     Change in unrealized gain (loss) on
       available-for-sale securities               -            -             -            (2,693)            -         (2,693)
     Issuance of Class A Common Shares 
       under stock option plan                     -              8           -               -               -             10
     Issuance of restricted Class A Common 
       Shares                                       72          653          (725)            -               -            -
     Cancellation of previously issued
       restricted Class A Common Shares            (17)        (157)          156             -               -            (18)
     Restricted Class A Common Shares 
       earned                                      -            -             115             -               -            115
     Class A Preferred Share Dividend              -            -             -               -            (1,568)      (1,568)
                                              ------------------------------------------------------------------------------------
   Balance at September 30, 1998               $    55     $158,641      $   (454)      $  (2,306)      $ (36,387)   $ 149,976
                                              ====================================================================================

</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                      -3-

<PAGE>



                         Capital Trust and Subsidiaries
                      Consolidated Statements of Cash Flows
                  Nine months ended September 30, 1998 and 1997
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                              1998               1997
                                                                                       ----------------   ------------------
                                                                                            (unaudited)         (audited)

<S>                                                                                    <C>                <C>
Cash flows from operating activities:
   Net income (loss)                                                                   $   10,841         $   (2,453)
   Adjustments to reconcile net income (loss) to net cash  provided by (used in) 
     operating activities:
     Depreciation and amortization                                                            171                 52
     Restricted Class A Common Shares earned                                                  115                -
     Net amortization of premiums and accretion of discounts on loans and other
       investments                                                                          1,025                -
     Net accretion of discounts and fees on Convertible Trust Preferred Securities            137                -
     (Gain) loss on sale of investments and properties                                       (100)               432
     Expenses reversed on cancellation of restricted shares previously issued                 (18)               -
     Provision for possible credit losses                                                   2,359                155
   Changes in assets and liabilities net of effects from subsidiaries purchased:
     Deposits and receivables                                                                 (47)               (804)
     Accrued interest receivable                                                           (7,431)               (334)
     Prepaid and other assets                                                              (4,095)             (2,512)
     Deferred  revenue                                                                      4,685                 725
     Accounts payable and accrued expenses                                                  2,063               2,877
     Other liabilities                                                                        -                   (64)
                                                                                        ---------------   ------------------
Net cash provided by (used in) operating activities                                         9,705              (1,926)
                                                                                        ---------------   ------------------

Cash flows from investing activities:
   Purchases of commercial mortgage-backed securities                                     (36,335)            (49,524)
   Principal collections and proceeds from sale of commercial mortgage-backed
     securities                                                                            49,591                  33
   Purchase of certificated mezzanine investments                                         (21,583)                 -
   Principal collections of certificated mezzanine investments                               (328)                 -
   Origination and purchases of loans receivable                                         (500,981)            (38,102)
   Principal collections of loans receivable                                               50,901                  90
   Purchases of equipment and leasehold improvements                                         (345)               (421)
   Improvements to rental properties                                                          -                   -
   Proceeds from sale of rental properties                                                    -                 8,153
   Principal collections on available-for-sale securities                                   5,841               3,964
   Acquisition of Victor Capital Group, L.P., net of cash acquired                            -                (4,066)
                                                                                                        
                                                                                        ---------------   ------------------
Net cash used in investing activities                                                    (452,583)            (79,873)
                                                                                        ---------------   ------------------

Cash flows from financing activities:
   Proceeds from repurchase obligations                                                    41,837              54,166
   Repayment of repurchase obligations                                                    (43,590)            (17,285)
   Proceeds from credit facilities                                                        564,646              11,715
   Repayment of credit facilities                                                        (295,730)                -
   Proceeds from notes payable                                                             10,000               4,001
   Repayment of notes payable                                                             (10,772)             (4,303)
   Net proceeds from issuance of Convertible Trust Preferred Securities                   145,197                 -
   Dividends paid on Class A Preferred Shares                                              (1,568)                -
   Net proceeds from issuance of Class A Common Shares under stock option plan                 10                 -
   Net proceeds from issuance of Class A Preferred Shares                                     -                32,870
                                                                                        ---------------   -----------------
Net cash provided by financing activities                                                 410,030              81,164
                                                                                        ---------------   -----------------

Net decrease in cash and cash equivalents                                                 (32,848)               (635)
Cash and cash equivalents at beginning of period                                           49,268               4,698
                                                                                        ---------------   ------------------
Cash and cash equivalents at end of period                                              $  16,420         $     4,063
                                                                                        ===============   ==================

Supplemental disclosure of cash flow information
Interest paid during the period                                                         $  18,007         $       858
                                                                                        ===============   ==================
Taxes paid during the period                                                            $   7,741         $       -
                                                                                        ===============   ==================

</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                      -4-



<PAGE>



                         Capital Trust and Subsidiaries
                   Notes to Consolidated Financial Statements
                               September 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 nine months ended
September  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 September 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.



<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 September 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 September 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 $893,000 and $(1,269,000) for the
three months ended September 30, 1998 and 1997, respectively, and $8,148,000 and
$(1,972,000)   for  the  nine  months  ended   September   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-
<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


5.    Commercial Mortgage-Backed Securities

During the nine months ended September 30, 1998, the Company purchased interests
in  three  subordinated  commercial   mortgage-backed  securities  issued  by  a
financial asset securitization investment trust for $36.3 million.

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
commercial  mortgage-backed  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 a gain of approximately $100,000. Because of
this decision to sell a held-to-maturity  security,  the Company has transferred
all  of  its   investments  in  commercial   mortgage-backed   securities   from
held-to-maturity securities to available-for-sale.

As of  September  30,  1998,  the  remaining  securities,  consisting  of  three
subordinated commercial  mortgage-backed  securities issued by a financial asset
securitization  investment  trust,  had an amortized cost of $36.4 million and a
market value of $34.0 million. These securities bear interest at floating rates,
for which the weighted  average interest rate in effect at September 30, 1998 is
10.68%.

6.   Certificated Mezzanine Investments

During the nine  months  ended  September  30,  1998,  the  Company  purchased a
certificated mezzanine investment committing a total of $32.5 million of capital
of which $21.6 million was funded through  September 30, 1998. The  certificated
mezzanine  investment  has a  remaining  term  of 8  months  with 36  months  of
additional  extensions  and pays  distributions  at a specified  rate over LIBOR
until  redemption.  The  weighted  average  rate in effect for all  certificated
mezzanine investments is 10.13% at September 30, 1998.

7.   Loans Receivable

At September  30, 1998,  the amount and weighted  average  interest  rate of the
Company's loans receivable by category was as follows (in thousands):

<TABLE>
<CAPTION>

                                                                                                Weighted 
                                                                                                Average
                                                                     Amount                   Interest Rate
                                                               -------------------        -------------------
<S>                                                             <C>                               <C>   
         Mortgage Loans                                         $       291,407                   10.99%
         Mezzanine Loans                                                336,709                   11.55%
         Other mortgage loans receivable                                  2,029                    8.41%
                                                               -------------------
         Total loans and other investments                              630,324                   11.28%
           Less:  Reserve for possible credit losses                     (2,821)
                                                               -------------------
         Net loans and other investments                        $       627,324
                                                               ===================
</TABLE>

At September 30, 1998, $466.9 million of the aforementioned  loans bear interest
at floating  rates  ranging  from LIBOR plus 320 basis  points to LIBOR plus 700
basis points before amortization 


                                       -7-
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


of fees,  premiums and  discounts.  The remaining  $163.2  million of loans were
originated  or  purchased  with  fixed  rates  ranging  from  8.50% to 12.00% at
September  30,  1998.  All of the loans  with fixed  rates  were the  subject of
interest rate swaps to provide a floating  rate. The weighted  average  interest
rate in  effect  at  September  30,  1998,  including  interest  rate  swaps and
amortization of fees, premiums and discounts, was 11.28%.

During the nine months ended September 30, 1998, the Company completed  nineteen
new loan transactions  totaling  approximately  $513.9 million and provided $7.5
million of additional  fundings on two loans  originated in the prior year.  The
Company  funded $493.5  million of the  foregoing  loans  receivable  originated
during the nine months ended September 30, 1998 and has outstanding  commitments
at September 30, 1998 totaling $32.2 million.

8.  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 and
$355 million effective July 23, 1998. An additional commitment fee was paid when
the Company's  borrowings exceeded $250 million and will be paid when borrowings
exceed  $300  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 December 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 7.25% for the 


                                       -8-
<PAGE>


                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


borrowings  outstanding at September 30, 1998) which rates vary according to the
credit quality of the Funded Portfolio Assets and the advance rate.

On September 30, 1998, the unused amounts  available under the Credit Facilities
were $306.2 million.


Repurchase Obligations

During the nine months ended  September 30, 1998, the Company  entered into four
new repurchase agreements.

In February 1998, the Company entered into a repurchase  agreement in connection
with the purchase of a  subordinated  participation  in a note. At September 30,
1998,  the  Company  had sold  such  assets  totaling  $10.0  million  and had a
liability to  repurchase  these assets for $7.5  million.  The  liability  bears
interest at specified  rates over LIBOR  (reflecting a total  borrowing  rate of
6.74% at September 30, 1998) and had an original maturity in February 1999 which
was extended to August 1999.

In March 1998,  the Company  entered into a repurchase  agreement in  connection
with the purchase of a subordinated  participation  in a first mortgage loan. At
September 30, 1998, the Company had sold such assets  totaling $14.0 million and
had a liability to  repurchase  these assets for $10.5  million.  The  liability
bears interest at specified rates over LIBOR  (reflecting a total borrowing rate
of 7.29% at September 30, 1998) and matures in March 1999.

In March 1998,  the Company  entered into a repurchase  agreement in conjunction
with  the  purchase  of  a  class  of  subordinated  commercial  mortgage-backed
securities  issued by a financial  asset  securitization  investment  trust.  At
September  30,  1998,  the  Company had sold such  securities  with a book value
totaling  $10.0 million and had a liability to repurchase  these assets for $8.0
million.  The liability bears interest at specified rates over LIBOR (reflecting
a total  borrowing  rate of 6.58% at  September  30,  1998) and matures in March
1999.

In May 1998, the Company entered into a repurchase  agreement in connection with
the purchase of a certificated mezzanine investment. At September 30, 1998,
the Company had sold such assets  totaling  $21.4 million and had 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 7.14% at
September 30, 1998) and matures in May 1999.

At September 30, 1998,  the Company had sold, in total,  106.6 million of assets
and had a  liability  to  repurchase  these  assets  for  $80.4  million.  These
liabilities  bear  interest at  specified  rates over LIBOR  reflecting  a total
borrowing rate that averaged 6.74% at September 30, 1998.



                                       -9-
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


9.  Junior Subordinated Debt

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").  The  Convertible  Trust Preferred  Securities  represent an undivided
beneficial  interest  in the  assets of the Trust  which  consist  solely of the
Company's Convertible Debentures (as hereafter defined).  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 used to pay down the
Company's  Credit  Facilities.  The Convertible  Trust Preferred  Securities are
convertible into class A common shares of beneficial interest,  $1.00 par value,
of the  Company,  at the  direction  of the  holders  of the  Convertible  Trust
Preferred  Securities to the conversion agent to exchange such Convertible Trust
Preferred  Securities for a portion of the  Convertible  Debentures  held by the
Trust on the basis of one security per $1,000  principal  amount of  Convertible
Debentures,  and immediately convert such amount of Convertible  Debentures into
Class A Common  Shares at an  initial  rate of 85.47  Class A Common  Shares per
$1,000 principal amount of the Convertible  Debentures (which is equivalent to a
conversion price of $11.70 per Class A Common Share). 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  for each  annual  period  thereafter.  The 3% ($4.5  million)
discount  on the  issuance  will be  amortized  over  the  expected  life of the
Convertible Trust Preferred Securities.

For financial  reporting  purposes,  the Trust is treated as a subsidiary of the
Company  and,  accordingly,  the  accounts  of the  Trust  are  included  in the
consolidated  financial  statements  of the Company.  Intercompany  transactions
between the Trust and the Company, including the Junior Subordinated Debentures,
are  eliminated in the  consolidated  financial  statements of the Company.  The
Convertible  Trust  Preferred  Securities  are  presented as a separate  caption
between liabilities and shareholders'  equity in the consolidated  balance sheet
of  the  Company  as  "Company-obligated,  mandatorily  redeemable,  convertible
preferred  securities  of CT  Convertible  Trust I, holding  solely 8.25% junior
subordinated   debentures  of  Capital  Trust   ("Convertible   Trust  Preferred
Securities")".  Distributions on the Convertible Trust Preferred  Securities are
recorded,  




                                       -10-
<PAGE>

                         Capital Trust and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                   (unaudited)


net  of the  tax  benefit,  in a  separate  caption  immediately  following  the
provision  for income taxes in the  Consolidated  Statement of Operations of the
Company.

10.  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 nine
months ended September 30, 1998 is comprised of the following (in thousands):

Current                            
   Federal                                                $   4,516
   State                                                      1,995
   Local                                                      1,801
Deferred
   Federal                                                     -
   State                                                       -
   Local                                                       -
                                                        --------------
Provision for income taxes                                $   8,312
                                                        ==============

The  Company  has  federal  net  operating  loss  carryforwards  ("NOLs")  as of
September 30, 1998 of  approximately  $16.5  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 nine months ended September 30, 1998 is
as follows (in thousands):

<TABLE>
<CAPTION>

<S>                                                                             <C>             <C>  
   Federal income tax at statutory rate                                         $  6,920        34.0%
   State and local taxes, net of federal tax benefit                               2,505        12.3
   Tax benefit of utilization of net operating loss carryforward                  (1,275)       (6.5)
   Other                                                                             162         0.8
                                                                            ------------------------------
                                                                                $  8,312        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.




                                       -11-
<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
September 30, 1998 are as follows (in thousands):

   Net operating loss carryforward                             $     7,815
   Reserves on other assets and for possible credit losses           4,664
   Deferred revenue                                                    616
   Reserve for uncollectible accounts                                  208
                                                            -----------------
   Deferred tax assets                                         $    13,303
   Valuation allowance                                             (13,303)
                                                            -----------------
                                                               $      -
                                                            =================

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.

11.  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 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 three months ended September 30, 1998, the Company issued an
aggregate of 105,000 options to acquire Class A Common Shares with an exercise
price of between $9.00 and $10.00 per share (which were issued at or above the
Class A Common Share price on the date of the grant).



                                       -12-
<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 nine months ended September 30, 1998:

<TABLE>
<CAPTION>

                                                           Options                 Exercise Price
                                                         Outstanding                  per Share
                                                  --------------------------  --------------------------
<S>                                               <C>                          <C>  
   Outstanding at January 1, 1998                               607,000                  $6.00
   Granted                                                    1,112,250             $9.00 - $11.38
   Exercised                                                     (1,666)                 $6.00
   Canceled                                                    (156,501)            $6.00 - $10.00
                                                  --------------------------  --------------------------
   Outstanding at September 30, 1998                          1,561,083             $6.00 - $11.38
                                                  ==========================  ==========================

</TABLE>


                                       -13-
<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



                                       -14-
<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 by
Veqtor on the earliest  possible  date,  July 16, 1999).  The common  members of
Veqtor and Veqtor  previously,  in December  1997,  agreed with the Company 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,  $300  million as of June 22, 1998 and $355  million as of July
23,  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



                                       -15-
<PAGE>


were used to pay down the Company's  Credit  Facilities (as defined below).  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 for
each annual period  thereafter.  The 3% ($4.5 million) discount and $0.3 million
of transaction costs on the issuance will be amortized over the expected life of
the Convertible Trust Preferred Securities.

         In light of the  significant  volatility in the global capital  markets
experienced  during the period,  the Company has strategically  reduced its loan
origination  pace.  Likewise,  the  Company's  advisory  business  has also been
affected  as  fee  producing  activity  related  to  real  estate  acquisitions,
dispositions  and  financings  by its  clients  has slowed in reaction to market
conditions.  In the short term, the Company  believes that its asset growth will
be slower and that its advisory fee  revenues  will be less,  as compared to the
first three fiscal  quarters of 1998,  although  there can be no assurance as to
when market conditions will improve.  The Company has significant  liquidity and
believes it is positioned to take  advantage of portfolio  growth  opportunities
that meet its risk/yield profile which it expects will develop as overall market
conditions improve.

Overview of Financial Condition
- -------------------------------

         The  significant  infusion of cash from the public  offering of Class A
Common Shares in December 1997, the issuance of the Convertible  Trust Preferred
Securities in July 1998 and borrowings under the Credit  Facilities  allowed the
Company to expand its  specialty  finance  company  operations.  During the nine
months ended  September 30, 1998,  the Company  completed  twenty-two  new loan,
certificated  mezzanine investment and investment in commercial  mortgage-backed
securities  transactions totaling approximately $582.7 million and provided $7.5
million of additional  fundings on two loans  originated in the prior year.  The
Company funded $551.4  million of the foregoing  loans and  investments  through
September 30, 1998 with the foregoing sources of cash, which enabled the Company
to grow its total  assets  from $317.4  million at  December  31, 1997 to $742.5
million at September 30, 1998.

         Since  December 31, 1997,  the Company has  identified,  negotiated and
committed to fund or acquire twenty-two loan,  certificated mezzanine investment
and  commercial  mortgage-backed  securities  transactions.  These  include  ten
Mortgage  Loan  transactions  totaling  $220.5  million (of which $20.4  million
remains  unfunded at September  30,  1998),  nine  Mezzanine  Loan  transactions
totaling $293.4 million, one certificated mezzanine investment for $32.5 million
(of which  $10.9  million  remains  unfunded at  September  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 $7.5 million of commitments under two loans originated in the prior year.
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



                                       -16-
<PAGE>


that  correspond  with the level of risk perceived by the Company to be inherent
in such investments.  At September 30, 1998, the Company had outstanding  loans,
certificated mezzanine investments and investments in commercial mortgage-backed
securities  totaling in excess of $709 million and  additional  commitments  for
fundings  on  outstanding  loans  and  certificated   mezzanine  investments  of
approximately $43.1 million.

         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 nine months  ended  September  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 and $355 million effective July 23, 1998. An additional commitment
fee was  paid  when  the  Company's  borrowings  exceeded  $250  million  and an
additional commitment fee will be paid when the Company's borrowings exceed $300
million. The Credit Facility provides 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 December 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 September 30, 1998,  the Company had $348.8  million of  outstanding
borrowings under the Credit Facilities.

         As of September  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
$119.9 million with  financial  institution  counterparties  whereby the Company
swapped fixed rate instruments, which averages approximately 5.96%, for floating
rate


                                       -17-
<PAGE>


instruments  at  the  London Interbank  Offered Rate ("LIBOR").  The  agreements
mature at varying times from December 1999 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 of 1997,  these two commercial  properties were sold. The proceeds
from these sales were invested in mortgage  loans and in liquid  mortgage-backed
securities.


Comparison of the Nine and Three Months Ended September 30, 1998 to the
- -----------------------------------------------------------------------
     Nine and Three Months Ended September 30, 1997
     ----------------------------------------------

         The Company  reported net income  allocable to Class A Common Shares of
$8,490,000  for the nine  months  ended  September  30,  1998,  an  increase  of
$11,622,000  from the net loss  allocable to Class A Common Shares of $3,132,000
for the nine months ended  September 30, 1997.  The Company  reported net income
allocable  to Class A Common  Shares of  $2,361,000  for the three  months ended
September 30, 1998, an increase of  $4,633,000,  from the net loss  allocable to
Class A Common  Shares of  $2,272,000  for the three months ended  September 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 amounted to $24,514,000 for
the nine months ended  September 30, 1998, an increase of  $23,441,000  over the
$1,073,000  for the nine months  ended  September  30, 1997.  This  increase was
primarily  due to the  increase  in the  average  interest  earning  assets from
approximately  $24.4 million  earning 10.2% for the nine months ended  September
30, 1997 to approximately $468.8 million earning 12.2% for the nine months ended
September  30,  1998.  This was  partially  offset by an increase in the average
interest bearing liabilities from approximately $13.9 million at an average rate
of 7.6% for the nine months ended  September  30, 1997 to  approximately  $299.8
million at an average rate of 8.2% for the nine months ended September 30, 1998.

         Net income from loans and other investments amounted to $12,068,000 for
the three months ended  September 30, 1998, an increase of $11,071,000  over the
$997,000 for the three  months  ended  September  30,  1997.  This  increase was
primarily  due to the  increase  in the  average  interest  earning  assets from
approximately  $65.7 million  earning 10.8% for the three months ended September
30, 1997 to  approximately  $659.0  million  earning  12.5% for the three months
ended  September  30,  1998.  This was  partially  offset by an  increase in the
average interest  bearing  liabilities  from  approximately  $41.4 million at an
average  rate  of  7.6%  for  the  three  months  ended  September  30,  1997 to
approximately  $417.8  million at an average  rate of 8.3% for the three  months
ended September 30, 1998.

         During the nine months ended September 30, 1998, other revenues totaled
$10,420,000,  an increase of $9,002,000 over the same nine month period in 1997.
The  increase  during the three months  ended  September  30, 1998 over the same
three month period in 1997 was $148,000 to $1,090,000. The increase for the nine
months ended September 30, 1998 was primarily due to an additional of $8,950,000
of advisory  and  investment  banking fees  generated by Victor  Capital 


                                      -18-

<PAGE>


and its related subsidiaries over the amount of such fees generated in the prior
year, which was partially offset by a $313,000  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 September 30, 1998
was primarily due to the addition of $300,000 of advisory and investment banking
fees  generated  by Victor  Capital  and its  related  subsidiaries  offset by a
$144,000 decrease in other interest income.

         Other  expenses  increased  from  $4,944,000  for the nine months ended
September 30, 1997 to $14,582,000  for nine months ended  September 30, 1998 and
from  $3,532,000 for the three months ended September 30, 1997 to $5,762,000 for
the three months ended September 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  components of such expenses are employee salaries and related costs and
the provision for possible credit losses.  As of September 30, 1998, the Company
had 44 full  time  employees  as  compared  to 27 at  September  30,  1997.  The
provision for possible  credit losses was  $2,359,000  for the nine months ended
September 30, 1998 and was $1,119,000  for the three months ended  September 30,
1998 as the  Company  provided  reserves  on its loan and  investment  portfolio
pursuant to its reserve  policy.  The  significant  increase  from the  $155,000
provision  for  possible  credit  loss for the  quarter  and nine  months  ended
September  30,  1997  was due to the  increase  in  average  earning  assets  as
previously described.

         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 nine and three months ended September
30, 1998, the Company accrued $8,312,000 and 3,053,000,  respectively, of income
tax expense for federal, state and local income taxes. For federal purposes, the
Company utilized  three-quarters of the expected net operating loss carryforward
to be utilized  in 1998 in  calculating  the  accrual for the nine months  ended
September  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 September 30, 1998.

As previously  discussed,  the Company issued  $150,000,000 of Convertible Trust
Preferred Securities on July 28, 1998. The Company recognized  $1,199,000 of net
expenses  related to these  securities  during the quarter  ended  September 30,
1998. This amount consisted of distributions to the holders totaling  $2,131,000
and amortization of discount and origination costs totaling  $137,000.  This was
partially offset by a tax benefit of $1,069,000.

         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.



                                       -19-
<PAGE>


Liquidity and Capital Resources
- -------------------------------

         At September 30, 1998, the Company had $16,420,000 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  and
additional borrowings under the Company's Credit Facilities. 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 $32,848,000  for the
nine months ended  September 30, 1998,  compared to the net decrease of $635,000
for the nine months ended September 30, 1997. This use of cash was primarily due
to the  utilization  of the  proceeds  of the  Class  A  Common  Share  offering
completed in the fourth  quarter of 1997 and the  utilization of the proceeds of
the Convertible Trust Preferred  Securities  issuance  completed in July 1998 in
making loans and other  investments  during the first nine months of 1998 offset
by additional borrowings.  Cash provided by operating activities during the nine
months ended  September 30, 1998 increased by  $11,631,000  to $9,705,000,  from
cash used in operating  activities of $1,926,000 during the same period of 1997.
For the nine months ended September 30, 1998, cash used in investing  activities
was $452,583,000,  an increase of $372,710,000 from $79,873,000  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 $328,866,000 to $410,030,000 from $81,164,000, was due primarily
to the proceeds of repurchase  obligations  and net borrowings  under the Credit
Facilities.

         At September 30, 1998,  the Company has two  outstanding  notes payable
totaling  $4,181,000,   outstanding  borrowings  on  the  Credit  Facilities  of
$348,780,000 and outstanding repurchase obligations of $80,420,000. At September
30, 1998, the Company had $306,220,000 of borrowing capacity available under its
Credit Facilities.

General  Description of the  Year  2000 Issue and the  Nature and Effects of the
- --------------------------------------------------------------------------------
Year 2000 on Information Technology (IT) and Non-IT Systems
- -----------------------------------------------------------

         The Year 2000 Issue is the result of computer  programs  being  written
using two digits  rather  than four to define the  applicable  year.  Any of the
Company's  computer  programs or hardware that have  date-sensitive  software or
embedded  chips may recognize a date using "00" as the year 1900 rather than the
year 2000.  This could  result in a system  failure or  miscalculations  causing
disruptions of operations,  including, among other things, a temporary inability
to  process   transactions,   send  invoices,  or  engage  in  similar  business
activities.

         Based upon  recent  assessments,  the  Company  determined  that it was
required to replace  certain of its software and certain  hardware so that those
systems  will  properly  utilize  dates beyond  December  31, 1999.  The Company
believes  that with the  replacement  of the  previously  existing  software and
certain  hardware,  the Year 2000 Issue can be  mitigated.  However,  if certain
replacements  are not made, or not completed  timely,  the Year 2000 Issue could
have a material impact on the operations of the Company.



                                       -20-
<PAGE>



         The  Company's  plan to  resolve  the  Year  2000  Issue  involves  the
following four phases: assessment,  remediation, testing and implementation.  To
date, the Company has completed its assessment of all its in-house  systems that
could be  significantly  affected  by the Year 2000.  The  completed  assessment
indicated  that all of the  Company's  accounting  software  could be  affected,
particularly the general ledger and accounts  payable  systems.  That assessment
also included the software included in modeling and evaluating opportunities for
new business and the equipment  supporting such applications.  In addition,  the
Company will gather  information  about the Year 2000  compliance  status of its
significant service providers to monitor their compliance.


Status of Progress in Becoming  Year 2000  Compliant,  Including  Timetable  for
- --------------------------------------------------------------------------------
Completion of Each Remaining Phase
- ----------------------------------

         For its information technology exposures,  to date the Company believes
it is 100%  complete on the  remediation  phase of its in-house IT systems (both
software and hardware).  Implementation had been completed and the Company plans
to begin  testing of all the  software and  hardware  systems in November  1998.
Completion  of the testing  phase is expected to be completed by March 31, 1999,
with 100% completion targeted for September 30, 1999.

Nature and  Level of Importance of Third Parties and their Exposure to the  Year
- --------------------------------------------------------------------------------
2000
- ----

         The Company's  loan  servicing  function is performed by an independent
third party. This service includes the calculation of interest and principal for
the  Company's  loans  receivable,  the  processing  of bills  to the  Company's
customers  and the  maintenance  of lock boxes and escrow  accounts on behalf of
borrowers.  The  vendor  has  advised  the  Company  that they will be Year 2000
compliant by the end of 1999.

         The Company will query its  significant  service  providers that do not
share  information  systems with the Company  (external  agents).  To date,  the
Company  is not aware of any  external  agent  with a Year 2000 issue that would
materially  impact the Company's  results of operations,  liquidity,  or capital
resources.  However,  the  Company has no means of  ensuring  that any  external
agents used by the Company  will be Year 2000 ready.  The  inability of external
agents to complete their Year 2000  resolution  process in a timely manner could
materially  impact the Company.  The effect of non-compliance by external agents
is not determinable.

Costs of Year 2000 Compliance

         The Company  will  utilize  both  internal  and  external  resources to
replace,  test, and implement the software and operating equipment for Year 2000
modifications.  The total cost of the Year 2000 project is $250,000 and is being
funded  through  operating  cash  flows.  To  date,  the  Company  has  incurred
approximately $175,000 ($5,000 expensed and $170,000 capitalized for new systems
and equipment), related to all phases of the Year 2000 project. Of the remaining
project costs, approximately $75,000 is attributable to the testing of equipment
and software.



                                       -21-
<PAGE>



Risks of Year 2000
- ------------------

         The  Company  believes  that it has an  effective  program  in place to
resolve the Year 2000 issue in a timely manner.  As noted above, the Company has
not yet  completed all the  necessary  phases of the Year 2000  program.  In the
event that the Company does not complete any additional  phases,  the Company is
not certain that the systems  would operate  correctly,  as the systems have not
been  adequately  tested.  In  addition,  disruptions  in the economy  generally
resulting from Year 2000 issues could  materially  adversely affect the Company.
The  amount  of  potential  liability  and lost  revenue  cannot  be  reasonably
estimated at this time.

         The Company currently has no contingency plans in the event it does not
complete all phases of the Year 2000 program.  The Company plans to evaluate the
status  of  completion  in  March  1999  and  determine  whether  such a plan is
necessary.

Explanatory Note for the Use of Forward-Looking Statements
- ----------------------------------------------------------

         Certain   statements   in  this   quarterly   report   may   constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995.  These  statements,  which are not statements of
historical  fact,  may  contain  estimates,   assumptions,   projections  and/or
expectations regarding the Company's financial position,  results of operations,
market  position,  growth  opportunities  and  growth  rates and  other  similar
statements of expectation.  Words such as "expects,"  "anticipates,"  "intends,"
"plans,"  "believes,"  "seeks,"  "will," "may,"  "estimates,"  and "should," and
variations  of these words and  similar  expressions,  are  intended to identify
these  forward-looking  statements.  Such  forward-looking  statements  are  not
guarantees  of  future  performance.  They  involve  known  and  unknown  risks,
uncertainties, and other factors which may cause the actual results, performance
or  achievements  of the  Company  to be  materially  different  from any future
results,   performance   or   achievements   expressed   or   implied   by  such
forward-looking   statements.   Representative  examples  of  such  factors  are
discussed  in more  detail  in the  Company's  Annual  Report on Form  10-K,  as
amended, and include, among other things, the availability of desirable loan and
investment opportunities,  the ability to obtain and maintain targeted levels of
leverage  and  borrowing  costs,  changes  in  interest  rates,  continued  loan
performance and repayment and the maintenance of loan loss allowance levels. The
Company  disclaims any intention or obligation to update  publicly or revise any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.




                                       -22-
<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



December 11, 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


                                      -23-


    

                                                                         ANNEX J


          UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

         The following  unaudited  pro forma  condensed  combined  statements of
operations  for the year  ended  December  31,  1996 and the nine  months  ended
September 30, 1997 assume the Acquisition and related  transactions  occurred on
January 1, 1996. The following unaudited pro forma condensed combined statements
of  operations  are  presented  for  illustrative  purposes  only  and  are  not
necessarily  indicative  of the  combined  operating  results  that  would  have
occurred if the Acquisition had been consummated on the date indicated,  nor are
they indicative of future combined  operating  results.  The unaudited pro forma
condensed  combined  statements of operations are based on and should be read in
conjunction  with the  historical  consolidated  statements of operations of the
Company for the year ended December 31, 1996 and the nine months ended September
30, 1997 and the  historical  combined  statements of include Victor Capital for
the year ended  December 31, 1996 and the six months ended June 30, 1997,  which
are included elsewhere in this Prospectus.

         A pro forma condensed  combined balance sheet has not been presented as
of September 30, 1997,  since the  Acquisition had occurred as of such date, and
is presented in the historical condensed balance sheet as of September 30, 1997.
Were the Offering to have been  completed  on September  30, 1997 at the assumed
offering price,  marketable securities would have increased by $80,145,000,  the
Credit  Facility would have been reduced by  $11,715,000,  Class A Common Shares
would have  increased by $9,000,000  and  additional  paid in capital would have
increased by $82,860,000. See "Summary Pro Forma Financial Information."

778959.1

<PAGE>



                   PRO FORMA CONDENSED STATEMENT OF OPERATIONS

                  For the Nine Months Ended September 30, 1997
                                   (unaudited)
             (in thousands, except per share data and share amounts)

<TABLE>
<CAPTION>


                                                                   The         Victor         Pro Forma                Pro Forma
                                                               Company        Capital       Adjustments   Notes         Combined

<S>                                                           <C>          <C>              <C>                      <C>        
Income from investment and lending transactions:            
      Interest and related income                             $  1,863     $       --       $      --                $     1,863
      Interest and related expenses                                790             --              (31)  (1)                 759

         Net income from investment and lending
             transactions                                        1,073             --               31                     1,104
Other revenues:
      Advisory and asset management fees                           529          2,722               --                     3,251
      Rental income                                                313             --               --                       313
      Interest and investment income                             1,008             37               --                     1,045

         Total other revenues                                    1,850          2,759               --                     4,609
Other expenses:
      General and administrative                                 4,470          1,975               61  (2)                6,506
      Other interest expense                                       144             --              147  (3)                  291
      Rental property expenses                                     123             --               --                       123
      Depreciation and amortization                                 52             19               12  (3)                   83

         Total other expenses                                    4,789          1,994              220                     7,003
      (Loss) income before loss on sale of rental
         properties, provision for possible credit losses  
         and income taxes                                      (1,866)            765            (189)                   (1,290)
Loss on sale of rental properties                                (432)             --               --                     (432)
Provision for possible credit losses                             (155)             --               --                     (155)
      (Loss income before income taxes                         (2,453)            765            (189)                   (1,877)
Provision for income taxes                                          --             --               --  (4)                   --
      Net (loss) income                                        (2,453)            765            (189)                   (1,877)
Less:  Preferred Share dividend retirement                       (679)             --               --  (5)                   --
      Net (loss) income allocable to Class A Common
         Shares                                             $  (3,132)        $   765       $    (189)               $   (2,556)
Per share information:
      Net loss per Class A Common Share
         Primary and fully diluted                          $   (0.34)             NA              NA  (6)           $    (0.14)
      Weighted average Class A Common Shares
         outstanding
         Primary and fully diluted                           9,138,325             --               --  (1)(6)        18,138,325

</TABLE>

The  accompanying  notes  are an  integral  part of these  pro  forma  condensed
combined financial statements

                                      -2-
778959.1

<PAGE>



                   PRO FORMA CONDENSED STATEMENT OF OPERATIONS

                          Year Ended December 31, 1996
                                   (unaudited)
             (in thousands, except per share data and share amounts)


<TABLE>
<CAPTION>

                                                                    The          Victor       Pro Forma                 Pro Forma
                                                                Company         Capital      Adjustments   Notes        Combined

<S>                                                         <C>               <C>           <C>                        <C>     
Income from investment and lending transactions:
      Interest and related income                           $      100        $     --      $      --                  $    100
      Interest and related expenses                                 86              --             --      (1)               86

         Net income from investment and lending
             transactions                                           14              --             --                        14
Other revenues:
      Advisory and asset management fees                            --            6,940            --                     6,940
      Rental income                                              2,019              --             --                     2,019
      Interest and investment income                             1,036              333            --                     1,369

         Total other revenues                                    3,055            7,273            --                    10,328
Other expenses:
      General and administrative                                 1,599            4,586           139      (2)            6,324
      Other interest expense                                       461              --            360      (3)              821
      Rental property expenses                                     685              --             --                       685
      Depreciation and amortization                                 64               44            23      (3)              131
                                                                                                  522
         Total other expenses                                    2,809            4,630                                   7,961
      (Loss) income before loss on sale of rental
         properties, provision for possible credit losses
         and income taxes                                          260            2,643          (522)                     2,381
Gain on sale or foreclosure of rental properties                 1,069              --             --                      1,069
Provision for possible credit losses                            (1,743)             --             --                     (1,743)
      (Loss income before income taxes                            (414)           2,643          (522)                     1,707
Provision for income taxes                                          --              --            (96)     (4)               (96)
      Net (loss) income                                           (414)       $   2,643     $    (618)                 $   1,611
Per share information:
      Net loss per Class A Common Share
         Primary and fully diluted                          $    (0.05)             NA             NA      (6)         $   (0.09)
      Weighted average Class A Common Shares
         outstanding
         Primary and fully diluted                            9,138,325             --             --      (1)(6)       18,138,325

</TABLE>

The  accompanying  notes  are an  integral  part of these  pro  forma  condensed
combined financial statements

                                      -3-
778959.1

<PAGE>



           NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
                                   (unaudited)


Statements of Operations

1.       The Investment and the Offering

         Information  for the Company for the nine months  ended  September  30,
1997  includes (i) the  Preferred  Share  dividend  requirement  for the Class A
Preferred  Shares since their issuance on July 15, 1997  ($679,000)  pursuant to
the Investment and (ii) income  derived from the  re-investment  of the proceeds
therefrom.  Had the Class A  Preferred  Shares been  outstanding  for the entire
nine-month  period,  the Preferred  Share dividend  requirement  would have been
$2,351,000  (equivalent to $3,135,000 per annum). In addition, an adjustment has
been made to reflect the sale of 9,000,000 Class A Common Shares in the Offering
and the use of proceeds  therefrom to eliminate the $11.7 million borrowed under
the  Credit  Facility.  Interest  expense  thereon  for the  nine  months  ended
September 30, 1997 was reduced by $31,000.

2.       Employment

         Prior to the  Acquisition,  Victor  Capital's  owners were  compensated
pursuant to a management  agreement with Victor Capital's  general  partner.  In
connection  with the  Acquisition,  the owners of Victor  Capital  entered  into
employment  agreements  with  the  Company  and  the  management  agreement  was
terminated. See  "Management--Employment  Agreements." The Pro Forma adjustments
are as follows (in thousands):


                                                     9/30/97          12/31/97

     Compensation per employment agreement            $ 500            $1,000
     Fees per management agreement                     (439)             (861)
                                                      $  61           $   139

3.       Acquisition of Victor Capital

         Other  interest  expense  was  computed  based on the $3.9  million  of
non-interest  bearing  notes  issued by the Company to finance  the  Acquisition
which is amortized based upon semi-annual payments of $500,000 which are paid by
the Company in accordance with the terms of the notes. Interest has been imputed
on the notes at a rate of 9.5% per annum.

         The discounted cost of the Acquisition in excess of net tangible assets
acquired, $342,000, is being amortized over a fifteen-year period.

4.       Corporate Taxes

         Due to the  termination  of the Company's REIT status and the Company's
resulting status as a taxable corporate entity, the Company's income is taxed at
a combined  federal and state corporate rate of 46.6% after giving effect to the
Company's  estimated  available net operating  losses of $1.5 million per annum,
which have been adjusted for the change in the Company's ownership.


                                      -4-
778959.1

<PAGE>


5.       Class A Preferred Shares

         Pursuant to the terms of the  Certificate of  Designation  establishing
the Class A Preferred  Shares.  a  semi-annual  dividend of $0.1278 per share is
payable  based on a  dividend  rate of 9.5%.  The  dividend  requirement  on the
12,267,658  Class A Preferred  Shares has been presented for the period from the
date of issuance, July 15, 1997, to September 30, 1997.

6.       Dilution of Class A Common Shares

         Pursuant to the terms of the  Certificate of  Designation  establishing
the Class A Preferred  Shares,  the holders of the 12,267,658  Class A Preferred
Shares  outstanding  have the right to convert  their shares into Class A Common
Shares  and  Class B Common  Shares  of the  Company  at the rate of one Class A
Common Share or Class B Common Shares for each Class A Preferred Share,  subject
to adjustment to avoid dilution.

         The  Class  A  Preferred  Shares  were  not  considered   common  share
equivalents for purposes of calculating fully diluted earnings per share as they
were  antidilutive  for the nine months  ended  September  30, 1997 and were not
outstanding during the year ended December 31, 1996.


                                      -5-
778959.1

<PAGE>

                          INDEPENDENT AUDITORS' REPORT


To the Partners and Members of
   Victor Capital Group, L.P.
   (A Delaware Limited Partnership)
   and Affiliates


         We have  audited the  accompanying  combined  balance  sheets of Victor
Capital  Group,  L.P. (A Delaware  Limited  Partnership)  and  Affiliates  as of
December  31, 1996 and 1995,  and the  related  combined  statements  of income,
changes in  partners'  and  members'  capital  (deficiency),  and  stockholder's
equity,  and cash flows for each of the three years in the period ended December
31, 1996.  These combined  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
combined 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 combined financial statements are free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting the amounts and disclosures in the combined 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 combined  financial  statements  referred to above
present  fairly,  in all material  respects,  the  financial  position of Victor
Capital  Group,  L.P. (A Delaware  Limited  Partnership)  and  Affiliates  as of
December 31, 1996 and 1995,  and the combined  results of their  operations  and
their cash flows for each of the three years in the period  ended  December  31,
1996, in conformity with generally accepted accounting principles.

                                                  David Berdon & Co. LLP

                                                  Certified Public Accountants

New York, New York
March 10, 1997


778959.1

<PAGE>



                         INDEPENDENT ACCOUNTANTS' REPORT





To the Partners and Members of
   Victor Capital Group, L.P.
   (A Delaware Limited Partnership)
   and Affiliates



         We have  reviewed the  accompanying  combined  balance  sheet of Victor
Capital Group,  L.P. (A Delaware Limited  Partnership) and Affiliates as of June
30, 1997 and the related combined statements of income, changes in partners' and
members' capital (deficiency),  and stockholder's equity, and cash flows for the
six months then ended, and the combined  statements of income and cash flows for
the six months ended June 30, 1996. These combined financial  statements are the
responsibility of the Company's management.

         We conducted our reviews in accordance  with  standards  established by
the  American  Institute of Certified  Public  Accountants.  A review of interim
financial  information consists principally of applying analytical procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the  expression  of an opinion  regarding the  financial  statements  taken as a
whole. Accordingly, we do not express such an opinion.

         Based on our reviews,  we are not aware of any  material  modifications
that should be made to the accompanying  combined financial  statements for them
to be in conformity with generally accepted accounting principles.

                                          David Berdon & Co. LLP

                                          Certified Public Accountants

New York, New York
July 16, 1997

778959.1

<PAGE>



                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                             COMBINED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                                                 December 31,            June 30,
                                                                                         ----------------------------
                                        ASSETS                                               1996           1995           1997
                                        ------                                                                                 
                                                                                         -------------  -------------  -------------
                                                                                                                        (unaudited)

<S>                                                                                      <C>            <C>            <C>          
CURRENT ASSETS:
   Cash and cash equivalents (Note 2(c))...............................................  $   1,056,048  $   1,258,429  $     955,785
   Investment in available for sale securities (Note 2(d)).............................          8,400          8,400         17,719
   Investment in unregistered securities (Note 2(e))...................................             --        124,250             --
   Accounts receivable (Note 2(i)).....................................................        563,602        900,000        115,884
   Prepaid local business taxes........................................................             --             --         18,361
   Expense reimbursement receivable....................................................         30,294         85,727         52,580
   Deposits............................................................................             --             --        100,000
   Due from partner (Note 4)...........................................................         24,000        159,000             --
   Sundry..............................................................................         16,701          5,405         35,575
                                                                                         -------------  -------------  -------------
      TOTAL CURRENT ASSETS.............................................................      1,699,045      2,541,211      1,295,904
DEFERRED COSTS (Note 2(j)).............................................................        106,110             --             --
PROPERTY AND EQUIPMENT-- NET (Notes 2(g) and 3)........................................         90,071        107,840         93,529
SECURITY DEPOSITS......................................................................          3,220          3,110  640
                                                                                         -------------  -------------  -------------
      TOTAL ASSETS.....................................................................  $   1,898,446  $   2,652,161  $   1,390,073
                                                                                         =============  =============  =============
LIABILITIES AND PARTNERS' AND MEMBERS' CAPITAL
   (DEFICIENCY), AND STOCKHOLDER'S EQUITY (NOTE 11)
                                                                                         =============  =============
CURRENT LIABILITIES:
   Accounts payable and accrued liabilities (Note 8)...................................  $     173,511  $      78,979  $     350,393
   Bonuses payable-- discretionary (Note 5)............................................      1,441,500      1,206,000             --
   Accrued local business taxes........................................................         27,845         48,869         14,912
   Unearned revenue (Note 2(b))........................................................         19,739             --          5,942
   Due to partners (Note 6)............................................................             --             --        400,000
                                                                                         -------------  -------------  -------------
      TOTAL CURRENT LIABILITIES........................................................      1,662,595      1,333,848        771,247
COMMITMENTS AND CONTINGENCIES (Note 9)
PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY), AND
   STOCKHOLDER'S EQUITY................................................................        235,851      1,318,313        618,826
                                                                                         -------------  -------------  -------------
TOTAL LIABILITIES AND PARTNERS' AND MEMBERS'                                             $   1,898,446  $   2,652,161  $   1,390,073
   CAPITAL (DEFICIENCY), AND STOCKHOLDER'S EQUITY......................................
                                                                                         =============  =============  =============
</TABLE>

         The accompanying notes to combined financial statements are an
                       integral part of these statements.


                                      -1-

778959.1

<PAGE>



                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                          COMBINED STATEMENTS OF INCOME
<TABLE>
<CAPTION>

                                                                    Years Ended December 31,             Six Months Ended June 30,
                                                           -------------------------------------------  ----------------------------
                                                               1996           1995           1994           1997           1996
                                                           -------------  -------------  -------------  -------------  -------------
                                                                                                                (unaudited)
<S>                                                        <C>            <C>            <C>            <C>            <C>          
INCOME:
   Fees earned (Notes 2(b), (c), (e) and 8)............... $   6,940,036  $   5,981,219  $   5,159,157  $   2,722,217  $   2,649,621
   Investment income......................................        70,126         23,627         31,174         15,253         22,491
   Gain on sale of securities.............................            --            518          3,263         21,532             --
   Sublease income (Note 9)...............................            --         24,030         41,167             --             --
   Gain on surrender of unregistered
      securities (Note 2(e))..............................       262,585             --             --             --             --
   Gain (loss) on disposal of
      property and equipment..............................            --          2,521        (2,884)             --             --
                                                           -------------  -------------  -------------  -------------  -------------
        TOTAL INCOME......................................     7,272,747      6,031,915      5,231,877      2,759,002      2,672,112
EXPENSES:
   Employee salaries...................................... $   1,164,897  $   1,294,416  $   1,265,384  $     761,820  $     577,057
   Discretionary employee bonuses (Note 5)................     1,441,500      1,206,000      1,247,000             --             --
   Payroll taxes..........................................       103,504        101,013        100,122         70,098         57,715
   Employee benefits......................................       123,146        112,420         96,004         77,253         60,169
   Management fees (Note 8)...............................       860,573        836,560        821,000        438,943        430,286
   Rent expense (Note 9)..................................       292,309        261,917        125,143        131,871        132,891
   Telephone..............................................        61,439         62,139         39,259         32,857         31,708
   Insurance..............................................        15,828         30,927         36,594         12,723         18,275
   Stationery, printing and supplies......................        31,483         46,960         26,663         27,438         14,269
   Local travel and transportation........................         7,531          8,532         12,711          3,296          3,637
   Postage................................................         7,702          7,775          3,317          5,571          4,632
   Travel and entertainment...............................        49,147         76,364         51,535         28,907         31,639
   Messenger/courier......................................         2,909          2,987          2,764          2,784          1,899
   Payments to subcontractors.............................        40,450        168,553        325,434         28,296         16,153
   Public relations.......................................        24,010         25,236         25,122         12,013         12,000
   Dues and subscriptions.................................        10,623         11,814         12,257          4,556          6,498
   Education..............................................            --             --             --         13,185             --
   Miscellaneous..........................................        33,614         34,785         29,343         41,748         22,478
   Contributions..........................................        29,315          8,545          6,575         16,100          1,525
   Professional fees......................................        67,804         79,647        119,259        181,104         23,907
   Local business taxes...................................       143,642         97,620         21,462         47,531         63,280
   Recruiting.............................................            --             --             --         34,000             --
   Advertising............................................        52,076         33,151          9,117             --          3,218
   Bad debt expense.......................................            --             --          8,581             --             --
   Information system expense.............................        22,299         31,832         16,189          3,205          9,154
   Depreciation...........................................        44,004         49,638         43,529         19,047         27,000
   Interest expense (Note 7)..............................            --         30,852         64,459             --             --
                                                           -------------  -------------  -------------  -------------  -------------
        TOTAL EXPENSES....................................     4,629,805      4,619,683      4,508,823      1,994,346      1,549,390
                                                           -------------  -------------  -------------  -------------  -------------
NET INCOME BEFORE
   EXTRAORDINARY ITEM.....................................     2,642,942      1,412,232        723,054        764,656      1,122,722
EXTRAORDINARY ITEM--
   Gain on extinguishment of debt (Note 7)................            --        181,319             --             --             --
                                                           -------------  -------------  -------------  -------------  -------------
NET INCOME................................................ $   2,642,942  $   1,593,551  $     723,054  $     764,656  $   1,122,722
                                                           =============  =============  =============  =============  =============
</TABLE>

         The accompanying notes to combined financial statements are an
                       integral part of these statements.


                                      -2-
778959.1

<PAGE>



                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES


        COMBINED STATEMENTS OF CHANGES IN PARTNERS' AND MEMBERS' CAPITAL
                     (DEFICIENCY), AND STOCKHOLDER'S EQUITY

            For the Years Ended December 31, 1996, 1995 and 1994 and
                       the Six Months Ended June 30, 1997


<TABLE>

<S>                                                                                                <C>     
PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY), AND STOCKHOLDER'S
   EQUITY-- JANUARY 1, 1994........................................................................        $888,172
Net income for the year ended December 31, 1994....................................................         723,054
Distributions to partners and members during 1994..................................................     (1,833,309)
                                                                                                   ----------------
PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY), AND STOCKHOLDER'S
   EQUITY-- DECEMBER 31, 1994......................................................................       (222,083)
Capital contributions during 1995..................................................................         282,883
Net income for the year ended December 31, 1995 ...................................................       1,593,551
Distributions to partners and members during 1995 (Note 1).........................................       (336,038)
                                                                                                   ----------------
PARTNERS' AND MEMBERS' CAPITAL, AND STOCKHOLDER'S EQUITY--
   DECEMBER 31, 1995...............................................................................       1,318,313
Net income for the year ended December 31, 1996....................................................       2,642,942
Distributions to partners and members during 1996 (Notes 1 and 2(e))...............................     (3,725,404)
                                                                                                   ----------------
PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY), AND STOCKHOLDER'S
   EQUITY-- DECEMBER 31, 1996......................................................................         235,851
Net income for the six months ended June 30, 1997  (Unaudited).....................................         764,656
Distributions to partners and members during the six months ended June 30, 1997 (Unaudited)........       (391,000)
Unrealized gain on available for sale securities (Unaudited).......................................           9,319
                                                                                                   ----------------
PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY), AND STOCKHOLDER'S
   EQUITY-- JUNE 30, 1997 (UNAUDITED)..............................................................        $618,826
                                                                                                   ================
</TABLE>








     The accompanying notes to combined financial statements are an integral
                           part of these statements.

                                      -3-
778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                        COMBINED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>


                                                                     Years Ended December 31,            Six Months Ended June 30,
                                                          ------------------------------------------   -----------------------------
                                                               1996           1995          1994            1997            1996
                                                          -----------    -----------   -------------   -------------   -------------
                                                                                                                        (unaudited)

<S>                                                       <C>            <C>           <C>             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income...........................................  $   264,294    $ 1,593,551   $   723,054     $   764,656     $ 1,122,722
                                                          -----------    -----------   -----------     -----------     -----------
   Adjustments to reconcile net income to net 
     cash provided by (used in) operating activities:
        (Gain) on sale of securities....................         --             (518)       (3,263)          --              --
        Extraordinary (gain) on extinguishment of
           debt.........................................         --         (181,319)         --             --              --
        (Gain) on disposition of security...............     (262,585)         --             --             --              --
        (Gain) loss on disposal of property and
           equipment....................................         --          (2,521)         2,884           --              --
        Deferred rent...................................         --            --         (114,381)          --              --
        Bad debt expense................................         --            --            8,581           --              --
        Depreciation....................................       44,004         49,638        43,529          19,047          27,000
        Unregistered securities received for services
           rendered.....................................     (750,000)      (124,250)         --             --              --
        Proceeds from the sale of trading securities....         --           60,920        11,463           --              --
   Changes in assets and liabilities:
      (Increase) decrease in:
      Accounts receivable...............................      336,398       (333,000)     (199,625)        447,718         755,000
      Expense reimbursement receivable..................       55,433         21,884       (50,538)        (22,286)         48,831
      Deposits..........................................         --            --             --          (100,000)          --
      Prepaid local business taxes......................         --           12,691       (12,691)        (18,361)          --
      Sundry............................................      (11,296)        (5,405)        1,103         (18,874)            953
      Security deposits.................................         (110)        11,590       (12,313)          2,580            (110)
   (Decrease) increase in:
      Accounts payable and accrued liabilities..........       94,532          8,372        (1,681)        176,882         178,186
      Bonuses payable - discretionary...................      235,500        284,000        92,200      (1,441,500)     (1,206,000)
      Accrued local business taxes......................      (21,024)        48,869          --           (12,933)        (37,186)
      Unearned revenue..................................       19,739          --             --           (13,797)          --
      Accrued interest due to affiliate.................         --           30,852         4,402           --              --
                                                           ----------    -----------   -----------     -----------     -----------
        Total adjustments...............................     (259,409)      (118,197)      609,403        (981,524)       (233,326)
                                                           ----------    -----------   -----------     -----------     -----------
NET CASH PROVIDED BY (USED IN ) OPERATING
   ACTIVITIES...........................................     2,383,533     1,475,354     1,332,457        (216,868)        889,396
                                                           -----------   -----------   -----------     -----------     -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Employee loans receivable.........................         --           30,000       (30,000)          --              --
      Due from partner..................................       135,000      (159,000)                       24,000         156,500
      Deferred costs....................................      (106,110)        --            --            106,110           --
      Purchase of property and equipment................       (26,235)      (42,365)      (77,524)        (22,505)        (13,681)
      Proceeds from the sale of securities..............       386,835         --            --              --              --
      Proceeds from disposal of property
        and equipment...................................         --            4,256         --              --              --
                                                           -----------   -----------   -----------     -----------    ------------
NET CASH PROVIDED BY (USED IN) INVESTING
   ACTIVITIES...........................................       389,490      (167,109)     (107,524)        107,605         142,819
                                                          ------------   -----------   -----------      -----------   ------------
Subtotal (carried forward)..............................     2,773,023     1,308,245     1,224,933        (109,263)      1,032,215
</TABLE>

                                      -4-
778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                COMBINED STATEMENTS OF CASH FLOWS -- (Continued)
<TABLE>
<CAPTION>

                                                                   Years Ended December 31,              Six Months Ended June 30,
                                                         -------------------------------------------   ---------------------------
                                                              1996           1995            1994          1997            1996
                                                         -------------   ------------    ------------  ------------  ------------

                                                                                                              (unaudited)

<S>                                                      <C>             <C>                 <C>            <C>         <C>      
Subtotal (brought forward).............................  $  2,773,023    $ 1,308,245     $ 1,224,933     $ (109,263)   $1,032,215
                                                         --------------  -------------   -------------   ------------  -----------
CASH FLOWS FROM FINANCING
   ACTIVITIES:
      Contributions from partners......................         --           282,883           --             --            --
      Distributions to partners and members............    (2,975,404)      (336,038)     (1,833,309)      (391,000)   (1,459,126)
      Payment of note payable due affiliate............         --          (500,000)          --             --            --
      Increase in note payable due affiliate...........         --             --             60,057          --            --
      Due to partners..................................         --             --              --           400,000         --
                                                         --------------  -------------   -------------   -------------  ----------
NET CASH PROVIDED BY (USED IN)
   FINANCING ACTIVITIES                                    (2,975,404)      (553,155)     (1,773,252)         9,000    (1,459,126)
                                                         --------------  -------------   -------------   -------------  ----------
NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS                                      (202,381)       755,090        (548,319)      (100,263)     (426,911)
CASH AND CASH EQUIVALENTS
    BEGINNING OF PERIOD                                     1,258,429        503,339       1,051,658      1,056,048     1,258,429
                                                         --------------  -------------   -------------   -------------  ----------
CASH AND CASH EQUIVALENTS -                                 1,056,048      1,258,429         503,339        955,785       831,518
   END OF PERIOD                                         ==============  =============   =============   =============  ==========
NONCASH FINANCING ACTIVITIES:                                 750,000          --              --             --            --
   Unregistered securities distributed to partners       ==============  =============   =============   =============  ==========
SUPPLEMENTAL DISCLOSURE OF
   CASH FLOW INFORMATION:
      Cash paid during the period for                    $      --       $     2,214     $     --        $    --        $   --
        interest                                         ==============  =============   =============   =============  ==========

</TABLE>












         The accompanying notes to combined financial statements are an
                       integral part of these statements.

                                      -5-
778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

               NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)
              (Information at June 30, 1997 and 1996 is Unaudited)

                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                     NOTES TO COMBINED FINANCIAL STATEMENTS
              (Information at June 30, 1997 and 1996 is Unaudited)

NOTE 1--ORGANIZATION

         Victor  Capital  Group,  L.P.  (the  "Partnership")  was organized as a
Delaware  Limited  Partnership  on  February  17,  1989.  The  purposes  of  the
Partnership are, among other things,  to earn fee income from services  rendered
in connection  with equity and debt  investments  in real property and interests
therein,  to  invest  in real  estate  partnerships,  and to  acquire,  hold and
otherwise  deal with equity and debt  investments in real property of all kinds.
The sole general partner of the Partnership is Valentine Wildove & Company, Inc.
("Valentine Wildove"), which currently has a 15% ownership interest. The limited
partners are John R. Klopp and Craig M. Hatkoff,  who presently  have  ownership
interests of 42.5% each.

         In June 1995, the  Partnership  entered into an agreement with a former
limited partner,  Windsor Investors Corporation ("Windsor  Investors"),  whereby
Valentine  Wildove was assigned  Windsor  Investors'  4.9%  limited  partnership
interest  and all related  rights  thereto,  in exchange  for the  Partnership's
payment in respect of a $500,000  promissory  note (the  "Note")  due to Windsor
Investors (see Note 7).

         The  allocations  among the partners of profits and losses are governed
by the Partnership  Agreement.  The Partnership Agreement provides,  among other
things,  that any losses of the  Partnership  are  allocated  to the partners in
accordance  with the partners'  percentage  interests,  provided the  allocation
would not cause a negative  balance in the partners'  capital  account.  In this
case,  losses are  allocated to those  partners with  positive  capital  account
balances in proportion to such  balances.  If no partner has a positive  capital
account balance, all losses are allocated to the general partner. Net profits of
the  Partnership  are to be  allocated:  first,  pro rata among the  partners in
proportion  to the amount of  cumulative  net losses  allocated  to each partner
since the amendment and  restatement of the  Partnership  Agreement,  until such
losses  have been  reduced  to zero;  second,  pro rata  among the  partners  in
proportion to the amount that cumulative cash  distributions (as defined) exceed
cumulative net profits;  and third, to the extent  cumulative net profits exceed
cumulative  cash   distributions,   to  the  partners  in  the  same  manner  as
distributable cash (as defined).

         Commencing June 14, 1995,  Partnership  profits were allocated on a pro
rata basis in accordance with the current partner percentage interests described
above due to the termination of Windsor Investors limited  partnership  interest
as of June 13, 1995.

         As of December 1, 1995,  the partners  entered into an agreement  which
provides for the payment of  additional  distributions  to the general  partner,
Valentine  Wildove &  Company,  Inc.  For 1996 and 1995,  distributions  made in
accordance with this agreement amounted to $1,011,014 and $53,155, respectively.
For the six months (unaudited) ended June 30, 1997, the Partnership did not make
any additional distributions to Valentine Wildove & Company, Inc.

         VCG  Montreal  Management  Inc. is owned  entirely by the  Partnership.
Victor Asset Management Partners, L.L.C., VP Metropolis Services, L.L.C. and 970
Management,  LLC are  related  to Victor  Capital  Group,  L.P.  through  common
ownership as members John R. Klopp and Craig M. Hatkoff each own a fifty-percent
interest in all three limited liability companies. All of these entities and VCG
Montreal   Management,   Inc.  are  collectively   referred  to  herein  as  the
"Affiliates."  Each  affiliate was organized for the purpose of providing  asset
management and advisory  services relating to various mortgage pools and/or real
estate properties.  VCG Montreal  Management,  Inc. was also organized to hold a
marginal  interest in a Canadian real estate  venture.  Victor Asset  Management
Partners,  L.L.C.  was organized under New York State law in 1995. VP Metropolis
Services,  L.L.C.  was  organized  in  1994  in the  State  of New  Jersey,  970
Management,  LLC was  organized  in New York State  during 1996 and VCG Montreal
Management, Inc. was organized in New York State during 1997.

         Profits,  losses  and  distributions  relating  to each of the  limited
liability  companies  are allocated to each of the owners on a pro rata basis in
accordance with their ownership percentage.

                                      -6-

778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

               NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)
              (Information at June 30, 1997 and 1996 is Unaudited)

NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         (a)  Principles of Combination

         The accompanying  combined financial statements include the accounts of
Victor Capital Group,  L.P. (A Delaware Limited  Partnership),  its wholly-owned
subsidiary VCG Montreal  Management,  Inc.,  Victor Asset  Management  Partners,
L.L.C., VP Metropolis Services, L.L.C. and 970 Management, LLC, all of which are
related  through common  ownership.  All significant  intercompany  accounts and
transactions have been eliminated.


         (b)  Revenue Recognition

         Fees from  professional  advisory services are recorded as services are
rendered and exclude expenses incurred on behalf of and charged to clients. Fees
from mortgage  placement services and asset management and advisory services are
recognized when earned.


         (c)  Credit Risk and Concentrations

         The  Partnership  and Affiliates  have a significant  amount of cash on
deposit in two financial institutions.

         In 1996, the  Partnership  and  Affiliates  conducted 30 engagements on
behalf  of  23  clients.  Revenue  earned  during  1996  included  approximately
$2,823,000 from a multi-phase  assignment on behalf of two related clients which
comprised   approximately  41%  of  the  total  annual  revenue.  In  1995,  the
Partnership and Affiliates  conducted  approximately 40 engagements on behalf of
19 clients.  Revenue earned during 1995 included  approximately  $1,174,000 from
one client, which comprised approximately 20% of revenues earned during the year
ended  December 31, 1995. In 1994,  the  Partnership  and  Affiliates  conducted
approximately 26 engagements on behalf of 16 clients.  Revenue earned during the
year ended December 31, 1994 included approximately  $3,115,000 from two clients
and accounted for approximately 60% of annual revenues earned.

         Revenue  earned during the six months  (unaudited)  ended June 30, 1997
included   approximately   $1,535,000   from  four  clients  and  accounted  for
approximately 56% of total revenue for the period. Revenue earned during the six
months (unaudited) ended June 30, 1996 included  approximately $702,000 from two
clients and accounted for approximately 26% of total revenue for the period.


         (d)  Investment in Available for Sale Securities

         As  of  December  31,  1996  and  1995,  respectively,  investments  in
available for sale securities are stated at their market values.  As of June 30,
1997 (unaudited), the securities continue to be carried at their market values.


         (e)  Investment in Unregistered Securities

         During 1995, the Partnership received cash and unregistered  securities
in connection with an engagement to provide financial advisory services.  At the
time the services  were  rendered the fair market  value of the  securities  was
determined to be $124,250.  The combined  financial  statements for 1995 reflect
this amount as investment in  unregistered  securities  and fees earned.  During
1996,  pursuant  to a plan of merger  between  the  issuer  of the  unregistered
securities and other parties,  the securities  were  surrendered in exchange for
cash of $386,835 resulting in a gain of $262,585.


                                      -7-
778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

               NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)
              (Information at June 30, 1997 and 1996 is Unaudited)

         In 1996, the Partnership also received unregistered securities and cash
in exchange for services  rendered.  These  securities  were  unrelated to those
received in 1995. All of the shares received by the Partnership were distributed
simultaneously  to the partners.  The fair market value of these  securities was
determined to be $750,000 and accordingly, the combined financial statements for
1996 reflect this amount as distributions to partners and fee income.


         (f)  Income Taxes

         The  Partnership  and  those  affiliates  which are  limited  liability
companies  are not subject to federal or state income  taxes.  No provision  has
been made in the  accompanying  combined  financial  statements  for such taxes,
which may be payable by the individual  partners.  The  Partnership  and certain
limited   liability   companies   affiliates   are  subject  to  New  York  City
Unincorporated  Business taxes which taxes are reflected in local business taxes
on the combined statements of income.

         VCG Montreal Management, Inc. is subject to federal and state corporate
taxes. For the six months  (unaudited)  ended June 30, 1997, the corporation did
not incur any tax liabilities  and,  therefore,  no provision for such taxes has
been made in the accompanying combined statements of income.


         (g)  Property and Equipment

         Property  and  equipment  are stated at cost and are being  depreciated
under the  straight-line  method over the estimated  useful lives of the assets,
which range from 5 to 7 years.


         (h)  Cash Equivalents

         All  liquid  assets  with a  maturity  of  three  months  or  less  are
considered cash equivalents.


         (i)  Accounts Receivable

         The entities have written off all accounts  deemed to be  uncollectible
at  December  31, 1996 and 1995 and do not  anticipate  any  additional  losses.
Accounts receivable deemed  uncollectible at June 30, 1997 (unaudited) were also
written off.


         (j)  Deferred Costs

         As of December 31, 1996, the  Partnership  was involved in negotiations
relating to a new business  venture.  During 1996, the  Partnership  capitalized
$106,110  of  various  professional  and  consulting  expenses  relating  to the
venture. As of December 31, 1996, these costs remain unamortized. In April 1997,
pursuant to an agreement among the parties, $53,647 has been determined to be an
expense of the Partnership and,  accordingly,  is reflected as professional fees
in the combined  statement of income for the six months  (unaudited)  ended June
30, 1997. The remaining balance of $52,463, which was accrued as of December 31,
1996, is to be paid by various parties of the venture, and accordingly, has been
transferred to the respective parties at June 30, 1997.


                                      -8-
778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

               NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)
              (Information at June 30, 1997 and 1996 is Unaudited)

         (k)  Use of Estimates in Financial Statement Presentation

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of contingent  assets and  liabilities at December 31, 1996 and 1995,
and June 30, 1997 and the  reported  amounts of income and  expenses  during the
three years ended  December  31, 1996 and the six months ended June 30, 1997 and
1996. Actual results could differ from those estimates.


NOTE 3--PROPERTY AND EQUIPMENT

         Property and equipment--cost, consists of the following at December 31,
1996 and 1995 and June 30, 1997:

<TABLE>
<CAPTION>
                                                             December 31,            June 30,
                                                     ----------------------------
                                                          1996           1995          1997
                                                     -------------  ------------- --------------
                                                                                   (Unaudited)

<S>                                                  <C>            <C>             <C>           
      Furniture and fixtures.........................$      80,328  $      79,630   $     80,328

      Office, telephone and computer equipment.......      236,961        211,424        259,466
                                                     -------------  -------------   ------------
               Total.................................      317,289        291,054        339,794

      Less, accumulated depreciation.................    (227,218)      (183,214)      (246,265)
                                                     -------------  -------------   ------------
                                                     $      90,071  $     107,840   $     93,529
                                                     =============  =============   ============
</TABLE>


NOTE 4--DUE FROM PARTNER

         Due from  partner  represents  amounts  due from  Valentine  Wildove  &
Company,  Inc. relating to short term  noninterest-bearing  advances made by the
Partnership.


NOTE 5--BONUSES PAYABLE--DISCRETIONARY

         Bonuses  payable as of December 31, 1996 and 1995 represent  additional
year end compensation for Partnership  employees.  These amounts were determined
by the  management  of the  Partnership  and  were  authorized  at  management's
discretion.


NOTE 6--DUE TO PARTNERS

         As of June 30, 1997  (unaudited),  $400,000  was due to  partners.  The
entire  amount  represents  short-term  noninterest-bearing  loans  made  to the
Partnership. In July 1997, this balance was repaid.


NOTE 7--NOTE PAYABLE

         Pursuant  to  the  terms  of  the  Partnership  Agreement,  a  $500,000
promissory note was issued on May 1, 1991 to Windsor  Investors in settlement of
a reduction in its ownership interest in the Partnership (see Note 1).


                                      -9-
778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

               NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)
              (Information at June 30, 1997 and 1996 is Unaudited)

         The note,  which was due and  payable  on May 1, 2001,  was  considered
fully repaid in June 1995,  pursuant to a Stipulation  of  Settlement  Agreement
executed in the State of New York,  which  required  the  Partnership  to make a
$500,000  payment.  Interest  accrued  at a rate of 11% per  annum,  and was due
annually  on May 1 for  the  preceding  calendar  year.  Interest  payments  and
principal prepayments were payable only to the extent of 12.5% of net cash flow,
as defined,  and 100% of net cash from capital events, as defined.  For 1995 and
1994, interest expense attributable to the note amounted to $30,852 and $64,459,
respectively. Unpaid accrued interest had been added to the principal balance of
the note in  accordance  with the note  agreement and amounted to $181,319 as of
the settlement date. At the time of  extinguishment of this debt the Partnership
recognized  an  extraordinary  gain  of  $181,319  which  is  reflected  in  the
accompanying combined financial statements.


NOTE 8--RELATED PARTY TRANSACTIONS

         The Partnership is managed by its general partner, Valentine Wildove, a
corporation owned entirely by John R. Klopp and Craig M. Hatkoff.  In accordance
with the Partnership Agreement, management fees charged by Valentine Wildove for
1996, 1995 and 1994 amounted to $860,573,  $836,560 and $821,000,  respectively.
Management fees charged for the six months  (unaudited)  ended June 30, 1997 and
1996 amounted to $438,943 and $430,286,  respectively, of which $214,943 remains
unpaid  at June  30,  1997 and is  included  in  accounts  payable  and  accrued
liabilities on the combined balance sheet.

         Fees earned in 1996, 1995 and 1994, respectively, include $737,350,
$373,523 and $28,272 from affiliates of certain partners. Fees earned for the
six months (unaudited) ended June 30, 1997 and 1996, respectively, include
$660,930 and $329,365 from these affiliates for asset management services
rendered to businesses in which certain partners of Victor Capital Group, L.P.
have minimal ownership interests.


NOTE 9--COMMITMENTS AND CONTINGENCIES

         The  Partnership is committed under an operating lease for office space
with an affiliate of Windsor Investors  expiring on December 31, 1997. The lease
requires annual fixed minimum lease payments,  plus additional  amounts for real
estate taxes,  operating  expenses and  electricity.  Charges for rent for 1996,
1995 and  1994  amounted  to  approximately  $216,000,  $209,000  and  $216,000,
respectively.  Charges  for rent for the six months  (unaudited)  ended June 30,
1997 and 1996 amounted to approximately $108,000 for each period.

         Effective  January  1994,  the  Partnership  exercised  its  option  to
terminate an amended office lease with the affiliate of Windsor  Investors.  The
amended lease provided for a rent abatement and for the  forgiveness of deferred
rent incurred by the Partnership  under a prior lease agreement.  As of the date
the amended lease was  terminated,  the deferred rent and rent  abatements  were
being amortized on a straight-line  basis through the life of the amended lease.
As of the termination  date of this lease,  the remaining  unamortized  balances
relating to deferred rent and rent  abatements  amounted to $43,229 and $71,152,
respectively, which were recognized as a reduction of rent expense in 1994.

         The Partnership  entered into an agreement to sublease a portion of its
office space to a nonaffiliated  company.  The sublease  commenced in April 1994
and terminated on April 30, 1995.  The agreement  provided for annual fixed rent
in the amount of $54,000 payable in equal monthly  installments  plus additional
monthly charges for certain services provided by the sublessor.  Sublease income
earned by the  Partnership  for 1995 and 1994  amounted to $24,030 and  $41,167,
respectively.

         VP  Metropolis  Services,  L.L.C.  manages  and  administers  an  asset
portfolio  in which  certain  partners  of the  Partnership  have less than a 1%
collective  interest.  As part of its fee arrangement,  VP Metropolis  Services,
L.L.C.  is entitled to a resolution fee which is contingent  upon the occurrence
of specified  events as defined in the agreement.  Management  contends that the
possibility of the occurrence of the specified events is more likely not


                                      -10-
778959.1

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

               NOTES TO COMBINED FINANCIAL STATEMENTS--(Continued)
              (Information at June 30, 1997 and 1996 is Unaudited)

to occur based upon their  knowledge of the asset  portfolio and its history and
accordingly have not recognized these fees as income,  $11,450 in 1996, $311,000
in 1995,  $37,000 in 1994 and $4,950 for the six months  (unaudited)  ended June
30,  1996.  For the six  months  (unaudited)  ended June 30,  1997 and 1996,  VP
Metropolis Services, L.L.C. was not entitled to any resolution fees.

         In connection  with the sale of the members'  interest in VP Metropolis
Services,  L.L.C.  (See Note 11), the rights to the contingent  resolution  fees
noted above were  assigned to an  affiliated  entity  owned by John R. Klopp and
Craig M. Hatkoff.

         Management  is  committed  to a key  employee,  which  will  allow  the
individual to share in a percentage of certain future  contingent  revenues that
the  Partnership  may earn upon the  successful  outcome  of  certain  specified
projects.

         As of December 31, 1996, the  Partnership has guaranteed to an employee
a minimum bonus amounting to $100,000  relating to the 1997 calendar year. As of
June 30, 1997 (unaudited), $50,000 has been paid.


NOTE 10--EMPLOYEE PENSION PLAN

         The  Partnership  maintains  a  Salary  Reduction  Simplified  Employee
Pension Plan (SARSEP) which is considered a qualified defined  contribution plan
under Section 408 of the Internal Revenue Code. The plan was adopted during 1995
and is available to all employees of the  Partnership  who meet certain  defined
eligibility  requirements.  Contributions  to the plan are made  entirely by the
employees  through annual salary  reductions.  Employee  contributions  for each
participating  employee  in the plan  are  limited  to a  percentage  of  annual
compensation paid by the Partnership not to exceed $9,500 for tax years 1996 and
1997.  For the years  ended  December  31,  1996 and 1995 and for the six months
(unaudited)  ended June 30,  1997 and 1996,  the  Partnership  did not incur any
administrative costs directly associated with the plan.


NOTE 11--SALE OF INTEREST

         On July 15, 1997, John R. Klopp, Craig M. Hatkoff and Valentine Wildove
& Company, Inc. sold their entire ownership interests in the Partnership and its
Affiliates to Capital Trust (f/k/a  California Real Estate Investment Trust) for
a total purchase price of $5,000,000, evidenced by notes payable.



778959.1

                                      -11-
<PAGE>



                                     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 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 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.


776420.4
                                      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 November 12, 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  D  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 B 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 C 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).


776420.4
                                      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  Employes
                       Pension  Trust,  and  Mellon  Bank N.A.,  as trustee  for
                       General Motors Salaried  Employes 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).


776420.4
                                      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(a)                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
                       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).

   
*10.9(b)              Second   Amendment   to  Amended  and   Restated   Credit
                       Agreement,  dated as of  July 23, 1998,  between  Capital
                       Trust and GACC.
    


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).


776420.4
                                      II-4

<PAGE>





   
 *10.15                Employment Agreement, dated as of August 15, 1998, by and
                       between Capital Trust and Stephen D. Plavin.

**15.1                 Acknowledgment of David Berdon & Co. LLP.
    

  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
                       (included in Exhibit 5.1).

**23.4                 Consent of David Berdon & Co. LLP.

**23.5                 Consent of Battle Fowler LLP (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.

         (b)      Financial Statement Schedules

                  All schedules are omitted as inapplicable.


776420.4
                                      II-5

<PAGE>


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,  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

776420.4
                                      II-6

<PAGE>



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 ofappropriate  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.

         (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.


776420.4
                                      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 December 16, 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           December 16, 1998
- ---------------------------
John R. Klopp                           executive officer)

/s/ Edward L. Shugrue III               Treasurer and Director (principal           December 16, 1998
- -------------------------
Edward L. Shugrue III                   financial officer)
    


</TABLE>


776420.4
                                      II-8

<PAGE>



                                                                     Exhibit 5.1




             [LETTERHEAD OF BALLARD SPAHR ANDREWS & INGERSOLL, LLP]











                               December 14, 1998



Capital Trust, Inc.
605 Third Avenue
26th Floor
New York, New York 10016

                  Re:  Capital Trust, Inc.
                       Registration Statement on Form S-4
                       (Registration No. 333-52619) 

Ladies and Gentlemen:

         We have served as Maryland  counsel to Capital Trust,  Inc., a Maryland
corporation (the "Company"),  in connection with certain matters of Maryland law
arising out of the  registration  of up to 18,229,650  shares (the  "Shares") of
Class A Common Stock, par value $.01 per share, of the Company ("Common Stock"),
and up to 12,267,658 shares (the "Preferred  Shares") of Class A 9.5% Cumulative
Convertible  Preferred  Stock,  par value $.01 per share,  of the  Company  (the
"Preferred Stock"),  covered by the above-referenced  Registration Statement and
all amendments thereto (the "Registration  Statement"),  as filed by the Company
under the  Securities  Act of 1933, as amended (the "1933 Act").  The Shares and
Preferred  Shares are to be issued in connection  with the proposed  merger (the
"Merger") of Captrust Limited  Partnership,  a Maryland limited partnership (the
"LP"),  and the Company pursuant to an Agreement and Plan of Merger (the "Merger
Agreement") dated as of November 12, 1998 among the Company,  the LP and Capital
Trust, a California  business trust,  substantially in the form filed as Annex A
to the proxy statement/prospectus ("Proxy Statement/Prospectus") included in the
Registration Statement. Capitalized terms used but not defined herein shall have
the meanings assigned to them in the Registration Statement.

         In connection with our  representation  of the Company,  and as a basis
for the opinion  hereinafter  set forth, we have examined  originals,  or copies
certified or otherwise identified to our



780703.2

<PAGE>


Capital Trust, Inc.
December 14, 1998
Page 2



satisfaction, of the following documents (collectively, the "Documents"):

         1. The Registration Statement, including the Proxy Statement/Prospectus
included therein,  in the form in which it was transmitted by the Company to the
Securities and Exchange Commission (the "Commission") under the 1933 Act;

         2. The  Articles of  Incorporation  of the Company  (the  "Articles  of
Incorporation"),  certified  as of a  recent  date by the  State  Department  of
Assessments and Taxation of Maryland (the "SDAT");

         3. The Bylaws of the Company (the  "Bylaws"),  certified as of the date
hereof by an officer of the Company;

         4.  Resolutions  adopted  by the  Board  of  Directors  of the  Company
relating  to  the  approval  of  the  Merger  Agreement  and  the  issuance  and
registration of the Shares and Preferred Shares, certified as of the date hereof
by an officer of the Company (the "Directors' Resolutions");

         5. Resolutions adopted by the sole Stockholder of the Company approving
the Merger, the Merger Agreement and the transactions  contemplated thereby (the
"Stockholder Resolutions");

         6. A  certificate  of the  SDAT,  as of a recent  date,  as to the good
standing of the Company;

         7. A  certificate  executed  by John R.  Klopp,  the  President  of the
Company, dated as of the date hereof;

         8. An unexecuted  Articles of Amendment and  Restatement of the Company
authorizing,  among  other  things,  100,000,000  shares  of Common  Stock  (the
"Articles of Amendment and  Restatement"),  in the form attached as Exhibit A to
Annex A to the Proxy Statement/Prospectus;

         9. An unexecuted  Articles  Supplementary  classifying  and designating
12,639,405   shares  of   Preferred   Stock  of  the  Company   (the   "Articles
Supplementary"),  in the form  attached  as  Exhibit  B to Annex A to the  Proxy
Statement/Prospectus;

         10. The  Amended  and  Restated  Bylaws of the  Company  (the  "Amended
Bylaws")  in  the  form   attached  as  Exhibit  D  to  Annex  A  to  the  Proxy
Statement/Prospectus;

         11. The Merger Agreement,  in the form attached as Annex A to the Proxy
Statement/Prospectus; and 

         12. Such other  documents  and matters as we have deemed  necessary  or
appropriate  to express  the opinion  set forth in this


780703.2


<PAGE>


Capital Trust, Inc.
December 14, 1998
Page 3



letter,  subject to the  assumptions,  limitations  and  qualifica  tions stated
herein.

         In expressing the opinion set forth below, we have assumed,  and so far
as is known to us there are no facts inconsistent with, the following:

         1. Each individual executing any of the Documents, whether on behalf of
such individual or any other person, is legally competent to do so.

         2. Each individual  executing any of the Documents on behalf of a party
(other than the Company) is duly authorized to do so.

         3. Each of the parties  (other than the Company)  executing  any of the
Documents has duly and validly  executed and delivered  each of the Documents to
which such party is a signatory,  and such party's obligations set forth therein
are legal,  valid and binding and are  enforceable in accordance with all stated
terms.

         4. Any Documents  submitted to us as originals are authentic.  The form
and content of any Documents  submitted to us as unexecuted drafts do not differ
in any  respect  relevant  to this  opinion  from the form and  content  of such
Documents as executed and delivered.  Any Documents submitted to us as certified
or photostatic copies conform to the original  documents.  All signatures on all
Documents are genuine.  All public  records  reviewed or relied upon by us or on
our behalf are true and complete.  All statements and  information  contained in
the  Documents  are  true  and  complete.  There  has  been no  oral or  written
modification  of or  amendment  to any of the  Documents,  and there has been no
waiver of any  provision of any of the  Documents,  by action or omission of the
parties or otherwise.

         5. All actions taken in connection  with the Directors'  Resolutions or
the  Stockholder  Resolutions  were  taken at a duly  called  meeting at which a
quorum was present and acting  throughout or by unanimous written consent of the
directors or stockholder, as the case may be.

         6. The  Articles  Supplementary  will be filed  with and  accepted  for
record by the SDAT prior to the issuance of the Preferred Shares.

         7. The Articles of  Amendment  and  Restatement  will be filed with and
accepted for record by the SDAT prior to the issuance of any of the Shares.

         8. Articles of Merger in the form  contemplated by the Merger Agreement
will be filed and  accepted  for  record by SDAT  prior to the  issuance  of the
Shares and Preferred  Shares (with such 

<PAGE>


Capital Trust, Inc.
December 14, 1998
Page 4



filing and acceptance for record by the SDAT of the Articles Supplementary,  the
Articles of Amendment and  Restatement  and the Articles of Merger  collectively
referred to herein as the "Corporate Proceedings").

         9.  The  form  of  certificate  representing  a Share  and the  form of
certificate  representing a Preferred Share, each when issued,  will comply with
the Maryland General Corporation Law.

         10. Upon issuance of the Shares and Preferred Shares,  the total number
of shares of Common  Stock  and the total  number of shares of  Preferred  Stock
issued and  outstanding  will not  exceed  the total  number of shares of Common
Stock  or  Preferred  Stock,  as the  case  may be,  that  the  Company  is then
authorized to issue.

         11. All certificates and affidavits  submitted to us are true,  correct
and complete, both when made and as of the date hereof.

         The phrase  "known to us" is limited to the actual  knowledge,  without
independent  inquiry,  of the  lawyers  at our  firm who  have  performed  legal
services in connection with the issuance of this opinion.

         Based upon the foregoing,  and subject to the assumptions,  limitations
and qualifications stated herein, it is our opinion that:

         1. The Company is a corporation  duly  incorporated  and existing under
and by virtue of the laws of the State of Maryland and is in good  standing with
the SDAT.

         2. Upon  completion  of the Corporate  Proceedings,  the Shares will be
duly  authorized and, upon issuance in accordance with the Articles of Amendment
and Restatement, the Articles of Merger, the Proxy Statement/Prospectus, and the
Directors' Resolutions, will be validly issued, fully paid and nonassessable.

         3. Upon completion of the Corporate  Proceedings,  the Preferred Shares
will be duly  authorized  and, upon issuance in accordance  with the Articles of
Amendment    and    Restatement,    the   Articles   of   Merger,    the   Proxy
Statement/Prospectus,  and the Directors'  Resolutions,  will be validly issued,
fully paid and nonassessable.

         The foregoing  opinion is limited to the substantive  laws of the State
of Maryland and we do not express any opinion  herein  concerning any other law.
We express no opinion as to the  applicability or effect of any federal or state
securities  laws,  including the securities  laws of the State of Maryland,  any
federal  or state  laws  regarding  fraudulent  transfers,  or any  real  estate
syndication laws of the State of Maryland. To the extent that any


780703.2

<PAGE>


Capital Trust, Inc.
December 14, 1998
Page 5



matter as to which our  opinion is  expressed  herein  would be  governed by any
jurisdiction other than the State of Maryland,  we do not express any opinion on
such matter.

         We assume no obligation to  supplement  this opinion if any  applicable
law changes  after the date hereof or if we become  aware of any fact that might
change the opinion expressed herein after the date hereof.

         We  consent  to  the  filing  of  this  opinion  as an  exhibit  to the
Registration  Statement  and to the use of the name of our  firm in the  section
entitled  "Legal  Matters"  in the Proxy  Statement/Prospectus.  In giving  this
consent,  we do not admit  that we are  within the  category  of  persons  whose
consent is required by Section 7 of the 1933 Act.


                                       Very truly yours,


                                       /s/  Ballard Spahr Andrews &
                                            Ingersoll, LLP





780703.2



                                                                     Exhibit 8.1



                               BATTLE FOWLER LLP
                        A LIMITED LIABILITY PARTNERSHIP
                              75 East 55th Street
                            New York, New York 10022
                                 (212) 856-7000






                                 (212) 856-7060


                                 (212) 856-7810


                                December 16, 1998

Capital Trust
Capital Trust, Inc.
605 Third Avenue
26th Floor
New York, NY 10016

                  Re:      Reorganization as Maryland Corporation

Ladies and Gentlemen:

         You have  asked us to advise  you  concerning  the  federal  income tax
consequences  of the  proposed  reorganization  of Capital  Trust,  a California
business  trust  (the  "Company")  as a  Maryland  corporation  by  means of two
simultaneous  mergers  pursuant to which (a) the Company will be merged with and
into a newly formed, indirect wholly-owned limited partnership subsidiary of the
Company (the  "Partnership"),  and (b) the  Partnership  will be merged with and
into Capital Trust,  Inc., a newly formed Maryland  corporation and wholly-owned
subsidiary of the Company  ("Newco").  The  Partnership  will elect  pursuant to
Treas. Reg. ss. 301.7701-3 to be treated as a corporation for federal income tax
purposes.  Newco's capital structure will be substantially  identical to that of
the Company,  and Newco will  continue  substantially  the same business as that
currently  being  conducted  by the Company.  Pursuant to the merger  agreement,
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 of Newco.

         For purposes of rendering this Opinion, we have examined the originals,
certified  copies or copies  otherwise  identified to our  satisfaction as being
true copies of the originals of the Agreement and Plan of Merger, dated November
12, 1998, by and among the Company,  the  Partnership  and Newco (the "Agreement
and  Plan of  Merger"),  and  such  other  documents  relating  to the  proposed
reincorporation as we deemed necessary or appropriate.  We have assumed that all
of the foregoing

703225.3

<PAGE>


                                                                               2


Capital Trust                                                  December 16, 1998
Capital Trust, Inc.



documents  have been duly executed and  delivered  and that those  executing the
documents  have due  authority  to bind the  entity on behalf of which  they are
signing.

         Based  on  the  foregoing,  it is our  opinion  that  the  transactions
occurring  pursuant  to the  Agreement  and Plan of  Merger  will  constitute  a
reorganization  within the meaning of ss.  368(a)(1)(F) of the Internal  Revenue
Code of 1986, as amended. 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  stock of Newco  will be the same as their  basis in
their shares of the Company;  and, for those shareholders who hold shares of the
Company as capital assets, their holding period for the shares of stock of Newco
received in the  reorganization  will  include  their  holding  period for their
shares of the Company.  Newco's  basis and holding  period for the assets of the
Company acquired upon the consummation of the reorganization will be the same as
the basis and holding period of such assets in the hands of the Company.

         This Opinion does not address the possible state,  local or foreign tax
consequences  of  the  proposed   reincorporation  or  any  federal  income  tax
consequences of that transaction other than those specifically set forth herein.
It also does not address any tax  consequences  to  shareholders  in  particular
circumstances,  such as  shareholders  who are  dealers in  securities,  who are
subject to the alternative  minimum tax  provisions,  who are foreign persons or
who acquired  their shares in connection  with stock  options or stock  purchase
plans or other  compensatory  transactions.  It may be relied on only by Capital
Trust, the Partnership, Newco and the shareholders of Capital Trust and Newco.

         Please note that this Opinion  represents  only our best judgment as to
the federal income tax consequences of the proposed  reincorporation;  it is not
binding on the Internal Revenue Service or the courts. Our conclusions are based
on statutory  provisions,  administrative  regulations,  published rulings,  and
existing judicial decisions, all as in effect on the date hereof. It is possible
that future legislative, judicial or administrative changes could change the law
applicable to the proposed reincorporation.  Please also note that our giving of
the advice set forth in this Opinion does not imply an  undertaking  on our part
to advise you of any new  developments in the application or  interpretation  of
the federal income tax laws.

                                               Very truly yours,


                                               /s/ Battle Fowler LLP


703225.3




                                                                    Exhibit 15.1





                                      December 11, 1998




Capital Trust, Inc.
605 Third Avenue
26th Floor
New York, NY  10016

Ladies and Gentlemen:

We   hereby   acknowledge   that  we  are   aware  of  the  use  in  the   proxy
statement/prospectus  filed  as  part of  Amendment  No.  3 to the  Registration
Statement on Form S-4 (No.  333-52619) of Capital  Trust,  Inc. of our report on
the unaudited  financial  statements of Victor Capital  Group,  L.P., a Delaware
limited  partnership,  for the six  months  ended  June 30,  1997 and 1996 which
pursuant  to Rule  436(c)  under the  Securities  Act of 1933,  as amended  (the
"Securities  Act"), is not considered part of a registration  statement prepared
or certified by an accountant or a report prepared or certified by an accountant
within the meaning of sections 7 and 11 of the Securities Act.


                             /s/  David Berdon & Co. LLP
                                  Certified Public Accountants


781647.1



                                                                    Exhibit 23.1


                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  consent  to  the  incorporation  by  reference  in  Amendment  No.  3 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.  3  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
December 14, 1998




<PAGE>





                                                                    Exhibit 23.2


                         CONSENT OF INDEPENDENT AUDITORS


We consent to the reference of our firm under the caption "Experts" in Amendment
No. 3 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. 3
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  statement of  operations,
shareholders' equity and cash flows for the year ended December 31, 1997.




                                                           /s/ Ernst & Young LLP


New York, New York
December 14, 1998



<PAGE>

                                                                    Exhibit 23.4




                         CONSENT OF INDEPENDENT AUDITORS

We hereby  consent  to the  reference  to our Firm under the  caption  "EXPERTS"
appearing in the Prospectus forming part of the Form S-4 Registration  Statement
of Capital Trust, Inc. and the incorporation by reference of our reports,  dated
March 10, 1997 and July 16, 1997, on the financial  statements of Victor Capital
Group,  L.P. (a Delaware  Limited  Partnership)  and Affiliates,  as of June 30,
1997, December 31, 1996 and 1995, and for the six months ended June 30, 1997 and
1996, and for each of the three years in the period ended December 31, 1996.



                                               /s/  David Berdon & Co. LLP

                                                    DAVID BERDON & CO. LLP
                                                    CERTIFIED PUBLIC ACCOUNTANTS



New York, New York
December 11, 1998

769355.1

<PAGE>

<TABLE> <S> <C>

 
<ARTICLE> 5
<LEGEND>THIS SCHEDULE CONTAINS SUMMARY FINANCIAL EXTRACTED FROM THE FINANCIAL
STATEMENTS OF CAPITAL TRUST FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<MULTIPLIER>               1,000
       
<S>                                                          <C>

<PERIOD-TYPE>                       9-MOS
<FISCAL-YEAR-END>                                             DEC-31-1998
 <PERIOD-START>                                               JAN-01-1998
<PERIOD-END>                                                  SEP-30-1998
<CASH>                                                             16,420
<SECURITIES>                                                       39,471
<RECEIVABLES>                                                     673,398
<ALLOWANCES>                                                        2,821
<INVENTORY>                                                             0
<CURRENT-ASSETS>                                                   15,511
<PP&E>                                                                795
<DEPRECIATION>                                                        248
<TOTAL-ASSETS>                                                    742,526
<CURRENT-LIABILITIES>                                               7,781
<BONDS>                                                           439,435
                                             157,602
                                                             0
<COMMON>                                                           18,214
<OTHER-SE>                                                        119,494
<TOTAL-LIABILITY-AND-EQUITY>                                      742,526
<SALES>                                                                 0
<TOTAL-REVENUES>                                                   53,245
<CGS>                                                                   0
<TOTAL-COSTS>                                                      31,733
<OTHER-EXPENSES>                                                        0
<LOSS-PROVISION>                                                    2,359
<INTEREST-EXPENSE>                                                      0
<INCOME-PRETAX>                                                    19,153
<INCOME-TAX>                                                        8,312
<INCOME-CONTINUING>                                                10,841
<DISCONTINUED>                                                          0
<EXTRAORDINARY>                                                         0
<CHANGES>                                                               0
<NET-INCOME>                                                       10,841
<EPS-PRIMARY>                                                        0.47
<EPS-DILUTED>                                                        0.35
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission