CALIFORNIA REAL ESTATE INVESTMENT TRUST
PRER14A, 1997-06-11
REAL ESTATE INVESTMENT TRUSTS
Previous: BROWN GROUP INC, 10-Q, 1997-06-11
Next: CAPITAL INVESTMENT OF HAWAII INC, 10-Q, 1997-06-11




   
      As filed with the Securities and Exchange Commission on June 11, 1997
    

                            SCHEDULE 14A INFORMATION

   
                   Proxy Statement Pursuant to Section 14(a)
                     of the Securities Exchange Act of 1934
                                (Amendment No. 2)
    

Filed by the Registrant[X]

Filed by a Party other than the Registrant[ ]

Check the appropriate box:

[ X]  Preliminary Proxy Statement      [  ]  Confidential, for Use of the 
[  ]  Definitive Proxy Statement             Commission Only (as permitted by
      [  ] Definitive Additional Materials       Rule 14a-6(e)(2))
[  ]  Soliciting Material Pursuant to ss. 240.14a-11(c) or ss. 240.14a-12


 .....................California Real Estate Investment Trust...................
                (Name of Registrant as Specified In Its Charter)

 ...............................................................................
     (Name of Person(s) Filing Proxy Statement if other than the Registrant)


Payment of Filing Fee (Check the appropriate box):

[X]  No fee required

[ ]  Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

         1) Title of each class of securities to which transaction applies:
         ......................................................................
         2) Aggregate number of securities to which transaction applies:
         ......................................................................
         3) Per unit price or other underlying value of transaction computed
            pursuant to Exchange Act Rule 0-11 (Set forth the amount on which
            the filing fee is calculated and state how it was determined):
         ......................................................................
         4) Proposed maximum aggregate value of transaction:
         ......................................................................
         5) Total fee paid:
         ......................................................................

[  ]  Fee paid previously with preliminary materials.

[  ]  Check box if any part of the fee is offset as provided by Exchange Act
      Rule  0-11-(a)(2) and identify the filing for which the offsetting fee
      was paid  previously.  Identify  the previous  filing by  registration
      statement number, or the Form or Schedule and the date of its filing.

         1) Amount Previously Paid:
         ......................................................................
         2) Form, Schedule or Registration Statement No.:
         ......................................................................
         3) Filing Party:
         ......................................................................
         4) Date Filed:
         ......................................................................

455009.26

<PAGE>



   
                     PRELIMINARY MATERIALS -- June 11, 1997
    

                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                          131 Steuart Street, Suite 200
                         San Francisco, California 94105

   
                                                                   June 17, 1997
    

Dear Shareholder:

   
     You are cordially invited to attend the 1997 annual meeting of shareholders
of California Real Estate  Investment  Trust, a California trust (the "Company")
to be held at the  Pacific  Stock  Exchange,  301 Pine  Street,  San  Francisco,
California  94104,  on  July , 1997 at  10:00  a.m.,  local  time  (the  "Annual
Meeting").

   In January 1997, a partnership controlled by Samuel Zell, CalREIT Investors
Limited  Partnership  ("CRIL"),  acquired the 76% ownership interest held by the
Company's then parent, The Peregrine Real Estate Trust. Mr. Zell controls Equity
Group  Investments,  Inc. ("EGI"),  a privately held investment  company that is
engaged in the acquisition,  ownership,  management and financing of real estate
and  corporations.  EGI is one of the  world's  largest  private  owners of real
estate.
    

     Prior to CRIL's purchase of the Company's common shares,  EGI had developed
and presented to the Company's board of trustees a business plan for the Company
with Victor  Capital Group L.P.  ("Victor  Capital"),  a real estate  investment
services  firm  headquartered  in New York  City,  New  York.  Victor  Capital's
business includes real estate investment banking,  real estate advisory services
and real estate asset  management  services.  Victor Capital is headed and owned
equally by Mr. Craig M. Hatkoff and Mr. John R. Klopp. Mr. Klopp and Mr. Hatkoff
founded Victor Capital in 1989.  Prior to that time,  they were the co-heads and
managing  partners of Chemical Realty  Corporation,  the real estate  investment
banking division of Chemical Bank Corporation.

   
     In connection with securing the approval of the Company's board of trustees
for the transaction,  EGI and Victor Capital  presented a proposal that included
the  proposed new business  plan,  a new  management  team for the Company and a
preferred equity investment in the Company of not less than $30 million. As part
of the new business plan and concurrently with the preferred equity  investment,
the Company will acquire Victor Capital's real estate investment  banking,  real
estate  advisory  and real estate asset  management  businesses,  including  its
experienced management teams, for $5.0 million in promissory notes.

     With the new  management  team and the  preferred  equity  investment,  the
Company  will be  positioned  to  execute  the  proposed  business  plan,  which
contemplates  creating a finance company designed primarily to take advantage of
opportunities  to make  high-yielding  investments  in  commercial  real estate,
including  senior and junior  commercial  mortgage  loans and  preferred  equity
investments.

     At the Annual  Meeting  you will be asked to vote on six  proposals.  These
proposals are outlined in pages 3 and 4 of the accompanying proxy statement. The
proposals  are:  Proposal 1 - approval  of the  investment  in the Company by an
entity controlled by Messrs. Zell, Klopp and Hatkoff; Proposal 2 - amendments to
the Company's declaration of trust; Proposal 3 - election of trustees;  Proposal
4 -  ratification  of independent  auditors;  Proposal 5 approval of a long-term
incentive share plan; and Proposal 6 - approval of a trustee share plan.
    

     Proposal  1  involves  the  issuance  and  sale  of  Class  A   cumulative,
convertible preferred shares (the "Class A Preferred Shares").  These shares are
to be priced at $2.69  per  share.  The  Class A  Preferred  Shares  will have a
dividend rate of 9.5%. The shares will be purchased by Veqtor  Finance  Company,
LLC  ("Veqtor").  Veqtor is a newly formed  company that will be  controlled  by
Messrs.  Zell,  Klopp  and  Hatkoff.  This  transaction  is  referred  to as the
"Investment."

   
     The terms and  conditions of the  Investment  are governed by two documents
included in the accompanying proxy statement. These documents are: the Preferred
Share Purchase Agreement, dated June __, 1997 (the
    

455009.26

<PAGE>



"Investment  Agreement"),  and the "Certificate of Designation."  The Investment
Agreement is an agreement  between the Company and Veqtor.  The  Certificate  of
Designation contains the preferences and rights of the Class A Preferred Shares.

     The  actual  number  of  Class A  Preferred  Shares  to be  issued  will be
determined by Veqtor,  but will be no less than 11,895,911  shares nor more than
12,639,405  shares for a minimum  aggregate  purchase price of $32,000,000.  The
Class A Preferred  Shares will be convertible  into common shares of the Company
at the rate of one common  share for each Class A  Preferred  Share,  subject to
adjustment to avoid dilution.

     The Investment will provide the Company with a capital  infusion with which
to implement the Company's new business plan.  Detailed  information  concerning
the Investment Agreement,  the Investment and the Company's new business plan is
set  forth  in the  accompanying  proxy  statement,  which  we urge  you to read
carefully.

     Your  board of  trustees,  after  careful  consideration,  has  unanimously
approved the Investment  Agreement and determined that the Investment is fair to
and in the best interest of the  shareholders of the Company and recommends that
you vote for approval of the Investment.

   
     As part of Proposal 2, the Amended and Restated Declaration of Trust (found
in annex C to the accompanying proxy statement),  among other things, eliminates
the  provisions  relating  to  the  Company's  qualification  as a  real  estate
investment  trust ("REIT") for Federal income tax purposes.  Under the Company's
new business plan, the Company will no longer be operated as a REIT.
    

     You will also be asked at the  Annual  Meeting  to  consider  and vote upon
Proposals  3 through 6 which  include the  election  of seven  trustees to serve
until  the  next  annual  meeting  of  shareholders,  the  ratification  of  the
appointment of Ernst & Young LLP as the independent  auditors of the Company for
the fiscal year 1997, the approval of a long-term  incentive  share plan and the
approval of a trustee share plan; and to transact such other  business,  if any,
as  may  properly  come  before  the  Annual  Meeting  or  any   adjournment  or
postponement thereof.

     YOUR BOARD OF  TRUSTEES  UNANIMOUSLY  RECOMMENDS  THAT YOU VOTE IN FAVOR OF
EACH OF THE PROPOSALS.

     CRIL, which owns 6,959,593 common shares of Company  (approximately  76% of
the total number of outstanding shares), has advised the Company that it intends
to vote in  favor  of the  Company's  proposals.  Accordingly,  approval  of the
Company's proposals is assured.

     The accompanying  proxy  statement,  which you are urged to read carefully,
provides  detailed  information  concerning the proposals.  It is important that
your shares be represented and voted at the Annual  Meeting,  whether or not you
plan to attend.  Please sign,  date and return the  enclosed  proxy card at your
earliest  convenience to ensure that your vote on the important business matters
to be considered at the Annual Meeting will be recorded.

     Your board of trustees and management  look forward to greeting  personally
those  shareholders  who are able to attend the Annual  Meeting.  Your continued
interest  and   participation   in  the  affairs  of  the  Company  are  greatly
appreciated.

                                       Sincerely,



                                       Frank A. Morrow
                                       Chairman of the Board

455009.26

<PAGE>




   
                     PRELIMINARY MATERIALS -- June 11, 1997
    

                     CALIFORNIA REAL ESTATE INVESTMENT TRUST

   
                   NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                           To be held on July __, 1997
    

To the Shareholders of California Real Estate Investment Trust:

   
    Notice is hereby  given  that the 1997  annual  meeting  of the  holders of
common shares of beneficial interest,  $1.00 par value (the "Common Shares"), in
California Real Estate  Investment  Trust, a California  trust (the  "Company"),
will be held at the Pacific  Stock  Exchange,  301 Pine Street,  San  Francisco,
California  94104,  on July __,  1997 at 10:00  a.m.,  local  time (the  "Annual
Meeting"), for the following purposes:



          1. To  consider  and vote upon a proposal to issue and sell at a price
     of $2.69  per  share a  maximum  of  12,639,405  shares  and a  minimum  of
     11,895,911  shares of the  Company's  class A 9.5%  cumulative  convertible
     preferred shares,  $1.00 par value, of beneficial  interests in the Company
     (the "Class A Preferred Shares") upon the terms and conditions set forth in
     the preferred  share  purchase  agreement,  dated as of June , 1997, by and
     between the Company and Veqtor  Finance  Company,  LLC, a Delaware  limited
     liability company ("Veqtor"),  attached to the accompanying Proxy Statement
     as annex A, and in the 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 the Company, in
     the form attached to the accompanying Proxy Statement as annex B;
    

          2. To consider and vote upon proposals to:

               (a)  approve an amendment to the existing declaration of trust of
                    the Company (the "Existing  Declaration") which reclassifies
                    the Common  Shares as "Class A Common  Shares"  and  creates
                    another class of common shares,  "Class B Non-Voting  Common
                    Shares";

               (b)  approve  an  amendment  to the  Existing  Declaration  which
                    revises certain  restrictions upon transactions  between the
                    Company and certain large shareholders and other affiliates;

               (c)  approve  an  amendment  to the  Existing  Declaration  which
                    eliminates  certain   provisions   intended  to  assure  the
                    Company's  continued  treatment as a "real estate investment
                    trust" for federal tax purposes; and

               (d)  approve other amendments to the Existing Declaration,

   
     each of the foregoing amendments to be contained in an amended and restated
     declaration  of  trust  of  the  Company,  in  the  form  attached  to  the
     accompanying Proxy Statement as annex C.
    

          3. To consider  and vote upon a proposal  to elect  seven  trustees to
     serve until the Company's next annual meeting of shareholders or until such
     trustees' successors are elected and shall have qualified;

          4. 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 1997;


455009.26

<PAGE>



          5. To  consider  and vote  upon a  proposal  to  approve  a  long-term
     incentive  share  plan,  in the form  attached  to the  accompanying  Proxy
     Statement as annex D;

          6. To  consider  and vote upon a proposal  to  approve a  non-employee
     trustee  share  plan,  in  the  form  attached  to the  accompanying  Proxy
     Statement as annex E; and

          7. The  transaction of such other business as may properly come before
     the Annual Meeting or at any adjournment or postponement thereof.

   
     As of June 12,  1997,  the Company had a total of 9,137,335  Common  Shares
outstanding.  The  board of  trustees  of the  Company  has  fixed  the close of
business  on June 12,  1997 as the  record  date for the  Annual  Meeting.  Only
shareholders  of record at that time are  entitled to notice of, and to vote at,
the Annual Meeting and any adjournment or postponement thereof.
    

                                      By order of the Board of Trustees,



                                      Frank A. Morrow
                                      Chairman of the Board


- -------------------------------------------------------------------------------
     ALL  SHAREHOLDERS  ARE  CORDIALLY  INVITED TO ATTEND  THE  ANNUAL  MEETING.
WHETHER OR NOT YOU INTEND TO BE PRESENT, PLEASE COMPLETE,  DATE, SIGN AND RETURN
THE ENCLOSED PROXY CARD IN THE STAMPED AND ADDRESSED  ENVELOPE ENCLOSED FOR YOUR
CONVENIENCE.  SHAREHOLDERS  CAN HELP THE COMPANY AVOID  UNNECESSARY  EXPENSE AND
DELAY     BY     PROMPTLY     RETURNING     THE     ENCLOSED     PROXY     CARD.
- -------------------------------------------------------------------------------

   
June 17, 1997
    

455009.26

<PAGE>



   
                     PRELIMINARY MATERIALS -- June 10, 1997
    

                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                          131 Steuart Street, Suite 200
                         San Francisco, California 94105

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

                                 PROXY STATEMENT

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

   
                         ANNUAL MEETING OF SHAREHOLDERS
                            TO BE HELD JULY __, 1997
    

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


                                  INTRODUCTION

   
     This Proxy  Statement  (the "Proxy  Statement")  is being  furnished to the
holders of common  shares of beneficial  interest,  $1.00 par value (the "Common
Shares"),  in California  Real Estate  Investment  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 annual
meeting of shareholders of the Company to be held at the Pacific Stock Exchange,
301 Pine Street,  San  Francisco  94104,  on July __, 1997 at 10:00 a.m.,  local
time, and at any adjournment or postponement thereof (the "Annual Meeting").

     At the Annual  Meeting,  the  shareholders  will  consider  and vote upon a
proposal to approve  issuance and sale of a maximum of  12,639,405  shares and a
minimum  of  11,895,911   shares  of  the  Company's  class  A  9.5%  cumulative
convertible  preferred  shares,  $1.00 par value, of beneficial  interest in the
Company (the "Class A Preferred  Shares") for a maximum aggregate purchase price
of  approximately  $34 million and a minimum of  approximately  $32 million (the
"Investment") to Veqtor Finance Company, LLC ("Veqtor"), a newly formed Delaware
limited liability  company  controlled by Mr. Samuel Zell, Mr. John R. Klopp and
Mr. Craig M. Hatkoff. The terms and conditions of the Investment are governed by
the preferred share purchase agreement,  dated as of June , 1997, by and between
the Company and Veqtor  (the  "Investment  Agreement")  and the  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 the Company (the  "Certificate of  Designation")  ("Proposal
1").  The  actual  number  of Class A  Preferred  Shares  to be  issued  will be
determined  by Veqtor,  but will be no less than  11,895,911  Class A  Preferred
Shares for a minimum aggregate purchase price of $32,000,000.

     In January  1997,  the Board of Trustees  approved a proposal  presented by
Equity Group  Investments,  Inc. ("EGI") and Victor Capital Group, L.P. ("Victor
Capital") to have the Company  pursue a new business plan to be implemented by a
new management  team following a preferred  equity  investment in the Company of
not less than $30 million. EGI, which is controlled by Samuel Zell, is an owner,
manager and financier of real estate  properties  and companies  throughout  the
United States. Victor Capital, which is controlled by John R. Klopp and Craig M.
Hatkoff,  is a real estate financial  services firm that will be acquired by the
Company  concurrently  with the  Investment  in  exchange  for $5.0  million  in
promissory notes.

     The Investment  will provide the Company with an equity infusion to be used
in the  implementation  of the Company's new business  plan.  See "PROPOSAL 1 --
APPROVAL OF THE INVESTMENT -- Overview".
    


455009.26


<PAGE>



     See "RISK FACTORS"  beginning on page 8 for certain factors which should be
considered in evaluating the Investment and the Company's new business plan.

   
     At the Annual Meeting,  the  shareholders  will also consider and vote upon
(i) proposals to: (a) approve an amendment to the existing  declaration of trust
of the Company (the "Existing Declaration") which reclassifies the Common Shares
as "Class A Common Shares" and creates another class of common shares,  "Class B
Non-Voting Common Shares";  (b) approve an amendment to the Existing Declaration
which revises certain  restrictions  upon  transactions  between the Company and
certain large shareholders and other affiliates; (c) approve an amendment to the
Existing  Declaration which eliminates certain provisions intended to assure the
Company's  continued  treatment as a "real estate  investment trust" for federal
tax purposes;  and (d) approve other amendments to the Existing Declaration (the
foregoing  amendments,  collectively,  the "Amendments"),  each of the foregoing
amendments to be contained in an amended and restated  declaration  of trust for
the Company, in the form attached hereto as annex C (the "Restated Declaration")
(collectively, "Proposal 2"), (ii) a proposal to elect the following nominees as
trustees  of the  Company to serve until the  Company's  next annual  meeting of
shareholders  or until such  trustees'  successors  are  elected  and shall have
qualified:  Martin L. Edelman,  Gary R.  Garrabrant,  Craig M. Hatkoff,  John R.
Klopp,  Sheli Z.  Rosenberg,  Lynne B. Sagalyn and Samuel Zell (the  "Nominees")
("Proposal  3"), (iii) a proposal to ratify the appointment of Ernst & Young LLP
as the independent  auditors of the Company for fiscal year 1997 ("Proposal 4"),
(iv) a  proposal  to  approve a  long-term  incentive  share  plan,  in the form
attached hereto as annex D (the "Incentive Share Plan")  ("Proposal 5"), and (v)
a proposal to approve a  non-employee  trustee  share plan, in the form attached
hereto as annex E (the "Trustee  Plan")  ("Proposal  6"), and will transact such
other business as may properly come before the Annual Meeting or any adjournment
or postponement thereof. The above proposals are referred collectively herein as
the "Proposals."

     A conformed copy of the Investment Agreement is included as annex A hereto,
the form of the  Certificate of  Designation is included as annex B hereto,  the
form of proposed Restated Declaration is included as annex C hereto, the form of
Incentive  Share Plan is included as annex D hereto and the form of Trustee Plan
is  included as annex E hereto.  The  summaries  of  portions of the  Investment
Agreement,  the  form of  Certificate  of  Designation,  the  form  of  Restated
Declaration,  the  Incentive  Share Plan and the Trustee Share Plan set forth in
this Proxy  Statement  do not purport to be complete and are subject to, and are
qualified  in  their  entirety  by  reference  to,  the  text of the  Investment
Agreement,  the  Certificate  of  Designation,  the  Restated  Declaration,  the
Incentive Share Plan and the Trustee Share Plan.
    

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

     YOUR VOTE IS IMPORTANT  TO THE  COMPANY.  WHETHER OR NOT YOU PLAN TO ATTEND
THE ANNUAL  MEETING IN PERSON  AND  REGARDLESS  OF THE NUMBER OF SHARES YOU OWN,
PLEASE  COMPLETE,  SIGN, DATE AND RETURN THE ENCLOSED PROXY CARD PROMPTLY IN THE
ENCLOSED PRE-ADDRESSED  ENVELOPE. NO POSTAGE IS REQUIRED IF MAILED IN THE UNITED
STATES.  YOU MAY, OF COURSE,  ATTEND THE ANNUAL  MEETING,  REVOKE YOUR PROXY AND
VOTE IN PERSON EVEN IF YOU HAVE ALREADY RETURNED YOUR PROXY CARD.

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

     THE BOARD OF TRUSTEES OF THE  COMPANY,  AFTER  CAREFUL  CONSIDERATION,  HAS
UNANIMOUSLY APPROVED THE INVESTMENT AGREEMENT AND THE CERTIFICATE OF DESIGNATION
AND DETERMINED  THAT THE INVESTMENT IS FAIR TO, AND IN THE BEST INTEREST OF, THE
SHAREHOLDERS AND RECOMMENDS THAT YOU VOTE FOR APPROVAL OF THE INVESTMENT.

     The  affirmative  vote of  holders of 662/3% of the  outstanding  shares is
required to approve the amendments  contained in the Restated  Declaration.  The
approval of the Investment,  the election of the Nominees,  the  ratification of
the appointment of the independent auditors, the approval of the Incentive Share
Plan and the  approval of the Trustee  Plan require a majority of the votes cast
by shareholders at the Annual Meeting. CalReit Investors Limited

455009.26
                                      -ii-

<PAGE>



Partnership  ("CRIL"),  a partnership  that is controlled by Mr. Zell, that owns
6,959,593 shares  (approximately 76% of the total number of outstanding shares),
has  advised  the  Company  that it intends  to vote in favor of the  Proposals.
Accordingly,  approval of the Investment, the Restated Declaration and the other
Proposals is assured.

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

     The Company's  principal  executive office is located at 131 Steuart Street
#200, San Francisco,  California  94105 and the telephone number at that address
is (415) 905-0288.

   
     This Proxy  Statement  and the  accompanying  form of proxy are first being
mailed to shareholders on or about June 17 , 1997.
    

455009.26
                                     -iii-

<PAGE>



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

     No  person  is  authorized  to  give  any   information   or  to  make  any
representation  not  contained in this Proxy  Statement in  connection  with the
solicitation of proxies made hereby, and, if given or made, any such information
or  representation  should not be relied upon as having been  authorized  by the
Company or any other  person.  The delivery of this Proxy  Statement  shall not,
under any circumstances, create any implication that there has been no change in
the information set forth herein or in the affairs of the Company since the date
of this Proxy Statement.

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



                              AVAILABLE INFORMATION

     The Company is subject to the informational  reporting  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  and  copied at the public
reference facilities maintained by the Commission at Room 1024, Judiciary Plaza,
450 Fifth  Street,  N.W.,  Washington,  D.C.  20549 and may be  available at the
following   Regional  Offices  of  the  Commission:   Midwest  Regional  Office,
Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite 1400,  Chicago,
Illinois 60661; and Northeast Regional Office, 7 World Trade Center, 13th Floor,
New York, New York 10048. Copies of such materials can be obtained at prescribed
rates from the Public  Reference  Section of the Commission at Judiciary  Plaza,
450 Fifth Street,  N.W.,  Washington,  D.C.  20549.  Copies of such material and
other information concerning the Company may also be inspected at the offices of
the New York Stock Exchange,  20 Broad Street, New York, New York 10005 on which
the Common Shares are listed.  In addition,  the Commission  maintains a site on
the World Wide Web portion of the  Internet  that  contains  reports,  proxy and
information  statements and other  information  regarding  registrants that file
electronically   with   the   Commission.   The   address   of   such   site  is
http://www.sec.gov.

455009.26
                                      -iv-

<PAGE>

   
                                TABLE OF CONTENTS

                                                                          Page


         SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS................-vii-

SUMMARY  .....................................................................1
         The Company..........................................................1
         The Annual Meeting...................................................2
         The Proposals........................................................3
         Interests of the Principal Shareholder and Management 
         in the Investment and the Acquisition................................4
         Recommendation of the Board of Trustees..............................4
         Certain Tax Considerations...........................................5
         Registration Rights..................................................5
         No Appraisal Rights..................................................5
         Ownership Structure of the Company...................................6

RISK FACTORS..................................................................8
         Risk Factors Relating to the Investment..............................8
         Risk Factors Relating to the Company's New Business Plan 
         and the Acquisition..................................................9

PRO FORMA CAPITALIZATION.....................................................16

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL
         INFORMATION OF THE COMPANY..........................................17

HISTORICAL MARKET PRICE AND DIVIDENDS DATA...................................23
         Market Prices and Dividends.........................................23
         Dividend Policy.....................................................23

BUSINESS OF THE COMPANY FOLLOWING
         THE INVESTMENT AND THE ACQUISITION..................................24
         Overview ...........................................................24
         General  ...........................................................24
         Categories of Investment............................................25
         Other Investments...................................................28
         Portfolio Management................................................30
         Certain Legal Aspects of Mortgage Loans and Real Property...........31

EXISTING BUSINESS OF THE COMPANY.............................................38

BUSINESS AND OTHER INFORMATION CONCERNING VICTOR CAPITAL.....................38
         Description of Business.............................................39
         Management's Discussion and Analysis of Financial 
         Condition and Results of Operations.................................41

THE ANNUAL MEETING...........................................................45
         Introduction........................................................45
         Matters to be Considered at the Annual Meeting......................45
         Voting Rights and Vote Required.....................................45
         Voting of Proxies; Solicitation.....................................46
         No Appraisal Rights.................................................47

PROPOSAL 1 -- APPROVAL OF THE INVESTMENT.....................................48
         Overview ...........................................................48
         Background of and Reasons for the Proposal; Board 
         of Trustees' Recommendation.........................................48

455009.26
                                       -v-

<PAGE>


                                                                           Page

         The Investment Agreement............................................52
         Interests of the Principal Shareholder and 
         Management in the Investment........................................53
         Use of Proceeds.....................................................54

PROPOSAL 2 -- APPROVAL OF RESTATED DECLARATION...............................54

PROPOSAL 3 -- ELECTION OF TRUSTEES...........................................71
         Nominees for Election as Trustees...................................71
         Board of Trustees...................................................73
         Compensation of Trustees............................................73
         Executive Officers..................................................73
         Executive Compensation..............................................74
         Employment and Consulting Agreement.................................75
         Compliance with Section 16(a).......................................76
         Report on Executive Compensation....................................77
         Performance Graph...................................................78
         Security Ownership of Certain Beneficial Owners and Management......79
         Certain Relationships and Related Transactions......................80

PROPOSAL 4 -- RATIFICATION OF INDEPENDENT AUDITORS...........................82

PROPOSAL 5--  APPROVAL OF THE 1997 LONG-TERM INCENTIVE SHARE PLAN............83

PROPOSAL 6 --APPROVAL OF THE NON-EMPLOYEE TRUSTEE SHARE PLAN.................88

DESCRIPTION OF CAPITAL SHARES................................................92

FEDERAL INCOME TAX CONSIDERATIONS............................................96

SHAREHOLDER PROPOSALS........................................................98

INDEX TO FINANCIAL STATEMENTS...............................................F-1


ANNEXES

Annex A -- Investment Agreement
Annex B -- Form of Certificate of Designation
Annex C -- Form of Amended and Restated Declaration of Trust 
Annex D -- Form of Incentive Share Plan 
Annex E -- Form of Trustee Plan 
Annex F -- Annual Report on Form 10-K, as amended 
Annex G -- Quarterly Report on Form 10-Q
    
455009.26
                                      -vi-

<PAGE>



   
                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
    

     Certain statements under the captions "SUMMARY," "PROPOSAL 1 -- APPROVAL OF
THE INVESTMENT -- Background of and Reasons for the Proposal; Board of Trustees'
Recommendation"  and "BUSINESS OF THE COMPANY  FOLLOWING THE  INVESTMENT AND THE
ACQUISITION" and elsewhere in this Proxy Statement  constitute  "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995. When used in this Proxy  Statement,  the words  "estimate,"  "project,"
"anticipate,"   "expect,"  "intend,"  "believe,"  and  similar  expressions  are
intended to identify forward-looking statements. Such forward-looking statements
involve  known and unknown  risks,  uncertainties,  and other  factors which may
cause the actual  results,  performance  and  achievements  of the  Company,  or
industry  results,   to  be  materially   different  from  any  future  results,
performance  or  achievements  expressed  or  implied  by  such  forward-looking
statements.  Such factors include, among other things, the following factors, as
well as those  factors  discussed  elsewhere in the  Company's  filings with the
Commission:  the successful  implementation of the new business plan, changes in
the  real  estate  market,   prevailing  interest  rates  and  general  economic
conditions,  the level of competition  confronting the Company and other factors
referred to in this Proxy Statement.

455009.26
                                      -vii-

<PAGE>



                                     SUMMARY


     The following is a summary of certain  information  contained  elsewhere in
this Proxy  Statement and the annexes  hereto.  This summary is qualified in its
entirety by reference to the more detailed  information and financial statements
contained or incorporated by reference in this Proxy Statement. Shareholders are
urged to read this Proxy Statement and the annexes hereto in their entirety.

The Company

   
     Following the  consummation  of the  Investment,  the Company,  through the
execution  of its new  business  plan,  will become a finance  company  designed
primarily to take advantage of opportunities to make  high-yielding  investments
in commercial real estate, including senior and junior commercial mortgage loans
and preferred equity investments  (collectively  "mezzanine  investments").  The
Company believes that the recent significant  recovery in commercial real estate
property  values,  coupled with the fundamental  structural  changes in the real
estate  capital  markets,  has created  increased  demand for  financing  at the
mezzanine  level,  i.e., the position  between  senior  lenders and  controlling
equity owners. The Company believes that mezzanine  investment  opportunities --
if carefully underwritten, structured and monitored -- are attractive investment
opportunities  that pose  potentially  less risk than direct equity ownership of
real property.  In connection  with the  commencement of this new business plan,
concurrently  with the consummation of the Investment,  the Company will acquire
the  business  of Victor  Capital and certain  affiliates  (the  "Acquisition"),
including  Victor  Capital's  existing  management  team  for  $5.0  million  in
promissory  notes.  The Company  believes that, by acquiring direct ownership of
Victor Capital's existing real estate investment  banking,  real estate advisory
and real estate asset  management  business and the services of Victor Capital's
experienced  management  and  professional  team,  the  Company  will be  better
positioned to implement the new business plan. In addition, the Acquisition will
eliminate  conflicts of interest that might exist if Victor Capital  remained an
affiliate of the Company under common control.
    

     Under the new business plan, the Company will pursue investment and lending
opportunities  intended  to  capitalize  on  inefficiencies  in the real  estate
capital and mortgage markets.  Initially,  the Company's investment program will
emphasize three general categories of real estate related assets.

     o    Mortgage Loans. The Company intends to pursue opportunities to provide
          commercial mortgage loans ("Mortgage Loans") to real estate owners and
          property  developers who require  interim  financing  until  permanent
          financing can be obtained. The Company's Mortgage Loans will generally
          not be  permanent  in  nature,  but  rather  are  intended  to be of a
          relatively  short-term  duration,  with  extension  options  as deemed
          appropriate, and will typically require a balloon payment of principal
          at maturity.

     o    Mezzanine  Loans.  The Company  intends to  originate  higher-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  may take the form of
          preferred  equity  investment  in the  borrower  with the terms of the
          preferred equity  substantially  the same as the loans described above
          (collectively, "Mezzanine Loans").

     o    Subordinated  Interests.  The Company intends to pursue investments in
          subordinated  interests  ("Subordinated  Interests") in collateralized
          commercial mortgage  obligations and other commercial  mortgage-backed
          securities (collectively, "CMBS").

     In  furtherance  of pursuing  its  business  plan,  the Company may acquire
mortgage loans originated by others, may originate other whole loans,  including
construction  loans, with the intent of selling the senior tranche of such loans
thereby creating a Subordinated Interest, may continue ownership of its existing
liquid  mortgage-backed  securities,  may invest in other  classes  of  mortgage
backed  securities  and may  invest  in an  array of other  similar  secured  or
unsecured debt or equity  investments or products  consistent  with its business
plan.


455009.26


<PAGE>



     The new business plan  contemplates  the  continuation of Victor  Capital's
real estate  investment  banking,  real estate  advisory  and real estate  asset
management businesses, which will be implemented by Victor Capital's experienced
management and professional teams. As a division of the Company, Victor Capital,
which will continue to operate under the name Victor Capital Group following the
Acquisition,  will continue to provide services to real estate investors, owners
and  developers  and to  financial  institutions  in  connection  with  mortgage
financings,  securitizations,  joint  ventures,  debt  and  equity  investments,
mergers and acquisitions, portfolio evaluations,  restructurings and disposition
programs.  The Company may acquire  additional  real estate  financial  services
businesses which are complementary to Victor Capital's business.

     Concurrently with the consummation of the Investment,  Veqtor will purchase
from CRIL the 6,959,592  Common Shares  purchased by CRIL. Upon  consummation of
such  purchase  from  CRIL and the  Investment,  the  Class A  Preferred  Shares
acquired  by  Veqtor,  when added to Common  Shares  purchased  by Veqtor,  will
represent  approximately  90% of the  voting  power  of  the  Company  (assuming
12,267,658 Class A Preferred Shares are purchased by Veqtor).

     The Company has previously  operated as a qualified real estate  investment
trust ("REIT"),  originating,  acquiring,  operating or holding income-producing
real property and mortgage related investments.  In the early 1990s, the Company
experienced  difficulties  in its historical  business and incurred  significant
losses.  Prior  to the  change  in  control  following  CRIL's  purchase  of the
6,959,593  Common  Shares  from The  Peregrine  Real Estate  Trust (the  "Former
Parent") in January  1997,  the Company had been carrying out a plan to monetize
its  remaining  investments  in real  property and invest the proceeds in liquid
mortgage-backed  securities which satisfy REIT asset qualification  requirements
and  mortgage  loans  in  furtherance  of its  strategy  of  pursuing  expansion
opportunities  through  mergers,  asset  acquisitions,  joint  ventures or other
business combinations or capital  transactions.  As of year end, the Company had
$14,115,000 invested in such mortgage-backed  securities. The sale of the Former
Parent's  6,959,593  Common Shares to CRIL was consistent with the Board's plans
to expand the Company as approved  by the Board of Trustees in  accordance  with
the Declaration of Trust.

     Consummation of the Acquisition is subject to certain conditions  including
approval of the Investment by the  shareholders.  For a description of the terms
and conditions of the  Acquisition,  please refer to the  information  under the
caption "PROPOSAL 3 -- ELECTION OF TRUSTEES -- Certain  Relationship and Related
Transactions."

The Annual Meeting

   
     Meeting  Date and Record  Date.  The Annual  Meeting  will be held at 10:00
a.m.,  local  time,  on July __, 1997 at the Pacific  Stock  Exchange,  301 Pine
Street, San Francisco,  California 94104. The close of business on June 12, 1997
has been  fixed by the Board of  Trustees  as the  record  date for  determining
shareholders  entitled  to notice of, and to vote at,  the Annual  Meeting  (the
"Record Date"). Only holders of Common Shares as of the Record Date are entitled
to vote at the Annual Meeting and any adjournment or postponement thereof.

  Matters to be Considered.  At the Annual  Meeting,  the  shareholders  will
consider and vote upon the Investment, the Restated Declaration, the election of
the Nominees as trustees,  the  ratification of the appointment of the Company's
independent  auditors,  the  Incentive  Share Plan and the Trustee Plan and will
transact such 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 June 12, 1997,  the Company has a total of 9,137,335
Common  Shares  outstanding,  all of  which  are  entitled  to be  voted  on the
Proposals.  Approval of the  Amendments  contained in the  Restated  Declaration
requires  the  affirmative  vote of  holders  of  662/3% of the  Common  Shares.
Approval  of  the  Investment,  the  election  of  each  of  the  Nominees,  the
ratification  of the  appointment  of the Company's  independent  auditors,  the
adoption of the  Incentive  Share Plan and the adoption of the Trustee Plan each
requires a majority of the votes cast by the shareholders at the Annual Meeting.
See "THE ANNUAL MEETING -- Voting Rights and Vote Required."
    

     There is no  requirement  that any of the Proposals to be considered at the
Annual  Meeting  obtain  a  majority  vote  in  favor  of  such  Proposals  from
shareholders not affiliated with CRIL in order for them to be implemented by the
Company.  CRIL,  which owns 6,959,593  Common Shares  (approximately  76% of the
total number of outstanding

455009.26
                                        2

<PAGE>



shares),  has  advised  the  Company  that it  intends  to vote in  favor of the
Proposals.  Accordingly,  with the vote of CRIL in favor of the  Proposals,  the
Investment, the Restated Declaration,  Incentive Share Plan and the Trustee Plan
will be approved,  the appointment of the Company's independent auditors will be
ratified and the Nominees will be elected  trustees without the affirmative vote
of any other  shareholders.  See "THE ANNUAL  MEETING -- Voting  Rights and Vote
Required."

The Proposals

     Proposal  1 --  Approval  of the  Investment.  At the Annual  Meeting,  the
shareholders  will be asked to approve  the  Investment,  pursuant  to which the
Company  will issue and sell to  Veqtor,  upon the terms and  conditions  of the
Investment   Agreement  and  the  Certificate  of   Designation,   approximately
12,267,658 Class A Preferred  Shares for a purchase price of  approximately  $33
million.

     The Investment will provide the Company with  approximately  $33 million in
new equity capital to be used in implementing  the new business plan. The equity
capital to be provided by EGI and Victor Capital was a factor  considered by the
Board of Trustees in approving the Former Parent's proposed sale to CRIL and the
new business  plan. At that time, the Board of Trustees  expressly  approved the
preferred  equity  investment  proposed by EGI and Victor  Capital at a purchase
price of $2.69 per share  (convertible  at a rate of one  Common  Share for each
Class A Preferred Share).

     The Investment, the Investment Agreement and the Certificate of Designation
are  described  more  specifically  herein under  "PROPOSAL 1 -- APPROVAL OF THE
INVESTMENT"  and  "DESCRIPTION  OF  CAPITAL  SHARES."  A  conformed  copy of the
Investment  Agreement is attached  hereto as annex A and the form of Certificate
of Designation is attached hereto as annex B.

     Proposal 2 -- Amendments to  Declaration of Trust.  At the Annual  Meeting,
shareholders  will be asked to approve the Amendments  contained in the Restated
Declaration  in the form  attached  hereto as annex C. The Restated  Declaration
would amend the  Existing  Declaration,  among other  things,  in the  following
manner:

     Capitalization.  The Restated Declaration reclassifies the Common Shares as
"Class A Common  Shares" and creates  another class of common shares to be known
as "Class B Non-Voting Common Shares." See "DESCRIPTION OF CAPITAL SHARES."

   
     Related  Party  Transactions.  The Existing  Declaration  provides  certain
restrictions   upon   transactions   between  the  Company  and  certain   large
shareholders  and other  affiliates.  These  provisions have been revised in the
Restated  Declaration  to indicate  that no contract  or  transaction  between a
Trustee, officer or shareholder and the Company shall be void or voidable solely
because  of  the  interested  party's  relationship  with  the  Company  or  the
interested  party's presence at a meeting where such transaction was approved or
the  interested  party's  votes were  courted for such purpose if either (i) the
material  facts as to the  interested  party's  relationship  or  interest  were
disclosed and the transaction was approved in good faith by either a majority of
the  shareholders  or a  majority  of the  disinterested  Trustees  or (ii)  the
contract or transaction is fair to the Company. In addition,  Section 3.7 of the
Restated  Declaration  eliminates  any  "corporate  opportunity"  claims  by the
Company or any shareholder with respect to any Trustee, officer or shareholder.
    

     Change of Company Name. The Restated  Declaration provides that the Company
will conduct its business under the name "Capital Trust."

     Elimination  of  Provisions  Relating to the Company's  Qualification  as a
REIT.  Under the  Company's  new  business  plan,  the Company will no longer be
operated as a "real estate investment trust." Several provisions of the Existing
Declaration  provide  limitations  upon the conduct of the  Company's  business,
including providing investment policies intended to assure the Company's ability
to continue to be treated as a "real estate investment trust" for federal income
tax purposes. The Restated Declaration eliminates the provisions relating to the
Company's   qualification  as  a  real  estate   investment   trust,   including
restrictions  on share  ownership  relating to continued real estate  investment
trust qualification,  restrictions upon investments  permitted to be made by the
Company  and the  requirement  that a  majority  of the  members of the Board of
Trustees be independent.

455009.26
                                        3

<PAGE>



     Board  of  Trustees.   The  Restated  Declaration   increases  the  maximum
permissible  size of the Board of Trustees  from seven to 21 and  provides  that
Trustees  will be elected at each annual  meeting by a  plurality  of the shares
entitled to vote at such meeting.  In addition,  the requirement that a majority
of the members of the Board of Trustees be independent has been eliminated.

     Shareholders  will vote on the  Amendments as separate  sub-proposals.  The
sub-proposals  to  approve  the  Amendments  comprise  a group  of  related  and
interdependent  matters for shareholder  action.  Implementation  of each of the
Amendments  is  conditioned  upon approval of the other  Amendments.  Therefore,
unless each of the Amendments  receives the requisite vote in favor of approval,
none of the other Amendments will be implemented.

     The  Restated  Declaration  is  described  more  specifically  herein under
"PROPOSAL 2 -- APPROVAL OF THE RESTATED DECLARATION."

     Proposal 3 -- Election of Trustees. At the Annual Meeting, the shareholders
will be asked to elect the Company's  seven Nominees as trustees,  each to serve
until the next  annual  meeting of  shareholders  of the  Company or until their
successors have been elected and shall have qualified.

     The Nominees are discussed more  specifically  herein under  "PROPOSAL 3 --
ELECTION OF TRUSTEES."

     Proposal 4 -- Ratification of Appointment of Independent  Auditors.  At the
Annual  Meeting,  the  shareholders  will be asked to ratify the  appointment of
Ernst & Young LLP as the  independent  auditors  of the  Company for fiscal year
1997. The appointment of Ernst & Young LLP as independent  auditors is discussed
more  specifically  herein  under  "PROPOSAL 4 --  RATIFICATION  OF  INDEPENDENT
AUDITORS."

   
     Proposal 5 -- Approval of the 1997 Long-term  Incentive  Share Plan. At the
Annual Meeting,  the  shareholders  will be asked to approve the adoption of the
Incentive  Share Plan for the  Company.  The  proposed  Incentive  Share Plan is
described  more  specifically  herein under  "PROPOSAL 5 -- APPROVAL OF THE 1997
LONG-TERM INCENTIVE SHARE PLAN."

     Proposal 6 --  Approval of The  Non-Employee  Trustee  Share  Plan.  At the
Annual Meeting,  the  shareholders  will be asked to approve the adoption of the
Trustee Plan for the  Company.  The  proposed  Trustee  Plan is  described  more
specifically  herein under "PROPOSAL 6 -- APPROVAL OF THE  NON-EMPLOYEE  TRUSTEE
SHARE PLAN.."
    

Interests of the Principal Shareholder and Management in the Investment and
the Acquisition

     In considering the  recommendation  of the Company's Board of Trustees with
respect  to the  Investment,  shareholders  should be aware  that the  Company's
largest  shareholder,  CRIL,  and certain  trustees of the Company  have certain
interests in the Investment that are in addition to the interests of the Company
and the shareholders generally. Mr. Zell, who may be deemed to be the beneficial
owner of the Common Shares held by CRIL, Mr. Garrabrant and Mr. Klopp,  trustees
of the Company,  will  beneficially  own an aggregate of 63.8% of the  ownership
interests in Veqtor which will acquire the Class A Preferred  Shares pursuant to
the Investment. Messrs. Zell, Garrabrant and Klopp will own approximately 34.3%,
4.5% and 25% of the interests in Veqtor.  Upon  consummation  of the Investment,
the Company will acquire  Victor Capital and certain  affiliates,  approximately
50% of which are owned  directly  or  indirectly  by Mr.  Klopp.  To the  extent
Messrs.  Zell,  Garrabrant  and Klopp derive  benefits from the  Investment  and
Acquisition,   their  interests  conflict  with  shareholders  generally,  since
shareholders  will  not  derive  similar  benefits  from  consummation  of  such
transactions.  See "PROPOSAL 1 -- APPROVAL OF THE  INVESTMENT--Interests  of the
Principal Shareholder and Management in the Investment and the Acquisition."

Recommendation of the Board of Trustees

   
     The Board of Trustees  has  unanimously  determined  to recommend a vote in
favor of approval of each of the Proposals.  The Board of Trustees believes that
the Investment is fair to, and in the best interest of, the  shareholders of the
Company.  For a discussion of the factors considered by the Board of Trustees in
reaching its decision to
    

455009.26
                                        4

<PAGE>



recommend  approval  of the  Investment,  see  "PROPOSAL  1 --  APPROVAL  OF THE
INVESTMENT--Background  of and  Reasons  for the  Proposal;  Board of  Trustees'
Recommendation."

Certain Tax Considerations

     The  shareholders  will not recognize  gain or loss for federal  income tax
purposes  as a  result  of the  Investment  or  the  adoption  of  the  Restated
Declaration.  In addition, the Company does not anticipate incurring any federal
income tax liability as a result of the Investment.  However, after consummation
of the Investment,  the Company intends to conduct its business in a manner that
will cause it to be ineligible to be treated as a real estate  investment  trust
for federal income tax purposes. See "FEDERAL INCOME TAX CONSIDERATIONS."

Registration Rights

     The  Investment  Agreement  provides  that Veqtor may request  registration
under the Securities Act of all or any portion of the shares of the Company held
by  Veqtor  on three  occasions.  All  costs of such  registration  (other  than
underwriting discounts and selling commissions and fees and expenses of Veqtor's
legal counsel) are to be paid by the Company. See "PROPOSAL 1 -- APPROVAL OF THE
INVESTMENT--The Investment Agreement."

No Appraisal Rights

   
     Under  California  law,  shareholders  are not entitled to any  dissenters'
appraisal  rights in connection  with the  Investment.  See "RISK  FACTORS--Risk
Factors Relating to the Investment--No Appraisal Rights."
    


455009.26
                                        5

<PAGE>




Ownership Structure of the Company

     The following diagrams depict the ownership of the Company before and after
the Investment:


                              Before the Investment

                               [GRAPHIC OMITTED]




455009.26
                                        6

<PAGE>




                              After the Investment

                                [GRAPHIC OMITTED]




455009.26
                                        7

<PAGE>




                                  RISK FACTORS


     While the Board of Trustees recommends approval of the Investment and is of
the opinion that the  Investment  proposal is fair to, and in the best  interest
of,  the  Company  and  its  shareholders,  the  Company's  shareholders  should
carefully  consider the following factors in determining  whether to approve the
Investment and the other proposals set forth in this Proxy Statement.

Risk Factors Relating to the Investment

     Dilution of Shareholders'  Ownership Interest. The Investment will increase
the  number of  outstanding  shares of the  Company  by  approximately  138% and
significantly  reduce the ownership  interest  percentage of the existing public
shareholders from approximately 24% to approximately 10%. After giving effect to
the  Investment  and  Acquisition  as of  January 1, 1996,  the  Company's  1996
earnings per share on a pro forma basis would have changed from $(.05) to $(.08)
per share and the Company's first quarter 1997 earnings per share on a pro forma
basis would have changed from $(.06) to $(.09) per share.

   
     Impact on Market Price.  The Common Shares are currently  publicly  traded.
The market  price of the Common  Shares may be affected by Veqtor's  acquisition
following  consummation  of the Investment  whereby the Company will issue up to
12,639,405  Class A Preferred  Shares that are  convertible  into Class A Common
Shares at a rate of one Common Share for each Class A Preferred  Share,  subject
to  adjustment  to avoid  dilution.  The NYSE listing  maintenance  requirements
require  listed  companies  have at least  average net income of $600,000  for a
three-year period and a market value of outstanding  common stock of at least $8
million.  The  Company  does not meet the net  income  requirement  which  would
provide the NYSE a basis for commencing de-listing proceedings. In the event the
Class A Common  Shares  were  de-listed,  the trading  liquidity  in the Class A
Common  Shares  would  be  adversely  affected  and  shareholders  would  have a
difficult time selling their Class A Common Shares in the trading market.
    

     Reduction  of  Voting  Power.  Upon  consummation  of the  Investment,  the
existing public shareholders will have their voting power significantly  reduced
as a result of the reduction in their  proportionate  ownership of voting shares
from approximately 24% to approximately 10%.

     No Appraisal  Rights.  Holders of Common Shares will not have any statutory
appraisal  rights under  California law to elect to have the fair value of their
Common Shares  judicially  appraised and paid to them in cash in connection with
or as a result of the Investment to be acted upon at the Annual Meeting.

     Effect  of  Restrictive   Covenants.   The  Investment  Agreement  and  the
Certificate of Designation  each contain certain  covenants by the Company which
are  protective of the Class A Preferred  Shares,  including  limitations on the
Company's ability to amend the Restated  Declaration,  issue additional  shares,
declare or pay any dividend on other classes of shares,  incur indebtedness,  or
merge,  consolidate or sell the Company's assets. The Company has also agreed to
redeem  the Class A  Preferred  Shares  for cash in the  event of a  "change  in
control" as defined in the  Certificate  of  Designation.  Such  covenants  will
restrict  the  Company  from  engaging  in any  significant  financing  or major
transaction  without  Veqtor's  consent.  See  "PROPOSAL  1 --  APPROVAL  OF THE
INVESTMENT -- The Investment Agreement" and "DESCRIPTION OF CAPITAL SHARES."

     No Assurance of Use of Loss Carry-forward.  The acquisition in January 1997
by CRIL of a 76%  interest in the Company  resulted in a change in  ownership of
the Company  under  Section 382 of the Code,  and the  Investment is expected to
result  in  another  change  in  ownership  of  the  Company,  for  purposes  of
limitations  on the use of the  Company's  net  operating  loss and capital loss
Carry-forward ("Loss  Carry-forward").  The changes in ownership are expected to
result in a limitation on the amount of Loss  Carry-forward  that may be used to
offset  the  taxable  income  of the  Company,  if any,  in an  amount  equal to
approximately  $1.5 million per year.  The actual amount of this  limitation may
vary, depending upon the actual data used in the foregoing  calculations,  which
will be made as of the effective date of the change in the Company's  ownership.
In addition to this  limitation,  if the Company  does not continue its business
enterprise at all times during the two-year period  beginning on the date of the
Closing,  the amount of Loss  Carry-forward  that may be used to offset  taxable
income will be, subject to certain exceptions,

455009.26
                                        8

<PAGE>



reduced to zero.  The net operating  loss  limitation may also be reduced if the
Company has substantial  non-business  assets.  Although the Company anticipates
that it will  comply  with the  requirements  of  Section  382,  there can be no
assurance   that  it  will  be  able  to  do  so  and  that  the  expected  Loss
Carry-forwards will be used to offset taxable income.

     Control by Veqtor.  Upon consummation of the Investment and the purchase of
6,959,593  Common  Shares  from  CRIL,  Veqtor  will  beneficially  own,  in the
aggregate,  up to  19,598,998  or 90% of the  outstanding  voting  shares of the
Company after giving effect to the Investment. As a result, Veqtor will have the
ability to control  the  election  of  trustees  of the  Company and the vote on
actions requiring  shareholder approval including (i) amendments to the Restated
Declaration  of Trust and (ii) mergers or sales of all or  substantially  all of
the assets of the  Company,  and will  otherwise  be a position  to control  the
policies and affairs of the Company.

     Anti-Takeover  Effect.  Veqtor's  controlling  ownership  of the  Company's
outstanding  shares upon  completion of the  Investment  will have the effect of
precluding  the  acquisition  of the Company by a third party  without  Veqtor's
consent.

Risk Factors Relating to the Company's New Business Plan and the Acquisition

     Recent Operating  Losses.  The Company has incurred  significant net losses
since 1992.  The  Company  had net losses for the five years  ended 1992,  1993,
1994,  1995 and 1996 and for the period  ending March 31, 1997 of  approximately
($10.2  million),  ($8.1 million),  ($36,000),  ($2.8  million),  ($414,000) and
($508,000),  respectively.  Such losses were caused by the  deterioration in the
performance of the Company's  income producing  property  resulting from reduced
and low  levels of  occupancy  and from  valuation  write-downs  and the sale of
certain  properties at a loss.  Assuming  consummation of the Investment and the
Acquisition,  the Company had pro forma net income of approximately $1.5 million
for the year ended 1996 and a pro forma net loss of approximately  ($46,000) for
the three  months  ended  March 31,  1997.  There can be no  assurance  that the
Company will not incur operating losses in the future  following  implementation
of the proposed new business plan.

     No Assurance of Successful Implementation of New Business Plan. The Company
will be subject  to the risks  generally  associated  with the  development  and
implementation  of a new  business  plan and will need to  successfully  develop
operating policies and strategies in connection therewith for which there can be
no assurance. The Company will be dependent upon the experience and expertise of
its new management team in administering the new business plan. Certain officers
and  employees  of Victor  Capital who will assume  similar  positions  with the
Company have  significant  experience in managing real estate assets,  including
Mortgage  Loans and  Mezzanine  Loans,  and  otherwise  have analyzed and bid on
Subordinated  Interest  investment  opportunities.  However,  such  officers and
employees  have never managed a finance  company as is  contemplated  in the new
business  plan,  nor have they closed on any  Subordinated  Interest  investment
transaction.  There can be no  assurance  that the  Company  will not  encounter
significant  difficulties in integrating  Victor Capital's  existing  operations
with those proposed for the Company.  There can be no assurance that the Company
will be able to implement  successfully  the strategies that the Company intends
to pursue and achieve profitable operations.

   
     Termination of REIT Status.  Following  implementation  of the proposed new
business  plan (and the  reinvestment  of earnings  contemplated  thereby),  the
Company's status as a REIT will terminate since it will be unable to comply with
the requirement that it distribute at least 95% of its REIT taxable income. Once
the  Company's  status as a REIT  terminates,  it will no longer be  required to
distribute  at least  95% of its  REIT  taxable  income  to  shareholders.  As a
consequence of  termination  of its REIT status,  the Company will be subject to
corporate  level  taxation and will no longer be entitled to a deduction for any
dividends paid to shareholders. See "FEDERAL INCOME TAX CONSIDERATIONS."

     Growth  Dependent on Leverage;  Risks from Use of Leverage.  The success of
the Company's new 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  significantly  leverage its portfolio  through secured and unsecured
borrowings, generally through the use of bank credit facilities, warehouse lines
of credit on pools of real estate and  mortgage  loans,  mortgage  loans on real
estate,  reverse  repurchase  agreements  and other  borrowings.  The  Company's
ability to obtain the leverage necessary for execution of its business plan will
ultimately  depend upon its ability to maintain interest coverage ratios meeting
market  underwriting  standards which will vary according to lenders' assessment
of the creditworthiness of
    

455009.26
                                        9

<PAGE>



the Company and the terms of the  borrowings.  The  percentage  of leverage used
will  vary  depending  on  the  Company's  estimate  of  the  stability  of  the
portfolio's cash flow. To the extent that changes in market conditions cause the
cost of such  financing  to increase  relative to the income that can be derived
from the assets  acquired,  the  Company  may reduce the amount of  leverage  it
utilizes. In leveraging its portfolio, the Company plans not to exceed a debt to
equity ratio of 5:1. The Company has agreed in the  Investment  Agreement  that,
without  the  prior  written  consent  of  the  holders  of a  majority  of  the
outstanding Class A Preferred Shares, it shall not incur any indebtedness if the
Company's debt-to-equity ratio would exceed 5:1.

     Leverage  creates an opportunity for increased net income,  but at the same
time creates risks. For example,  leveraging  magnifies changes in the net worth
of the  Company.  The  Company  will  leverage  assets  only  when  there  is an
expectation  that it will enhance  returns,  although  there can be no assurance
that the Company's use of leverage will prove to be beneficial.  Moreover, there
can be no  assurance  that the  Company  will be able to meet  its debt  service
obligations  and,  to the extent that it cannot,  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.

     Dependence on Available  Investments.  The results of the Company's  future
operations  under the new business plan will be dependent upon the  availability
of investment  opportunities  for the acquisition of investment  assets.  It may
take  considerable  time  for the  Company  to find and  consummate  appropriate
investments.  In general, the availability of desirable investment opportunities
and the results of the  Company's  operations  will be affected by the level and
volatility  of interest  rates,  by  conditions  in the  housing  and  financial
markets,  and general economic  conditions.  No assurances can be given that the
Company will be successful in acquiring  economically  desirable  assets or that
the assets, once acquired, will maintain their economic desirability.

     Risks  Associated  with Use of Proceeds.  A substantial  portion of the net
proceeds of the Investment will be producing little income immediately after the
Closing.  The  Company  intends  temporarily  to invest the net  proceeds of the
Investment in readily marketable,  interest-bearing securities until the Company
finds  appropriate  opportunities  to make Mortgage Loans and Mezzanine Loans to
property  owners or  developers  or  Subordinated  Interests in which to invest.
There can be no assurance,  however, that the Company will locate borrowers that
meet its lending or investment  criteria or identify  Subordinated  Interests or
that any such assets will produce a return on the Company's investment.

   
     General Risks of Investing in Real Estate. The ultimate  performance of the
Company's  proposed  investments  under the New  Business  Plan and its existing
portfolio of  mortgage-backed  securities will be subject to the varying degrees
of risk generally incident to the ownership and operation of the underlying real
property.  The ultimate value of the Company's  security in the underlying  real
property  depends upon the owners'  ability to operate the real  properties in a
manner  sufficient  to  maintain or  increase  revenues  in excess of  operating
expenses  and debt service or, in the case of real  property  leased to a single
lessee,  the  ability of the lessee to make  rental  payments.  Revenues  may be
adversely affected by adverse changes in national economic  conditions,  adverse
changes in local market  conditions  due to changes in general or local economic
conditions and neighborhood  characteristics,  competition from other properties
offering  the same or similar  services,  changes in  interest  rates and in the
availability,  cost and terms of mortgage funds, the impact of present or future
environmental  legislation and compliance with  environmental  laws, the ongoing
need for capital  improvements  (particularly in older  structures),  changes in
real  estate  tax  rates  and  other  operating  expenses,  adverse  changes  in
governmental  rules and fiscal policies,  civil unrest,  acts of God,  including
earthquakes,  hurricanes  and  other  natural  disasters  (which  may  result in
uninsured  losses),  acts of war,  adverse  changes  in zoning  laws,  and other
factors  which are  beyond  the  control  of the real  property  owners  and the
Company.  In the  event  that any of the  properties  underlying  the  Company's
investments experience any of the foregoing events or occurrences, the value and
return on such investments would be negatively impacted.

     Illiquidity  of  Real  Estate.   Real  estate  investments  are  relatively
illiquid.  The ability of the  Company to vary its  portfolio  of  proposed  and
current investments in response to changes in economic and other conditions will
be limited.  No assurances can be given that the fair market value of any of the
real property  serving as security  will not decrease in the future  leaving the
Company    under-collateralized.    It   would   be   difficult   to   sell   an
under-collateralized  investment,  and if the  Company  needed  to do so,  it is
likely that such investment would be sold at a loss.
    


455009.26
                                       10

<PAGE>



     Risks Associated with Losses Not Covered by Insurance.  The Company intends
to  ensure  that  its  borrowers  maintain  comprehensive   insurance  on  their
properties,  including  liability  and fire and  extended  coverage,  in amounts
sufficient to permit the  replacement  of the properties in the event of a total
loss,  subject to  applicable  deductibles.  There are certain  types of losses,
however,  generally of a catastrophic  nature,  such as earthquakes,  floods and
hurricanes,  that may be uninsurable or not economically  insurable.  Inflation,
changes in building  codes and  ordinances,  environmental  considerations,  and
other factors also might make it infeasible to use insurance proceeds to replace
a  property  if it is  damaged  or  destroyed.  Under  such  circumstances,  the
insurance  proceeds  received  by the  property  owner  might not be adequate to
restore its economic  position with respect to the affected property which would
reduce the property  owner's  economic  incentive to avoid a default on its loan
obligation  to the Company or to preserve the value of the property in which the
Company has a preferred equity interest, as the case may be.

     Risk from  Multifamily  Residential,  Commercial and  Construction  Lending
Activities.  The  Company may  originate  or acquire  loans  secured by existing
commercial real estate or multifamily  residential real estate,  including loans
that  are  subordinate  to first  liens  on such  real  estate.  Loans  that are
subordinate  to first liens on real estate are subject to greater  risks of loss
than first lien  mortgage  loans.  An overall  decline in the real estate market
could  adversely  affect the value of the property  securing the loans such that
the  aggregate  outstanding  balance  of the loan  made by the  Company  and the
balance  of the  more  senior  loan on the  property  exceed  the  value  of the
property.  The  Company  may, in some cases,  address  this risk by  providing a
Mezzanine Loan to the partnership  that owns property,  secured by a partnership
interest in such owner, so that, in the event of a default, the Company can take
over the  management  of the  property  and seek to reduce the amount of losses.
There  can  be  no  assurance,   however,  that  it  will  be  able  to  do  so.
Alternatively, the Mezzanine Loans could take the form of a non-voting preferred
equity  investment in a single purpose entity with terms  substantially the same
as described above.

     Yield  Assessment  Risk.  Before making any  investments,  the Company will
consider the expected yield of the investment and the factors that may influence
the yield actually obtained on such investment. These considerations will affect
the Company's  decision  whether to purchase  such an  investment  and the price
offered  for  such  an  investment.   Despite  new  management's  experience  in
evaluating  potential  investments,  no assurances can be given that the Company
can make an accurate  assessment  of the yield to be produced by an  investment.
Many factors beyond the control of the Company are likely to influence the yield
on the  Company's  investments,  including,  but  not  limited  to,  competitive
conditions  in  the  local  real  estate  market,  local  and  general  economic
conditions and the quality of management of the underlying property.

     Taxable  Income Without  Economic  Income.  The Company  intends to acquire
Subordinated  Interests  which may have  significant  original  issue  discounts
("OIDs") as well as residual  interests which may generate  taxable income which
may exceed the actual economic income which is generated from these investments.

   
     Interest Rate Risk. The value of mortgage loans and investments,  including
Subordinated  Interests  and  other  mortgage-backed   securities,  is  affected
substantially by prepayment  rates on the mortgage loans or underlying  mortgage
collateral. Prepayment rates are influenced by changes in current interest rates
and a variety of economic,  geographic and other factors and cannot be predicted
with certainty.  In periods of declining  mortgage  interest rates,  prepayments
generally  increase.  If  general  interest  rates  also  decline,  the  amounts
available for  reinvestment  by the Company during such periods are likely to be
reinvested  at lower  interest  rates than the  Company  was  earning on prepaid
mortgage loans or  investments.  Mortgage loans and  investments may decrease in
value as a result of increases in interest rates and may benefit less than other
fixed-income  securities  from  declining  interest rates because of the risk of
prepayment. In general, changes in both prepayment rates and interest rates will
change the total return on mortgage loans and investments.
    

     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 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.


455009.26
                                       11

<PAGE>



   
     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
may  employ  various  hedging  strategies  to limit the  effects  of  changes in
interest  rates on its  operations,  including  engaging in interest rate swaps,
caps,  floors  and  other  interest  rate  exchange  contracts.  There can be no
assurance that the  profitability of the Company will not be adversely  affected
during any period as a result of changing  interest rates. In addition,  hedging
transactions involve certain additional risks such as counter-party credit risk,
legal  enforceability of hedging  contracts and the risk that  unanticipated and
significant  changes in interest will cause a  significant  loss of basis in the
contract.  With regard to the loss of basis in a hedging contract,  indices upon
which such  contracts  are priced may be more or less  variable than the indices
upon which the hedged loans are priced, thereby making the hedge less effective.
There can be no assurance  that the Company will be able to  adequately  protect
against the  foregoing  risks and that the Company  will  ultimately  realize an
economic benefit from any hedging contract it enters into.
    

     Effect  of  Changes  in  Economic  Conditions.  The  Company's  success  is
dependent upon the general economic  conditions in the geographic areas in which
a substantial  number of its investments  are located.  While the Company has no
plans to concentrate its investment activity in any particular geographic areas,
there will be no limitations on the Company's  ability to do so. Adverse changes
in national economic  conditions or in the economic conditions of the regions in
which the Company  conducts  substantial  business  likely would have an adverse
effect on real estate  values,  interest rates and,  accordingly,  the Company's
investments.

     Competition.  The  Company  intends  to  engage  in  a  highly  competitive
business.  The  acquisition  of Mortgage and  Mezzanine  Loans and  Subordinated
Interests is often based on  competitive  bidding.  In addition,  the  Company's
competitors may seek to establish  relationships with the financial institutions
and other firms from whom the Company  intends to purchase such assets.  Many of
the Company's anticipated competitors are significantly larger than the Company,
have established operating histories and procedures,  may have access to greater
capital and other  resources,  and may have other advantages over the Company in
conducting certain businesses and providing certain services. Separately, Victor
Capital competes with national, regional, and local firms, many of which possess
greater financial, marketing and other resources than Victor Capital. While many
of these firms do not currently provide all of the services which Victor Capital
provides,  there can be no  assurance  that other  firms will not engage in such
activities in the future.

   
     Consequences  of Not Qualifying for Investment  Company Act Exemption.  The
Company  intends to invest in  Subordinated  Interests  that may not  constitute
Qualifying  Interests (as defined  herein)  within the meaning of the Investment
Company Act of 1940 (the "Investment Company Act"). The Company intends to limit
the amount of such investments in Subordinated  Interests that do not constitute
Qualifying  Interests  ("Non-Qualifying  Investments")  so  as to  maintain  the
availability of an exemption from required registration as an investment company
under the  Investment  Company  Act. If the Company does not limit the amount of
Non-Qualifying  Investments so as to maintain the  availability of the foregoing
exemption,  or Subordinated  Interests  believed by the Company to be Qualifying
Interests  are  determined by the  Commission or its Staff to be  Non-Qualifying
Investments (and the Non-Qualifying  Investments exceed prescribed limitations),
the Company  could,  among other  things,  be required  either (a) to change the
manner in which it conducts its  operations to avoid being  required to register
as an investment company or (b) to register as an investment company,  either of
which could have a material  adverse  effect on the Company and the market price
for the shares.  Registration  as an  investment  company would result in, among
other  things,  a  significantly  reduced  ability  to utilize  leverage  in the
Company's business and significantly increased operating expenses. See "BUSINESS
OF THE COMPANY  FOLLOWING  THE  INVESTMENT  AND THE  ACQUISITION--Categories  of
Investment."
    

     Limited Trading Market. While the Company's Common Shares are traded on the
New York Stock Exchange ("NYSE") and the Pacific Stock Exchange ("PSE"), trading
volume is limited and  sporadic.  There can be no  assurance  that an active and
liquid trading market will develop following implementation of the Company's new
business plan.  There can be no assurance that the Company will continue to meet
the maintenance criteria for continued listing on the NYSE or PSE.


455009.26
                                       12

<PAGE>


     Risk  from  Ownership  of  Subordinated  Interests  in Pools of  Commercial
Mortgage  Loans.  The  Company  intends  to  acquire  a  significant  amount  of
Subordinated   Interests,   including  "first  loss"  unrated,   credit  support
Subordinated  Interests. A first loss security is the most subordinated class of
a multi-class  issuance of  pass-through  or debt securities and is the first to
bear the loss upon a default on the  underlying  collateral.  Such  classes  are
subject to special  risks,  including a  substantially  greater  risk of loss of
principal and non-payment of interest than more senior, rated classes. While the
market  values  of most  Subordinated  Interest  classes  tend to react  less to
fluctuations in interest rate levels than more senior, rated classes, the market
values of Subordinated Interests classes tend to be more sensitive to changes in
economic  conditions than more senior,  rated classes.  The ratings  assigned to
securities  by a  nationally-recognized  rating  agency  reflect  such  agency's
assessment of the ability of the issuer to make timely payments of principal and
interest  and  the  nature  and  quality  of  the   collateral   underlying  the
obligations.  As a result  of these and other  factors,  Subordinated  Interests
generally  are not  actively  traded and may not provide  holders  thereof  with
liquidity of investment.

   
     The yield to maturity  on  Subordinated  Interests  of the type the Company
intends  to  acquire  will  be  extremely  sensitive  to the  default  and  loss
experience of the underlying  mortgage loans and the timing of any such defaults
or losses. Because the Subordinated Interests of the type the Company intends to
acquire  generally  have no credit  support,  to the extent  there are  realized
losses  on the  mortgage  loans  comprising  the  mortgage  collateral  for such
classes,  the Company may not  recover  the full amount or,  indeed,  any of its
initial  investment  in such  Subordinated  Interests.  The  Company may acquire
non-performing (i.e. defaulted) Subordinated Interests. Such investments involve
risks that the value of the mortgage  collateral  will decline  below the amount
necessary  to  provide  full  recovery  to senior  classes,  in which  event the
Company's entire investment would be lost.

     When the Company acquires a Subordinated Interest, it may not acquire the
right to service the underlying mortgage loans, even those that become
defaulted, although the Company may seek to obtain Special Servicing Rights (as
defined herein) (i.e. rights that permit the Company to make certain
loss-minimizing decisions with respect to defaulted mortgages such as decisions
with respect to the prosecution of foreclosure proceedings, the workout or
modification of the loan provisions and the preservation of the value of the
collateral generally, including property management and maintenance decisions)
with respect to such loans. The servicer of the mortgage loans is responsible to
holders of the senior classes of CMBS, whose interests may not be the same as
those of the holder of the Subordinated Interest. Accordingly, the underlying
mortgage loans may not be serviced in the same manner as they would be serviced
by the Company or in a manner that is most advantageous to the Company as the
holder of the Subordinated Interest. While Victor Capital has performed many of
the functions of a special servicer, neither Victor Capital nor the Company is
currently a rated special servicer. Although the Company plans to seek to become
rated as a rated special servicer, or acquire a rated special servicer, there
can be no assurance as to when the Company will be able to accomplish the
foregoing. Until the Company can act as a rated special servicer, it is unlikely
that it will be able to obtain Special Servicing Rights with respect to mortgage
loans underlying a significant number of Subordinated Interests investments. See
"BUSINESS OF THE COMPANY FOLLOWING THE INVESTMENT AND THE
ACQUISITION--Categories of Investment."
    

     The  subordination  of  Subordinated  Interests to more senior  classes may
adversely affect the yield on the Subordinated Interests even if realized losses
are not ultimately  allocated to such classes. On any payment date, interest and
principal are paid on the more senior classes before  interest and principal are
paid with respect to the unrated or non-investment grade credit support classes.
Typically,  interest  deferred  on these  credit  support  classes is payable on
subsequent  payment dates to the extent funds are  available,  but such deferral
may not itself bear  interest.  Such deferral of interest will affect  adversely
the yield on the Subordinated Interests.

     The yield of the  Subordinated  Interests also will be affected by the rate
and timing of payments of principal (including prepayments, repurchase, defaults
and liquidations) on the mortgage loans underlying a series of CMBS. The rate of
principal  payments may vary  significantly  over time depending on a variety of
factors  such as the  level of  prevailing  mortgage  loan  interest  rates  and
economic, demographic, tax, legal and other factors. Prepayments on the mortgage
loans  underlying a series of  mortgage-back  securities  ("MBS") are  generally
allocated  to the more senior  classes of CMBS until  those  classes are paid in
full or until the end of a  lock-out  period,  typically  of five years or more.
Generally,  prepayments of principal from the mortgage loans are not received by
the  Subordinated  Interest  holders for a period of at least five  years.  As a
result, the weighted-average  lives of the Subordinated  Interests may be longer
than would  otherwise be the case. To the extent that the holder of Subordinated
Interests  is not paid  compensating  interest  on  interest  shortfalls  due to
prepayments,  liquidations or otherwise, the yield on the Subordinated Interests
may be affected adversely.

455009.26
                                       13

<PAGE>



   
     Risk of  Holding  Existing  Mortgage-Backed  Securities.  The  Company  may
continue to hold its  existing  portfolio  of  mortgage-backed  securities.  The
Company's  return on such investments will be subject to the prepayment rates of
the underlying mortgage collateral.  Mortgage prepayment notes vary depending on
such factors as mortgage interest rates, conditions on the housing and financial
markets  and  general  economic  conditions.  In a  period  of  extremely  rapid
prepayments,  the Company may be repaid its  principal  earlier than expected in
which event the return on investment would be commensurately reduced.

     Real Estate Advisory Services Revenues Which are Transactional in Nature. A
significant component of Victor Capital's revenue is transactional in nature and
is  subject to the real  estate  markets  generally.  See "--  General  Risks of
Investing in Real Estate." Revenues  generated from individual  transactions are
generally  non-recurring  and are earned from  period to period as  transactions
close.  The  Company's  results of  operations  will be subject to  inter-period
variations in the number of  transactions  closed.  Although  Victor Capital has
been successful in generating  revenues in adverse and  unfavorable  real estate
markets,  there can be no assurance that the Company's investment banking,  real
estate  advisory and real estate asset  management  services  businesses will be
able to adapt as Victor  Capital  has in the past for changes in the real estate
markets.  For the pro forma year ended 1996 and the pro forma three months ended
March 31, 1997, the proportion of the Company's revenues  attributable to Victor
Capital was 63% and 73%, respectively.
    

     Concentration  of Revenues  from Real Estate  Advisory  Services.  Although
Victor  Capital has a significant  client roster that has  continually  expanded
since its  organization,  historically,  Victor Capital has earned a significant
percentage  of its total  revenues  from a small number of clients.  In order to
diversify  its credit and  concentration  risk,  Victor  Capital  has focused on
expanding  its client  base and its real  estate  asset  management  business to
create longer-term, and hence more stable, recurring fee income. Although Victor
Capital  has  been  successful  in  implementing  the  aforementioned  expansion
strategies,  there can be no  assurance  that the  Company  will  continue to be
successful in this regard.

   
     Reliance  on  Senior  Management.  Senior  members  of Victor  Capital  are
expected to play a significant role in the start-up and on-going business of the
Company  under its new  business  plan.  These  endeavors  will  likely  require
significant  time and  attention  thereby  distracting  management  from  Victor
Capital's  historical  core  business.   While  Victor  Capital's   professional
management team will be dedicated to the Company's on-going  investment banking,
real estate advisory and real estate asset management business,  the Company may
need to retain  additional  employees to continue to service its existing client
base and to  continue  to grow such  business.  In  addition,  Victor  Capital's
management team has never managed a finance company, nor have they closed on any
Subordinated  Interest  investment   transactions.   See  "--  No  Assurance  of
Successful Implementation of New Business Plan."
    

     Risks  Associated with Unspecified  Acquisitions.  While the Company has no
current  plans  with  respect  to  the   following,   the  Company  may  acquire
complementary  businesses in furtherance of executing its new business plan. Any
decision to pursue  acquisition  opportunities  will be in the discretion of the
Company's  management and may be consummated without prior notice or shareholder
approval.  In  such  instances,  shareholders  will  be  relying  the  Company's
management to assess the relative  benefits and risks  associated  with any such
acquisition.

     Management  Discretion with Investment Policy. Under the new business plan,
the Company will emphasize  investments in Mortgage  Loans,  Mezzanine Loans and
Subordinated  Interests.  The  Company  will not have any policy and will not be
subject to any  restrictions  limiting the percentage of total  investments that
may be  invested  in any  particular  category  of  investment  other  than  the
limitations  discussed  under "--  Consequences of Not Qualifying for Investment
Company Act Exemption." Subject to the foregoing,  the Company's management will
have  complete  discretion  as to the  relative  percentages  of  the  Company's
investments that are invested in any investment  category.  Shareholders will be
relying on management to determine the optimum mix of the Company's investments.

     Effect of Environmental  Compliance Costs. Operating costs and the value of
a borrower's  property may be affected by the  obligation to pay for the cost of
complying with existing environmental laws, ordinances and regulations,  as well
as the cost of  future  legislation.  Under  various  federal,  state  and local
environmental laws,  ordinances and regulations,  a current or previous owner or
operator of real property may be liable for the costs of removal or  remediation
of hazardous or toxic substances on, under or in such property.  Such laws often
impose  liability  whether  or  not  the  owner  or  operator  knew  of,  or was
responsible for, the presence of such hazardous or toxic

455009.26
                                       14

<PAGE>



substances. Therefore, an environmental liability could have a material adverse
effect on the underlying value of the borrower's real property.

     When  commercially  practicable,  the  Company  intends  to obtain  Phase I
environmental assessments on all properties owned by prospective borrowers prior
to  making  any  loan or  investment.  The  purpose  of  Phase  I  environmental
assessments is to identify  potential  environmental  contamination that is made
apparent from historical  reviews of the  properties,  reviews of certain public
records, preliminary investigations of the sites and surrounding properties, and
screening  for the  presence  of  hazardous  substances,  toxic  substances  and
underground storage tanks. It is possible,  however, that these reports will not
reveal all  environmental  liabilities or that there are material  environmental
liabilities of which the Company is unaware.

     Risk from Ownership of Real Properties with Known  Environmental  Problems.
The  Company  may invest in  mortgage  loans  secured by real  estate with known
environmental  problems that materially  impair the value of the real estate. If
so,  the  Company  will  take  certain  steps to limit  its  liability  for such
environmental  problems,  such as  establishing  guidelines  based on the  Asset
Conservation,  Lender  Liability and Deposit  Insurance  Protection Act of 1996,
observance  of which  will  reduce  the  risk  that  the  Company  would be held
responsible for remediating  environmental conditions on such property.  Despite
these steps,  there are risks  associated  with such an investment.  The Company
intends to limit its investments in environmentally distressed real property.

     Risk from  Ownership  of REMIC  Residual  Interests.  The Company  also may
invest in certain classes of MBS that are designated as the residual interest in
the related real estate mortgage conduit ("REMIC") as defined in section 860D of
the Code ("REMIC  Residual  Interests") and that receive  principal and interest
payments  in excess of  amounts  needed to make  payments  on other  classes  of
securities  or to  fund  a  reserve  account.  Principal  and  interest  amounts
otherwise  allocable to such REMIC  Residual  Interests  are used to protect the
senior classes of securities from credit losses on the underlying Mortgage Loan.
Moreover,  in any given year,  the taxable  income  produced by a REMIC Residual
Interest may exceed its cash flow.  Such  investments are subject to the risk of
defaults on the underlying mortgages, the risk of substantial prepayments of the
underlying  mortgages  as a result of changes in  interest  rates and other real
estate risks associated with the Company's proposed investments.

     No  Opportunity To Co-Invest.  With regard to Victor  Capital's real estate
asset  management  business,   senior  employees  of  Victor  Capital  are  from
time-to-time  invited to co-invest with the firm's real estate asset  management
clients.  All of these  investments  are made by the  employees out of their own
personal funds, are purchased on the same terms as made available to the client,
are subject to Victor  Capital's  fees, and are  encouraged by Victor  Capital's
clients in an effort to align Victor  Capital's  employees'  interests  with the
client's  interests.  While the Company and its employees  will not be precluded
from co-investing with its clients or making similar equity investments in other
circumstances  as  opportunities  arise in the  course  of the  Company's  asset
management  business,  shareholders  will not be  afforded  the  opportunity  to
co-invest with Victor  Capital's asset management  clients.  Any profits made by
the Company's employees from this co-investing  activity will not be shared with
the Company or its shareholders.

     Risk of Taxation as a Personal Holding  Company.  Following the Investment,
the Company may be deemed a personal  holding  company for federal tax  purposes
under  the Code and  thereby  subject  to  additional  tax on its  undistributed
personal  holding company income.  Such  undistributed  personal holding company
income is taxed at a rate of 39.6% The Company  will seek to avail  itself of an
exception for a lending or finance  company that meet certain tests specified in
the Code.  Although  the  Company  will  endeavor to meet the  requirements  for
qualification as a lending or finance company, there can be no assurance that it
be  able  to do so.  In the  event  the  Company  is  subject  to the  foregoing
additional  taxes,  its after tax income will be  correspondingly  reduced.  See
"FEDERAL INCOME TAX CONSIDERATIONS."


455009.26
                                       15

<PAGE>



                            PRO FORMA CAPITALIZATION

     The following table sets forth certain combined short-term  obligations and
the combined  capitalization  of the Company as of March 31, 1997 as adjusted to
give  pro  forma  effect  to  the   Investment,   the  Acquisition  and  related
transactions.  The  information  set forth in the table below  should be read in
conjunction with the Unaudited Pro Forma Condensed Combined Financial Statements
and related notes included elsewhere herein.

<TABLE>
<CAPTION>

                                                                                As of March 31, 1997
                                                                          Historical          Pro Forma
                                                                       --------------------------------------

                                                                                   (In Thousands)


<S>                                                                    <C>                  <C>
Short-Term Debt:(1)
    Current maturities of long-term notes payable......................       $        -            $     640
    Total short-term debt..............................................       $        -            $     640
                                                                       -----------------    -----------------

Long-Term Debt(2)
    Long-term notes payable............................................           $  880             $  4,140
                                                                       -----------------    -----------------
    Total long-term debt...............................................              880                4,140

Shareholders' Equity(3)(4)
    Preferred Shares, $1 par value; 12,267,658 Class A 9.5% Cumulative
    Convertible Preferred Shares authorized, issued and outstanding on a 
    pro forma basis....................................................                -               12,268
    Common Shares, $1 par value; 9,137,335 Class A Common Shares
    authorized, issued and outstanding.................................            9,137                9,137
    Additional paid-in capital.........................................           55,145               74,877
    Unrealized holding income on marketable securities.................               19                   19
    Accumulated deficit................................................         (40,270)             (40,270)
                                                                       -----------------    -----------------

    Total Shareholders' Equity.........................................           24,031               56,031
                                                                       -----------------    -----------------

Total Capitalization (5)...............................................         $ 24,911             $ 60,811
                                                                       =================    =================
</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, to be issued in connection with the Acquisition (the "Acquisition
     Notes"),  net of an  unamortized  discount of $360,000.  See "PROPOSAL 3 --
     ELECTION OF TRUSTEES -- Certain Relationships and Related Transactions."
    

(2)  Included on a pro forma basis is the long-term  portion of the  Acquisition
     Notes, net of an unamortized discount of $740,000.

(3)  Assumes  12,267,658  Class A Preferred  Shares are  purchased by Veqtor for
     approximately  $33  million.  Gives  effect to the change in the  Company's
     capitalization  to  include  the Class A  Preferred  Shares.  $1 million in
     transaction costs is reflected as a reduction to additional paid-in capital
     on a pro forma basis.  Does not include  Class A Common  Shares and Class B
     Common Shares which may be issued upon  conversion  of Preferred  Shares or
     potential  conversion  of Class A  Preferred  Shares into Class B Preferred
     Shares. See "PROPOSAL 2 -- APPROVAL OF RESTATED DECLARATION."

(4)  The Declaration and Restated Declaration both provide that the total number
     of Common Shares and  Preferred  Shares which may be issued by the Board of
     trustees is not limited.

(5)  Total   Capitalization   includes   short-term   and  long-term   debt  and
     shareholders' equity.

455009.26
                                       16

<PAGE>



                UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL
                           INFORMATION OF THE COMPANY


     The following  unaudited pro forma condensed combined financial  statements
assume completion of the Investment and the Acquisition and related transactions
by the Company.  The pro forma condensed combined financial statements are based
on and should be read in conjunction with the historical  consolidated financial
statements of the Company,  which are  incorporated  in this Proxy Statement and
the historical  consolidated  financial statements of Victor Capital,  which are
included  elsewhere in this Proxy Statement for the year ended December 31, 1996
and the three months ended March 31, 1997.

     The following pro forma  condensed  combined  balance sheet as of March 31,
1997  assumes  the  Investment  and the  Acquisition  and  related  transactions
occurred  on  March  31,  1997.  The  following  pro  forma  condensed  combined
statements  of income for the year ended  December 31, 1996 and the three months
ended March 31, 1997  assumes the  Investment  and the  Acquisition  and related
transactions  occurred on January 1, 1996.  The  following  pro forma  condensed
combined financial  statements are presented for illustrative  purposes only and
are not  necessarily  indicative of the combined  operating  results or combined
financial   position  that  would  have  occurred  if  the  Investment  and  the
Acquisition had been consummated on the dates indicated, nor is it indicative of
future combined operating results or combined financial position.

455009.26
                                       17

<PAGE>

<TABLE>
<CAPTION>


                                        Pro Forma Condensed Combined Balance Sheet
                                                      March 31, 1997
                                                        (Unaudited)
                                                          (000s)


                                                           Victor            Pro Forma                          Pro Forma
                                     The Company          Capital           Adjustments         Notes            Combined
                                  -----------------  ------------------  ------------------ --------------  ------------------
Assets
Current Assets:

<S>                                       <C>                 <C>                 <C>          <C>                    <C>
     Notes receivable, net                  $ 2,658             $     -           $       -                           $  2,658
     Cash and cash equivalents                8,330               1,150               (872)      (1)                     8,608
     Marketable securities                   13,141                   8              33,000      (2)                    46,149
     Accounts receivable, net                   687                 574                   -                              1,261
                                          ---------           ---------           ---------                           --------
     Total current assets                    24,816               1,732              32,128                             58,676

     Property and equipment, net                  -                 100                   -                                100
     Other assets, net                          208                   3                   -                                211
     Excess of purchase price over
     net tangible assets acquired                 -                   -               3,900      (1)                     3,900
                                          ---------           ---------           ---------                           --------
     Total Assets                           $25,024              $1,835             $36,028                            $62,887
                                          =========           =========           =========                           ========



Liabilities and Shareholders' Equity

Liabilities:
     Current maturities of long-term
     notes payable, net                   $       -           $      -            $    640       (1)                  $    640
     Long-term notes payable, net               880                  -               3,260       (1)                     4,140
     Accounts payable and accrued
     expenses                                   113                218               1,000       (3)                     1,331
     Due to partner                               -                725                   -                                 725
     Other liabilities                            -                 20                   -                                  20
                                          ---------           --------            --------                            --------

     Total Liabilities                          993                963               4,900                               6,856
                                          ---------           --------            --------                            --------

Shareholders' equity:
     Class A Preferred Shares                     -                  -              12,268       (2)                    12,268
     Class A Common Shares                    9,137                  -                   -                               9,137
     Additional paid-in capital              55,145                  -              19,732     (2),(3)                  74,877
     Unrealized holding income on
     marketable securities                       19                  -                   -                                  19
     Accumulated earnings (deficit)        (40,270)                872               (872)       (1)                  (40,270)
                                          ---------           --------            --------                            --------

     Total Shareholders' Equity              24,031                872              31,128                              56,031
                                          ---------           --------            --------                            --------

Total Liabilities and Shareholders'
Equity                                      $25,024             $1,835             $36,028                             $62,887
                                          =========           ========            ========                            ========
</TABLE>



         The Accompanying Notes are an Integral Part of These Pro Forma
                    Condensed Combined Financial Statements.





455009.26
                                       18

<PAGE>


<TABLE>
<CAPTION>

                                     Pro Forma Condensed Combined Statement of Income
                                                For the Three Months Ended
                                                      March 31, 1997
                                                        (Unaudited)
                                           (In thousands, except per share data)


                                                           Victor          Pro Forma                            Pro Forma
                                      The Company         Capital         Adjustments           Notes           Combined
                                    ---------------   ----------------  ----------------   ---------------- -----------------

<S>                                       <C>                 <C>                <C>             <C>                  <C>
Revenues:
  Rental income                                $236            $     -           $     -                                 $236
  Real estate advisory fees                       -              1,624                 -                                1,624
  Interest and investment income                377                  5                 -                                  382
                                          ---------           --------           -------                              -------
  Total Revenues                                613              1,629                 -                                2,242

Expenses
  Operating expenses                            123                  -                 -                                  123
  Payroll                                         -                461               250         (1)                      711
  Victor Capital management fee                   -                219             (219)         (1)                        -
  Property management                            14                  -                 -                                   14
  General and administrative                    432                302                 -                                  734
  Interest                                       99                  -                78         (2)                      177
  Depreciation and amortization                  21                 11                65         (2)                       97
  Net loss on sale of investments               432                  -                 -                                  432
                                          ---------           --------           -------                              -------
Total Expense                                 1,121                993               174                                2,288
                                          ---------           --------           -------                              -------

Operating Income (Loss) Before
Provision For Income Taxes                    (508)                636             (174)                                 (46)
Provision for income taxes                        -                  -                 -         (3)                        -
                                          ---------           --------           -------                              -------

Net Income (Loss)                            $(508)               $636            $(174)                                $(46)
                                          =========           ========           =======                              =======

Preferred dividends                               -                  -               784         (4)                      784
                                          ---------           --------           -------                              -------
Net Income (Loss) - Common Shares            $(508)               $636            $(958)                               $(830)
                                          =========           ========           =======                              =======

Net Income (loss) per Common Share
Primary                                     $(0.06)                 NA                NA                              $(0.09)
Fully diluted                               $(0.06)                 NA                NA                              $(0.04)

Weighted average Common Shares
  outstanding
Primary                                       9,137                  -                 -                                9,137
Fully diluted                                 9,137                  -            12,268         (5)                   21,405

</TABLE>




         The Accompanying Notes are an Integral Part of These Pro Forma
                    Condensed Combined Financial Statements.


455009.26
                                       19

<PAGE>


<TABLE>
<CAPTION>

                                     Pro Forma Condensed Combined Statement of Income
                                               Year Ended December 31, 1996
                                                        (Unaudited)
                                           (In thousands, except per share data)


                                                           Victor          Pro Forma                            Pro Forma
                                      The Company         Capital         Adjustments           Notes           Combined
                                    ---------------   ----------------  ----------------   ---------------- -----------------

<S>                                 <C>               <C>               <C>                <C>              <C>
Revenues:
  Rental income                              $2,019            $     -           $     -                               $2,019
  Real estate advisory fees                       -              6,940                 -                                6,940
  Interest and investment income              1,136                 70                 -                                1,206
  Net gain on sale                            1,069                263                 -                                1,332
                                    ---------------   ----------------  ----------------                    -----------------
  Total Revenues                              4,224              7,273                 -                               11,497

Expenses
  Operating expenses                            685                  -                 -                                  685
  Payroll                                         -              2,833             1,000         (1)                    3,833
  Victor Capital management fee                   -                861             (861)         (1)                        -
  Property management                            96                  -                 -                                   96
  General and administrative                  1,503                892                                                  2,395
  Interest                                      547                  -               360         (2)                      907
  Depreciation and amortization                  64                 44               260         (2)                      368
  Valuation reserves                          1,743                  -                 -                                1,743
                                    ---------------   ----------------  ----------------                    -----------------
  Total Expenses                              4,638              4,630               759                               10,027
                                    ---------------   ----------------  ----------------                    -----------------

Operating Income                              (414)              2,643             (759)                                1,470
                                    ---------------   ----------------  ----------------                    -----------------

Operating Income (Loss) Before
Provision For Income Taxes                    (414)              2,643             (759)                                1,470
Provision for income taxes                        -                  -                 -         (3)                        -
                                    ---------------   ----------------  ----------------                    -----------------

Net Income (Loss)                            $(414)             $2,643            $(759)                               $1,470
                                    ===============   ================  ================                    =================

Preferred dividends                               -                  -             3,135         (4)                    3,135
Net Income (Loss) - Common Shares            $(414)             $2,643          $(3,894)                             $(1,665)
                                    ===============   ================  ================                    =================

Net Income (loss) per Common Share
Primary                                     $(0.05)          NA                       NA                              $(0.18)
Fully diluted                               $(0.05)          NA                       NA                              $(0.08)

Weighted average Common Shares
  outstanding
Primary                                       9,137          -                         -                                9,137
Fully diluted                                 9,137          -                    12,268         (5)                   21,405
</TABLE>





         The Accompanying Notes are an Integral Part of These Pro Forma
                    Condensed Combined Financial Statements.


455009.26
                                       20

<PAGE>





                      Notes to Pro Forma Condensed Combined
                              Financial Information
                                   (Unaudited)

Balance Sheet

1.   Acquisition of Victor Capital

Reflects the Acquisition in exchange for the Acquisition  Notes. See "PROPOSAL 3
- -- ELECTION OF TRUSTEES -- Certain Relationships and Related  Transactions." The
Acquisition  Notes  has been  discounted  to $3.9  million  based on an  imputed
interest  rate of 9.5%.  Pursuant to the  interest  purchase  agreement,  Victor
Capital's assets will approximate its liabilities at the time of Acquisition.

These events are reflected in the Pro Forma Condensed  Combined Balance Sheet as
follows (in thousands):


Adjustment of Victor Capital net assets to zero:
    Cash and cash equivalents                                      $    (872)
                                                                   ==========
    Accumulated earnings (deficit)                                 $    (872)
                                                                   ==========

Acquisition in exchange for a non-interest bearing note 
discounted at an imputed interest rate of 9.5%:

     Excess of purchase price over net tangible assets acquired       $ 3,900
                                                                      =======
     Current maturities of long-term  notes payable,  net               $ 640
     Long-term notes payable, net                                     $ 3,260
                                                                      -------
                                                                      $ 3,900 

2.   Class A Preferred Shares

Represents $33 million in gross proceeds from the issuance of 12,267,658 Class A
Preferred  Shares which is assumed to be  immediately  invested into  marketable
securities. See "PROPOSAL 1 -- APPROVAL OF THE INVESTMENT."

3.   Transaction Costs

The Company  expects to incur  approximately  $1 million for direct  transaction
costs,  such as attorneys,  accountants,  printing and other related fees.  This
estimated amount is reflected as a reduction to paid-in-capital  and an increase
to accrued expenses in the unaudited pro forma condensed  combined balance sheet
as of March 31, 1997. The estimated charge is not reflected in the unaudited pro
forma combined condensed  consolidated  statements of income. The amount of this
charge is a preliminary estimate and is therefore subject to change.

Statements of Income

1.   Employment

   
Prior to the Acquisition, Victor Capital's owners were compensated pursuant to a
management agreement with Victor Capital's general partner. Contemporaneous with
the  Acquisition,  the  owners of Victor  Capital  will  enter  into  employment
agreements with the Company and the management agreement will be terminated. See
"PROPOSAL 3 -- ELECTION OF TRUSTEES -- Employment and Consulting Agreements."
    

2.   Amortization of Victor Capital Acquisition

The discounted cost of the Acquisition,  $3.9 million,  will be amortized over a
fifteen year period.  Interest has been imputed on the non-interest bearing note
issued by the Company to acquire Victor Capital at a rate of 9.5% per annum.


455009.26
                                       21

<PAGE>





3.   Corporate Taxes

Due to the  anticipated  termination  of  the  Company's  REIT  status  and  the
Company's  resulting status as a taxable corporate entity,  the Company's income
will be taxed at a  federal  corporate  rate of 35% 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. For the year
ended December 31, 1996 and the three months ended March 31, 1997, the Company's
pro forma  income,  if any,  would have been offset by available  net  operating
losses and, accordingly, there would have been no provision for income taxes.

4.   Class A Preferred Convertible Shares

Pursuant to the terms of the Certificate of Designations  establishing the Class
A Preferred  Shares,  a semi-annual  dividend of  approximately  $0.13 per share
(approximately  $0.26  per  share on an  annual  basis)  is  payable  based on a
dividend rate of 9.5%. The dividend  payable on the 12,267,658 Class A Preferred
Shares outstanding on a pro forma basis for the year ended December 31, 1996 and
the three months  ended March 31, 1997 has been  presented.  See  "PROPOSAL 1 --
APPROVAL OF THE INVESTMENT."

5.   Dilution of Common Shares

Pursuant to the terms of the Certificate of Designations  establishing the Class
A Preferred  Shares,  the  holders of the  12,267,658  Class A Preferred  Shares
outstanding  on a pro forma  basis 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  Share for each  Class A  Preferred
Share,  subject to adjustment to avoid dilution.  See "PROPOSAL 1 -- APPROVAL OF
THE INVESTMENT."

455009.26
                                       22

<PAGE>



                   HISTORICAL MARKET PRICE AND DIVIDENDS DATA


Market Prices and Dividends

     The Common  Shares are listed for trading on the New York and Pacific Stock
Exchanges  under the symbol  "CT." The table below sets forth,  for the calendar
quarters  indicated,  the reported  high and low sale prices of Common Shares as
quoted on the New York Stock Exchange based on published  financial sources.  No
dividends were paid in 1995 and 1996. As of April 1, 1997, the Company had 1,677
holders of record of its Common Shares.  The closing market price for the Common
Shares on  January  2,  1997,  the day prior to the  announcement  of the Former
Parent's sale of its Common Shares to CRIL, was $2 3/4.

                                                     High                 Low
     1995
     First Quarter...............................    1-5/8               1-5/8
     Second Quarter..............................    1-7/8               1-3/4
     Third Quarter...............................    1-5/8               1-1/2
     Fourth Quarter..............................    1-1/2               1-3/8

     1996
     First Quarter...............................    1-1/2               1-1/8
     Second Quarter..............................    1-7/8               1-3/8
     Third Quarter...............................    2-3/4               1-5/8
     Fourth Quarter..............................    2-7/8               1-7/8


Dividend Policy

     The Company does not  currently  expect to declare or pay  dividends on its
Class A Common Shares or Class B Common Shares in the  foreseeable  future.  The
policy of the Board of  Trustees  will be to reinvest  earnings 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 policy
of  reinvesting  earnings,  among other things,  will cause the  Company's  REIT
status to terminate. See "FEDERAL INCOME TAX CONSIDERATIONS."

455009.26
                                       23

<PAGE>



                        BUSINESS OF THE COMPANY FOLLOWING
                       THE INVESTMENT AND THE ACQUISITION

Overview

     The Company,  through the  execution of its new business  plan,  intends to
create a finance company  designed  primarily to take advantage of opportunities
to make high-yielding investments in commercial real estate including senior and
junior commercial  mortgage loans and preferred equity  investments.  The recent
significant recovery in commercial real estate property values, coupled with the
fundamental  structural changes in the real estate capital markets, have created
increased  demand for  financing  at the  mezzanine  level,  i.e.,  the position
between senior lenders and equity  owners.  The Company  believes that mezzanine
investment opportunities -- if carefully underwritten,  structured and monitored
- -- are attractive investment  opportunities that pose potentially less risk than
direct equity ownership of real property.

     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 $30 billion per annum, the terms and conditions of securitized debt
are  significantly  driven 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
which 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  capital,  representing  the  level  between  65% and 90% of
property value, has grown significantly.  The Company,  through its new business
plan, intends to capitalize on this market opportunity.

   
     Following the  Investment  and the  Acquisition,  Victor  Capital will be a
division of the Company and Victor Capital's  management and  professional  team
will assume comparable positions with the Company.  While certain Victor Capital
officers and  employees  have  significant  experience  in managing  real estate
assets,  including Mortgage Loans and Mezzanine Loans, and have analyzed and bid
on Subordinated Interest investment  opportunities,  such officers and employees
have never  managed a finance  company as is  contemplated  in the new  business
plan, nor have they closed on any Subordinated Interest transactions.  See "RISK
FACTORS--Risk  Factors  Relating  to the  Company's  New  Business  Plan and the
Acquisition--No Assurance of Successful Implementation of New Business Plan."
    


General

   
     In connection with the new business plan, the Company will seek to generate
returns  primarily from investments in (i) Mortgage Loans;  (ii) Mezzanine Loans
in the form of  subordinated  loans  and  preferred  equity  investments;  (iii)
Subordinated  Interests in CMBS;  and,  (iv) the on-going  real estate  advisory
business of Victor Capital.  There can be no assurances that the Company will be
able to acquire such assets,  that the terms or results of such investments will
be beneficial to the Company,  or that the Company will achieve its  objectives.
See "RISK FACTORS".

     Other than  restrictions  which result from the  Company's  intent to avoid
regulation under the Investment  Company Act, the Company will not be subject to
any restrictions on the particular  percentage of its portfolio  invested in any
of the above referenced asset classes. See "RISK FACTORS--Risk  Factors Relating
to the  Company's  New Business  Plan and the  Acquisition--Consequences  of Not
Qualifying  for  Investment  Company Act  Exemptions."  The Company will have no
predetermined  limitations  or targets for  concentration  of  property  type or
geographic location.  Instead,  the Company plans to make acquisition  decisions
through  asset  and  collateral  analysis,  evaluating  investment  risks  on  a
case-by-case basis. Until appropriate  investments are made, the net proceeds of
the Investment may be invested in readily  marketable  securities or in interest
bearing deposit accounts.
    

     To the extent that the Company's assets become concentrated in a few states
or a particular region, the return on an investment in the Company's shares will
become  more  dependent  on the  economy of such  states or region.  The Company
intends to seek to maximize yield through the use of leverage,  consistent  with
maintaining an acceptable

455009.26
                                       24

<PAGE>



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 initially intend
to leverage its equity by more than five-times.

     Victor  Capital's   management  and   professional   team  has  substantial
experience in originating, underwriting,  structuring, monitoring, managing, and
collecting  on  various  types  of  commercial   real  estate  debt  and  equity
investments. The Company believes that this experience will position the Company
to  immediately  execute its business  plan and will be a major  resource in the
successful implementation of the plan. However, there can be no assurance of the
Company's success in implementing its business plan.


Categories of Investment

     The discussion below describes the principal  categories of assets that the
Company initially intends to acquire.

     Mortgage Loans.  The Company intends to actively  pursue  opportunities  to
provide  Mortgage  Loans to real estate owners and property  developers who need
interim  financing  until  permanent  financing  can be obtained.  The Company's
Mortgage  Loans will generally not be  "permanent"  in nature,  but rather,  are
intended to be of a relatively  short-term  duration,  with extension options as
deemed  appropriate,  and will generally  require a balloon payment of principal
and  interest  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 such an instance,  the  Company's  loan would be secured by a
Mortgage Loan. The Company may also originate  traditional mortgage loans and in
connection therewith would compete with traditional commercial mortgage lenders.
In pursuing  such a  strategy,  the Company  would  generally  intend to sell or
refinance the senior  portion of the Mortgage Loan,  individually  or in a pool,
and retain a Subordinated Interest.

     The legal  aspects of the  mortgage  loans that will be made or acquired by
the Company or will  underlie the  Subordinated  Interests to be acquired by the
Company  affect the value of those  assets.  For a discussion  of certain  legal
aspects of mortgage  loans,  see "-- Certain Legal Aspects of Mortgage Loans and
Real Property."

     Mezzanine  Loans. The Company intends 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 may take
the form of subordinated loans,  commonly known as second mortgages,  or, in the
case of loans  originated  for  securitization,  partnership  loans or preferred
equity  investments.  For example,  on a commercial  property subject to a first
lien  mortgage  loan with a principal  balance  equal to 70% of the value of the
property,  the  Company  could  lend the  owner  of the  property  (typically  a
partnership) an additional 15% to 20% of the value of the property.  The Company
believes that as a result of the significant changes in the lending practices of
traditional   commercial  real  estate  lenders,   primarily  relating  to  more
conservative  loan-to-value  ratios,  and  that as a result  of the  significant
increase in securitized lending with strict  loan-to-value ratios imposed by the
rating  agencies,  there  will be  increasing  demand for  mezzanine  capital by
property owners.

     Typically,  in a Mezzanine Loan, the owner would pledge to the Company,  as
security for its debt 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  the  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 would 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 will negotiate to receive a

455009.26
                                       25

<PAGE>



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 otherwise
would  allow the  Company  to charge an  interest  rate that  would  provide  an
attractive risk-adjusted return.  Alternatively,  the Mezzanine Loans could take
the form of a non-voting  preferred equity investment in a single purpose entity
borrower  with  the  terms of the  preferred  equity  substantially  the same as
described above.

     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.  While the  Company  intends to seek such  alliances,  there can be no
assurance  that the Company  will be  successful  in this regard nor that if the
Company  creates  such an alliance or  alliances,  that such  alliances  will be
successful.

     Subordinated  Interests.   The  Company  intends  to  acquire  Subordinated
Interests in commercial mortgage-backed  securities.  CMBS typically are divided
into two or more classes,  sometimes  called  "tranches." The senior classes are
higher "rated" securities,  which would be rated from low investment grade "BBB"
to higher  investment  grade "AA" or "AAA."  The  junior,  subordinated  classes
typically would include a lower rated,  non-investment grade "BB" and "B" class,
and an unrated,  higher-yielding,  credit  support  class  (which  generally  is
required  to absorb the first  losses on the  underlying  mortgage  loans).  The
Company  intends to pursue the  acquisition  of  performing  and  non-performing
(i.e., defaulted) Subordinated Interests.

     CMBS  generally are issued either as  collateralized  mortgage  obligations
("CMOs"   or  "CMO   Bonds")   or   pass-through   certificates   ("Pass-Through
Certificates").  CMO Bonds are debt obligations of special purpose corporations,
owner trusts or other special purpose  entities  secured by commercial  mortgage
loans or CMBS.  Pass-Through  Certificates  evidence  interests  in trusts,  the
primary  assets  of  which  are  mortgage  loans.  CMO  Bonds  and  Pass-Through
Certificates may be issued or sponsored by private  originators of, or investors
in, mortgage loans,  including savings and loan associations,  mortgage bankers,
commercial banks,  investment banks and other entities.  CMBS are not guaranteed
by  an  entity   having  the  credit   status  of  a   governmental   agency  or
instrumentality  and generally are  structured  with one or more of the types of
credit enhancement described below. In addition, CMBS may be illiquid. See "RISK
FACTORS  --  Risk  Factors  Relating  to the  Company's  New  Business  and  the
Acquisition  -- Risk  From  Ownership  of  Subordinated  Interests  in  Pools of
Commercial Mortgage Loans."

     In most  commercial  mortgage  loan  securitizations,  a series  of CMBS is
issued in multiple classes in order to obtain  investment-grade  ratings for the
senior classes and thus increase their marketability.  Each class of CMBS may be
issued with a specific fixed or variable  coupon rate and has a stated  maturity
or final  scheduled  distribution  date.  Principal  prepayments on the mortgage
loans comprising the mortgage collateral (i.e. mortgage pass-through  securities
or pools  of whole  loans  securing  or  backing  a series  of CMBS)  ("Mortgage
Collateral") may cause the CMBS to be retired  substantially  earlier than their
stated maturities or final scheduled distribution dates, although,  with respect
to commercial  mortgage loans,  there generally are penalties for or limitations
on the ability of the  borrower to prepay the loan.  Interest is paid or accrued
on CMBS on a periodic basis, typically monthly.

     The credit  quality of CMBS depends on the credit quality of the underlying
Mortgage Collateral. 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.

     Among the factors determining the credit quality of the underlying mortgage
loans  will be the  ratio of the  mortgage  loan  balances  to the  value of the
properties securing the mortgage loans, the purpose of the mortgage loans (e.g.,
refinancing or new purchase),  the amount of the mortgage loans, their terms and
the  geographic  diversification  of the  location  of the  properties,  and the
credit-worthiness  of tenants.  Moreover,  the  principal of and interest on the
underlying  mortgage loans may be allocated  among the several classes of a CMBS
in many ways,  and the credit  quality of a particular  class results  primarily
from the  order and  timing  of the  receipt  of cash  flow  generated  from the
underlying  mortgage  loans.  Subordinated  Interests carry  significant  credit
risks. Typically, in a "senior-subordinated"

455009.26
                                       26

<PAGE>



structure,  the Subordinated  Interests  provide credit protection to the senior
classes by  absorbing  losses  from loan  defaults or  foreclosures  before such
losses are allocated to senior classes. Moreover, typically, as long as the more
senior tranches of securities are  outstanding,  all prepayments on the mortgage
loans generally are paid to those senior  tranches,  at least until the end of a
lock-out  period,  which  typically  is five years or more.  In some  instances,
particularly   with   respect   to   Subordinated    Interests   in   commercial
securitizations,  the  holders of  Subordinated  Interests  are not  entitled to
receive scheduled  payments of principal until the more senior tranches are paid
in full or until the end of a lock-out  period.  Because of this  structuring of
the cash flows from the underlying mortgage loans,  Subordinated  Interests in a
typical   securitization  are  subject  to  a  substantially   greater  risk  of
non-payment than are those more senior tranches.  Accordingly,  the Subordinated
Interests are assigned lower credit ratings,  or no ratings at all.  Neither the
Subordinated  Interests  nor the  underlying  mortgage  loans are  guaranteed by
agencies or  instrumentalities  of the U.S.  government or by other governmental
entities and accordingly are subject,  among other things,  to credit risks. See
"RISK  FACTORS -- Risk Factors  Relating to the  Company's New Business Plan and
the  Acquisition  -- Risk from Ownership of  Subordinated  Interests in Pools of
Commercial Mortgage Loans."

     Before  acquiring  Subordinated  Interests,  the Company intends to perform
certain credit  underwriting  and stress  testing to attempt to evaluate  future
performance of the Mortgage  Collateral  supporting such CMBS, which may include
(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, as well as
selected site visits.

     Many of the Subordinated  Interests  intended to be acquired by the Company
may not have been  registered  under the Securities  Act, but instead  initially
were sold in private  placements.  Because  Subordinated  Interests  acquired in
private  placements have not been registered under the Securities Act, they will
be subject to certain  restrictions on resale and,  accordingly,  will have more
limited  marketability and liquidity.  Although there are some exceptions,  most
issuers  of  multi-class  CMBS  elect to be  treated,  for  federal  income  tax
purposes,  as REMICS.  The  Company  intends to  acquire  not only  Subordinated
Interests that are treated as regular  interests in REMICS,  but also those that
are designated as REMIC Residual Interests.  Unlike regular interests in REMICS,
REMIC Residual  Interests  typically generate Excess Inclusion or other forms of
"phantom income" that bear no relationship to the actual economic income that is
generated  by a  REMIC.  See  "RISK  FACTORS  -- Risk  Factors  Relating  to the
Company's New Business Plan and the  Acquisition -- Risk from Ownership of REMIC
Residual Interests."

   
     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  intends to attempt 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  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.  No
assurances can be made,  however,  that the Company will be able to acquire such
rights to cure,  Special Servicing Rights or other similar  arrangements or that
losses on the mortgage loans will not exceed the Company's  expectations.  While
Victor  Capital  has  performed  many of the  functions  of a special  servicer,
neither  Victor  Capital nor the Company is currently a rated special  servicer.
The Company  plans to 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 is  unlikely  that it will be able 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.  See  "RISK
FACTORS--Risk  Factors  Relating  to the  Company's  New  Business  Plan and the
Acquisition--Risk of Ownership of Subordinated  Interests in Pools of Commercial
Mortgage Loans."
    

455009.26
                                       27

<PAGE>



   
     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 guidance contained in published no-action letters
issued to other parties 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. The Commission has stated that no-action
letters may be relied upon as binding on its Staff only by the parties to whom
such letters are issued and therefore do not represent precedent that would be
binding on the Commission or its Staff with respect to other parties, including
the Company. The Company has, however, determined that it is advisable to adhere
to the no-action letter guidance, and therefore, the assets that may be acquired
and held at any time by the Company will be limited by investment parameters
contained in such no-action letter guidance. 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 Qualified Interests that differs
from the position taken by the Company could have a material adverse affect on
the Company. See "RISK FACTORS--Risk Factors Relating to the Company's New
Business Plan and the Acquisition--Consequences of Not Qualifying for Investment
Company Act Exemption."
    

     Real Estate Advisory  Business.  In addition to drawing on the origination,
underwriting,  structuring,  monitoring,  management and collection expertise of
Victor Capital's  professionals with regard to lending  activities,  the Company
intends to continue  the  investment  banking,  real estate  advisory,  and real
estate  asset  management   services  previously  provided  by  Victor  Capital.
Additionally,  the Company  believes  that  Victor  Capital's  business,  in the
ordinary  course may add important  synergies to the Company's loan  origination
efforts.   For  a  description  of  Victor  Capital,  see  "BUSINESS  AND  OTHER
INFORMATION CONCERNING VICTOR CAPITAL -- Description of Business."


Other Investments

   
     The Company has a portfolio of existing liquid  mortgage-backed  securities
which it may continue to own following implementation of the new business plan.
    

     While the Company has no current plans with respect to the  following,  the
Company may also pursue a variety of complementary businesses and investments in
furtherance of executing its new business plan. Such activities may include, but
would  not be  limited  to,  investments  in other  classes  of  mortgage-backed
securities,  distressed investing in non-performing and sub-performing loans and
fee owned  commercial  real  property,  whole loan  acquisition  programs,  note
financings,     environmentally    hazardous    lending,    operating    company
investing/lending,  construction and  rehabilitation  lending.  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.  See "RISK FACTORS -- Risk Factors
Relating to the Company's New Business Plan and the  Acquisition."  It will seek
to maximize yield by managing credit risk through credit underwriting,  although
there can be no  assurances  that the Company will be successful in this regard.
The  Company  may decide in the  future to pursue  other  available  acquisition
opportunities it deems suitable for the Company's  portfolio.  See "RISK FACTORS
- --  Risk  Factors   Relating  to  the   Company's  New  Business  Plan  and  the
Acquisition--Risks Associated with Unspecified Acquisitions."

455009.26
                                       28

<PAGE>



     Distressed  Loans and Real  Properties.  The  Company  believes  that under
appropriate  circumstances,  the  acquisition of  underperforming  and otherwise
distressed  commercial and multifamily  real estate,  or the  sub-performing  or
non-performing loans secured thereby (collectively,  "Distressed  Investments"),
may present meaningful  opportunities for the origination of new mortgage loans,
in connection with the sale of the Distressed  Investments,  and the creation of
Subordinated   Interests  thereby.  After  the  acquisition  of  the  Distressed
Investments,  the  Company's  goal will be to improve cash flow or debt service.
After the  Company  maximizes  the value of the  Distressed  Investments  in its
portfolio, it will enjoy the improved cash flow and begin to seek an opportunity
to sell the asset with the intention of making a loan to facilitate such a sale.
Although the period  during which the Company will hold  Distressed  Investments
will vary  considerably from asset to asset, the Company believes that most such
investments will be held in its portfolio no more than four years.

     Performing  Mortgage  Loans for  Securitization.  The Company may  purchase
multifamily  residential and commercial  performing  mortgage  loans,  pool such
loans in a special purpose entity and issue CMBS secured by such mortgage loans.
The Company would expect to retain the equity ownership interest in the Mortgage
Loans,  subject to the CMBS debt, thereby creating the economic  equivalent of a
Subordinated Interest.

     Note Financings. The Company may also elect to provide loans secured not by
real  property,  but rather by pledges of mortgage  loans  ("Note  Financings"),
whether  performing or  non-performing.  Typically  Note  Financings are made in
connection with the  acquisition of whole loans,  or portfolios of loans,  which
are being sold on an  opportunistic  basis to a third  party  investor or to the
borrower of such loans.  Loan-to-value  ratios for Note Financings are typically
more conservative than traditional Mortgage Loans, due to, amongst other things,
the greater  risk in being  removed  one-step  from the  collateral  (i.e.,  the
Company's  security would be a loan which is, in turn, secured by the underlying
real property).

     Foreign  Real  Properties.  The Company may acquire or  originate  Mortgage
Loans  secured by real estate  located  outside of the United States or purchase
such real estate.  Investing in real estate located in foreign countries creates
risks  associated  with the  uncertainty  of foreign  laws and markets and risks
related to currency  conversion.  Although the Company,  through its  management
team  acquired  from Victor  Capital,  has limited  experience  in  investing in
foreign real estate,  the Company believes that such  professionals'  experience
with  distressed  assets will be helpful in the  management of such assets.  The
Company may be subject to foreign income tax with respect to its  investments in
foreign real estate.  However,  any foreign tax credit that  otherwise  would be
available  to the Company for U.S.  federal  income tax  purposes  will not flow
through to the Company's shareholders.

     Real  Property  with  Identified  Environmental  Problems.  The Company may
acquire or  originate  mortgage  loans  secured by real estate  with  identified
environmental  problems that may materially  impair the value of the property or
purchase  such real estate.  If so, the Company will take certain steps to limit
its liability for such  environmental  problems,  but there are risks associated
with  such an  investment.  Although  the  Company  has  limited  experience  in
investing in real estate with known  environmental  risks,  the Company believes
that the  experience of its  management  team acquired from Victor  Capital with
distressed assets will be helpful to the management of such assets.

     Operating Company  Investing/Lending.  The Company may, from  time-to-time,
make strategic investments,  including preferred or common equity, and/or loans,
including deeply subordinate and convertible loans, in operating companies which
are  engaged  in  similar  or  competitive   businesses  to  the  Company.  Such
investments  and loans  could be made in  companies  that may have  little or no
public disclosure or liquidity.  Such investments and loans would likely be made
to enhance the Company's business plan and could include, but not be limited to,
such companies as special loan servicers, mortgage bankers, and conduit lenders.

     Construction and Rehabilitation  Lending. The Company may take advantage of
opportunities to provide construction or rehabilitation  financing on commercial
property,  lending  generally  85% to 90% of total project  costs,  and taking a
first lien mortgage to secure the debt  ("Construction  Loans").  Alternatively,
the Company may make Mezzanine Loans and/or Subordinated  Interests  investments
in such  Construction  Loan  opportunities.  Construction  Loans generally would
provide the Company with fees and interest  income and  potentially a percentage
of net operating  income or gross  revenues  from the  property,  payable to the
Company on an ongoing basis, and a percentage

455009.26
                                       29

<PAGE>



of any increase in value of the property,  payable upon maturity or  refinancing
of the loan,  or  otherwise  would allow the Company to charge an interest  rate
that would provide an attractive risk-adjusted return.


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 new 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,  secured and unsecured
borrowings, reverse 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 new 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  agreed in the
Investment Agreement that, without the prior written consent of the holders of a
majority of the  outstanding  Class A Preferred  Shares,  it shall not incur any
indebtedness if the Company's debt-to-equity ratio would exceed 5:1.

     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 expenses for the Company which 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.  See "RISK FACTORS -- Risk Factors  Relating to the
Company's New Business Plan and the Acquisition -- Growth Dependent on Leverage;
Risks from Use of Leverage."
    

     Bank Credit Facilities. The Company intends to borrow money through various
bank credit  facilities,  which will have varying  interest rates,  which may be
fixed or adjustable,  and which may have varying maturities.  Additionally,  the
Company intends to obtain secured and unsecured facilities.

     Reverse  Repurchase   Agreements.   The  Company  may  enter  into  reverse
repurchase  agreements,  which are 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. Reverse 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.

     Interest Rate Management Techniques. The Company may 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  investment in real estate related assets. Such techniques may include
puts and calls on  securities  or  indices  of  securities,  Eurodollar  futures
contracts  and options on such  contracts,  interest rate swaps (the exchange of
fixed-rate payments for floating-rate payments) or other such transactions.


455009.26
                                       30

<PAGE>



Certain Legal Aspects of Mortgage Loans and Real Property

         The Company's new business plan contemplates investments in short-term
first mortgage loans, subordinated loans to or preferred equity investments in
first mortgage encumbered property or investments representing interests in
pools of mortgage loans. Given that the Company intends to invest in such
mortgage loans and mortgage related investments and may acquire underlying real
property in the event of a foreclosure, the following discussion provides a
general summary of certain legal aspects of loans secured by real property and
the acquisition of real property. Because such legal aspects are governed by
applicable state law (which laws vary from state to state), the summary does not
purport to be complete, to reflect the laws of any particular state or to
encompass the laws of all states. Accordingly, the summary is qualified in its
entirety by reference to the applicable laws of the states where the property is
located.

     General

     A mortgage loan is generally  evidenced by a note or bond and secured by an
instrument  granting a security  interest in real  property and the  appurtenant
personal  property,  which may be a mortgage,  deed of trust or a deed to secure
debt,  depending upon the prevailing  practice and law in the state in which the
related mortgaged  property is located.  Mortgages,  deeds of trust and deeds to
secure  debt are herein  collectively  referred  to as  "mortgages."  A mortgage
creates a lien upon, or grants a title  interest in, the real  property  covered
thereby,  and  represents  the  security for the  repayment of the  indebtedness
customarily  evidenced by a promissory note. The priority of the lien created or
interest granted will depend on the terms of the mortgage and, in some cases, on
the terms of separate subordination agreements or inter-creditor agreements with
others that hold interests in the real property, the knowledge of the parties to
the mortgage and,  generally,  the order of  recordation  of the mortgage in the
appropriate  public recording office.  However,  the lien of a recorded mortgage
will generally be subordinate to  later-arising  liens for real estate taxes and
assessments and other charges imposed under governmental police powers.

     Types of Mortgage Instruments

   
     There are two parties to a mortgage:  a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender). In contrast,  a
deed of trust is a  three-party  instrument,  among a trustor  or  grantor  (the
equivalent of a borrower),  a trustee to whom the real property is conveyed, and
a beneficiary  or grantee (the lender) for whose benefit the conveyance is made.
Under a deed of trust,  the trustor grants the property,  irrevocably  until the
debt is paid, in trust for the benefit of the  beneficiary  and generally with a
power of sale,  to the  trustee  for the  benefit of the  beneficiary  to secure
repayment of the  indebtedness  evidenced by the related  note. A deed to secure
debt typically has two parties.  The grantor (the borrower) conveys title to the
real property to the grantee (the lender), generally with a power of sale, until
such time as the debt is repaid. The mortgagee's  authority under a mortgage and
the trustee's  authority under a deed of trust and the grantee's authority under
a deed to secure  debt are  governed by the  express  provisions  of the related
instrument,  the law of the state in which the real property is located, certain
federal  laws and, in some deed of trust  transactions,  the  directions  of the
beneficiary.
    

     Leases and Rents

     Mortgages  that  encumber   income-producing   property  often  contain  an
assignment  of rents and leases,  pursuant to which the borrower  assigns to the
lender the borrower's right,  title and interest as landlord under each lease or
license to occupy space and the income  derived  therefrom,  while (unless rents
are to be paid directly to the lender)  retaining a revocable license to collect
the rents for so long as there is no  default.  If the  borrower  defaults,  the
license  terminates  and the lender is entitled to collect the rents.  Local law
may require  that the lender take  possession  of the property  and/or  obtain a
court-appointed receiver before becoming entitled to collect the rents.

     The  potential  payments  from a  property  may be less  than the  periodic
payments  due under  the  mortgage.  For  example,  the net  income  that  would
otherwise be generated  from the property may be less than the amount that would
be needed to service the debt if the leases on the property are at  below-market
rents, the market rents have fallen since the original financing, vacancies have
increased or as a result of excessive or increased maintenance,  repair or other
obligations to which a lender succeeds as landlord.

455009.26
                                       31

<PAGE>



     Condemnation and Insurance

     The form of the mortgage or deed of trust used by many  lenders  confers on
the mortgagee or  beneficiary  the right both to receive all proceeds  collected
under any hazard  insurance  policy and all awards made in  connection  with any
condemnation  proceedings,  and  to  apply  such  proceeds  and  awards  to  any
indebtedness  secured  by the  mortgage  or deed of trust,  in such order as the
mortgage or beneficiary  may determine.  Thus, in the event  improvements on the
property are damaged or destroyed by fire or other casualty, or in the event the
property is taken by condemnation, the mortgagee or beneficiary under the senior
mortgage  or deed of trust will have the prior  right to collect  any  insurance
proceeds  payable  under a hazard  insurance  policy and any award of damages in
connection  with  the  condemnation  and to apply  the same to the  indebtedness
secured  by the  senior  mortgage  or deed of trust.  Proceeds  in excess of the
amount of senior  mortgage  indebtedness  will, in most cases, be applied to the
indebtedness  of a junior  mortgage  or deed of trust to the  extent  the junior
mortgage or deed of trust so provides.  The laws of certain states may limit the
ability of mortgagees or beneficiaries to apply the proceeds of hazard insurance
and partial condemnation awards to the secured indebtedness. In such states, the
mortgagor or trustor must be allowed to use the proceeds of hazard  insurance to
repair the damage unless the security of the mortgagee or  beneficiary  has been
impaired. Similarly, in certain states, the mortgagee or beneficiary is entitled
to the award for a partial  condemnation  of the real property  security only to
the extent that its security is impaired.

     Foreclosure

     General. Foreclosure is a legal procedure that allows the lender to recover
its mortgage debt by enforcing its rights and available legal remedies under the
mortgage.  If the borrower defaults in payment or performance of its obligations
under the note or mortgage,  the lender has the right to  institute  foreclosure
proceedings  to sell  the  real  property  at  public  auction  to  satisfy  the
indebtedness.

     Foreclosure  procedures  vary from state to state.  Two primary  methods of
foreclosing a mortgage are judicial  foreclosure,  involving court  proceedings,
and non-judicial foreclosure pursuant to a power of sale granted in the mortgage
instrument.  Other foreclosure  procedures are available in some states, such as
strict  foreclosure,  but they are either infrequently used or available only in
limited circumstances.

     Judicial Foreclosure.  A judicial foreclosure  proceeding is conducted in a
court of equity having jurisdiction over the mortgaged property.  Generally, the
action is  initiated  by the  service of legal  pleadings  upon the  borrower or
mortgagor and all parties  having a  subordinate  interest of record in the real
property  and all  parties  in  possession  of the  property,  under  leases  or
otherwise, whose interests are subordinate to the mortgage. Tenants under leases
may or may not be  named  in the  suit  depending  upon  state  law  and  market
conditions.  A foreclosure  action is subject to most of the delays and expenses
of other lawsuits if defenses are raised or  counterclaims  are interposed,  and
sometimes  requires  several  years  to  complete.  When the  lender's  right to
foreclose  is  contested,  the legal  proceedings  can be  time-consuming.  Upon
successful completion of a judicial foreclosure proceeding,  the court generally
issues a judgment  of  foreclosure  and  appoints a referee or other  officer to
conduct a public sale of the mortgaged property,  the proceeds of which are used
to satisfy the judgment.  Such sales are made in accordance with procedures that
vary from state to state.

     Non-Judicial  Foreclosure Power of Sale.  Foreclosure of a deed of trust is
generally  accomplished by a non-judicial  trustee's sale pursuant to a power of
sale  typically  granted  in the  deed of  trust.  A power  of sale  may also be
contained in any other type of mortgage instrument if applicable law so permits.
A power of sale under a deed of trust  allows a  non-judicial  public sale to be
conducted  generally  following  a request  from the  beneficiary/lender  to the
trustee to sell the  property  upon  default by the borrower and after notice of
sale is given in accordance with the terms of the mortgage and applicable  state
law.  The  borrower  or  junior  lienholder  may then have the  right,  during a
reinstatement  period required in some states, to cure the default by paying the
entire  actual  amount in arrears  (without  regard to the  acceleration  of the
indebtedness),  plus the lender's expenses incurred in enforcing the obligation.
In other states,  the borrower or the junior lienholder is not provided a period
to  reinstate  the loan,  but has only the right to pay off the  entire  debt to
prevent the  foreclosure  sale.  Generally,  state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.


455009.26
                                       32

<PAGE>



     Equitable  Limitations  on  Enforceability  of Certain  Provisions.  United
States courts have traditionally  imposed general equitable  principles to limit
the remedies available to lenders in foreclosure  actions.  These principles are
generally  designed to relieve  borrowers from the effects of mortgage  defaults
perceived as harsh or unfair. Relying on such principles,  a court may alter the
specific  terms of a loan to the  extent it  considers  necessary  to prevent or
remedy an injustice, undue oppression or overreaching, or may require the lender
to  undertake  affirmative  actions  to  determine  the cause of the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases,  courts have substituted their judgment for the lender's and have
required that lenders  reinstate  loans or recast payment  schedules in order to
accommodate  borrowers who are suffering from a temporary financial  disability.
In other cases,  courts have limited the right of the lender to foreclose in the
case  of  a  non-monetary  default,  such  as a  failure  to  deliver  financial
information,  adequately  maintain the  mortgaged  property or an  impermissible
further encumbrance of the mortgaged property.

     Even if the lender is successful in the  foreclosure  action and is able to
take  possession  of the  property,  the costs of operating  and  maintaining  a
commercial or multifamily  property may be  significant  and may be greater than
the income derived from that property.  The costs of management and operation of
those mortgaged properties which are hotels, motels, restaurants, nursing homes,
convalescent homes or hospitals may be particularly  significant  because of the
expertise,  knowledge  and  with  respect  to  nursing  or  convalescent  homes,
regulatory  compliance,  required to run such  operations  and the effect  which
foreclosure  and a  change  in  ownership  may  have  with  respect  to  consent
requirements  and on the public's and the  industry's  (including  franchisors')
perception  of the quality of such  operations.  The lender  also will  commonly
obtain the services of a real estate  broker and pay the broker's  commission in
connection  with  the  sale or  lease of the  property.  Depending  upon  market
conditions,  the ultimate proceeds of the sale of the property may not equal the
lender's  investment  in  the  property.   Moreover,  because  of  the  expenses
associated with  acquiring,  owning and selling a mortgaged  property,  a lender
could realize an overall loss on a mortgage loan even if the mortgaged  property
is sold at foreclosure, or resold after it is acquired through foreclosure,  for
an  amount  equal to the full  outstanding  principal  amount  of the loan  plus
accrued interest.

     The holder of a junior  mortgage that  forecloses  on a mortgaged  property
does so  subject  to senior  mortgages  and any other  prior  liens,  and may be
obliged to keep senior  mortgage loans current in order to avoid  foreclosure of
its  interest in the  property.  In  addition,  if the  foreclosure  of a junior
mortgage  triggers the  enforcement  of a  "due-on-sale"  clause  contained in a
senior  mortgage,  the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness or face foreclosure.

     Post-Sale  Redemption.  In a majority of states,  after sale  pursuant to a
deed of trust or foreclosure of a mortgage,  the borrower and foreclosed  junior
lienors are given a statutory  period in which to redeem the  property.  In some
states, statutory redemption may occur only upon payment of the foreclosure sale
price. In other states,  redemption may be permitted if the former borrower pays
only a portion of the sums due. In some states,  the borrower retains possession
of the  property  during  the  statutory  redemption  period.  The  effect  of a
statutory  right of  redemption is to diminish the ability of the lender to sell
the  foreclosed  property  because the exercise of a right of  redemption  would
defeat  the title of any  purchaser  through a  foreclosure.  Consequently,  the
practical  effect of the redemption right is to force the lender to maintain the
property  and pay the  expenses of  ownership  until the  redemption  period has
expired.  In some states,  a post-sale  statutory  right of redemption may exist
following a judicial  foreclosure,  but not  following a trustee's  sale under a
deed of trust.

     Anti-Deficiency  Legislation.  Any commercial or  multi-family  residential
mortgage loans acquired by the Company are likely to be nonrecourse loans, as to
which  recourse in the case of default  will be limited to the property and such
other assets,  if any, that were pledged to secure the mortgage  loan.  However,
even if a mortgage  loan by its terms  provides for  recourse to the  borrower's
other assets,  a lender's ability to realize upon those assets may be limited by
state law.  For  example,  in some states a lender  cannot  obtain a  deficiency
judgment  against the  borrower  following  foreclosure  or sale under a deed of
trust or by non-judicial means. Other statutes may require the lender to exhaust
the security afforded under a mortgage before bringing a personal action against
the borrower.  In certain other states,  the lender has the option of bringing a
personal  action against the borrower on the debt without first  exhausting such
security;  however,  in some of those states, the lender,  following judgment on
such  personal  action,  may be deemed to have  elected a remedy and thus may be
precluded from  foreclosing  upon the security.  Consequently,  lenders in those
states where such an election of remedy  provision  exists may choose to proceed
first

455009.26
                                       33

<PAGE>



against the security.  Finally, other statutory provisions,  designed to protect
borrowers  from exposure to large  deficiency  judgments  that might result from
bidding at  below-market  values at the foreclosure  sale,  limit any deficiency
judgment to the excess of the outstanding debt over the fair market value of the
property at the time of the sale.

     Cooperatives.  Mortgage loans may be secured by a security  interest on the
borrower's  ownership interest in shares, and the proprietary leases appurtenant
thereto (or  cooperative  contract  rights),  allocable to cooperative  dwelling
units  that may be vacant or  occupied  by  non-owner  tenants.  Such  loans are
subject to certain risks not associated with mortgage loans secured by a lien on
the  fee  estate  of a  borrower  in real  property.  Such a loan  typically  is
subordinate to the mortgage,  if any, on the  cooperative's  building  which, if
foreclosed,  could  extinguish  the equity in the building  and the  proprietary
leases  of the  dwelling  units  derived  from  ownership  of the  shares of the
cooperative. Further, transfer of shares in a cooperative are subject to various
regulations as well as to restrictions  (including transfer  restrictions) under
the governing  documents of the  cooperative,  and the shares may be canceled in
the event that associated  maintenance charges due under the related proprietary
leases are not paid.  Typically,  a recognition agreement between the lender and
the cooperative provides,  among other things, the lender with an opportunity to
cure a default under a proprietary lease but such recognition agreements may not
have been obtained in the case of all the mortgage  loans secured by cooperative
shares (or contract rights).

     Under the laws  applicable  in many states,  "foreclosure"  on  cooperative
shares is  accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement  relating to the shares.  Article 9 of the
UCC requires  that a sale be conducted in a  "commercially  reasonable"  manner,
which may be dependent upon, among other things,  the notice given to the debtor
and the method,  manner, time, place and terms of the sale. Article 9 of the UCC
provides  that the  proceeds of the sale will be applied  first to pay the costs
and  expenses  of the sale and then to satisfy the  indebtedness  secured by the
lender's security interest. A recognition agreement, however, generally provides
that  the  lender's  right  to  reimbursement  is  subject  to the  right of the
cooperative to receive sums due under the proprietary leases.

     Bankruptcy Laws

     Operation of the Bankruptcy  Code and related state laws may interfere with
or affect the ability of a lender to realize upon collateral and/or to enforce a
deficiency  judgment.  For example,  under the  Bankruptcy  Code,  virtually all
actions (including  foreclosure actions and deficiency judgment  proceedings) to
collect  a debt are  automatically  stayed  upon the  filing  of the  bankruptcy
petition  and,  often,  no interest or  principal  payments  are made during the
course of the bankruptcy case. The delay and the consequences  thereof caused by
such automatic stay can be  significant.  Also,  under the Bankruptcy  Code, the
filing of a petition in  bankruptcy by or on behalf of a junior lien or may stay
the senior lender from taking action to foreclose out such junior lien.

     Under the Bankruptcy  Code,  provided  certain  substantive  and procedural
safeguards  protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified  under  certain
circumstances. For example, the outstanding amount of the loan may be reduced to
the then-current  value of the property (with a corresponding  partial reduction
of the amount of lender's  security  interest)  pursuant to a confirmed  plan or
lien avoidance proceeding,  thus leaving the lender a general unsecured creditor
for the difference  between such value and the outstanding  balance of the loan.
Other  modifications  may include the reduction in the amount of each  scheduled
payment, by means of a reduction in the rate of interest and/or an alteration of
the repayment  schedule (with or without  affecting the unpaid principal balance
of the loan), and/or by an extension (or shortening) of the term to maturity.

     Federal  bankruptcy  law may also have the  effect of  interfering  with or
affecting the ability of the secured lender to enforce the borrower's assignment
of rents and leases related to the mortgaged property.  Under section 362 of the
Bankruptcy  Code, the lender will be stayed from enforcing the  assignment,  and
the legal  proceedings  necessary to resolve the issue could be  time-consuming,
with resulting  delays in the lender's  receipt of the rents.  In addition,  the
Bankruptcy  Code  has  been  amended  to  provide  that  a  lender's   perfected
pre-petition  security interest in leases, rents and hotel revenues continues in
the post-petition  leases,  rents and hotel revenues,  unless a bankruptcy court
orders to the contrary "based on the equities of the case."

455009.26
                                       34

<PAGE>



     In a  bankruptcy  or similar  proceeding,  action may be taken  seeking the
recovery as a preferential  transfer of any payments made by the mortgagor under
the  related  mortgage  loan to the owner of such  mortgage  loan.  Payments  on
long-term  debt  may be  protected  from  recovery  as  preferences  if they are
payments  in the  ordinary  course of  business  made on debts  incurred  in the
ordinary course of business.  Whether any particular  payment would be protected
depends upon the facts specific to a particular transaction.

     A trustee in  bankruptcy,  in some  cases,  may be  entitled to collect its
costs and expenses in  preserving  or selling the  mortgaged  property  ahead of
payment to the lender. In certain circumstances, a debtor in bankruptcy may have
the power to grant liens senior to the lien of a mortgage,  and analogous  state
statutes  and general  principles  of equity may also  provide a mortgagor  with
means to halt a foreclosure proceeding or sale and to force a restructuring of a
mortgage loan on terms a lender would not otherwise accept.  Moreover,  the laws
of certain  states  also give  priority  to certain tax liens over the lien of a
mortgage or deed of trust.  Under the  Bankruptcy  Code, if the court finds that
actions  of the  mortgagee  have  been  unreasonable,  the  lien of the  related
mortgage may be subordinated to the claims of unsecured creditors.

     The Company's acquisition of real property,  particularly real-estate owned
("REO") property,  may be affected by many of the  considerations  applicable to
mortgage  loan  lending.  For  example,  the  Company's  acquisition  of certain
property at foreclosure  sale could be affected by a borrower's  post-sale right
of  redemption.  In addition,  the Company's  ability to derive income from real
property  will  generally  be dependent  on its receipt of rent  payments  under
leases of the related property.  The ability to collect rents may be impaired by
the  commencement  of a  bankruptcy  proceeding  relating to a lessee under such
lease.  Under the Bankruptcy  Code, the filing of a petition in bankruptcy by or
on behalf of a lessee results in a stay in bankruptcy  against the  commencement
or continuation of any state court proceeding for past due rent, for accelerated
rent,  for  damages or for a summary  eviction  order with  respect to a default
under the lease that occurred prior to the filing of the lessee's  petition.  In
addition,   the   Bankruptcy   Code   generally   provides  that  a  trustee  or
debtor-in-possession may, subject to approval of the court, (i) assume the lease
and retain it or assign it to a third  party or (ii)  reject  the lease.  If the
lease  is  assumed,  the  trustee  or  debtor-in-possession   (or  assignee,  if
applicable)  must cure any defaults  under the lease,  compensate the lessor for
its  losses  and  provide  the  lessor  with  "adequate   assurance"  of  future
performance.  Such remedies may be insufficient,  and any assurances provided to
the lessor may, in fact,  be  inadequate.  If the lease is rejected,  the lessor
will be treated as an unsecured  creditor  with respect to its claim for damages
for termination of the lease. The Bankruptcy Code also limits a lessor's damages
for  lease  rejection  to the rent  reserved  by the  lease  (without  regard to
acceleration) for the greater of one year, or 15%, not to exceed three years, of
the remaining term of the lease.

     Default Interest and Limitations on Prepayments

     Notes and  mortgages may contain  provisions  that obligate the borrower to
pay a late charge or additional interest if payments are not timely made, and in
some  circumstances,  may prohibit  prepayments  for a specified  period  and/or
condition  prepayments  upon the borrower's  payment of prepayment fees or yield
maintenance  penalties.  In  certain  states,  there  are  or  may  be  specific
limitations  upon the late charges that a lender may collect from a borrower for
delinquent  payments.  Certain  states also limit the amounts  that a lender may
collect  from a borrower  as an  additional  charge if the loan is  prepaid.  In
addition,  the  enforceability of provisions that provide for prepayment fees or
penalties  upon an  involuntary  prepayment  is  unclear  under the laws of many
states.

     Forfeitures in Drug and RICO Proceedings

     Federal  law  provides  that  property   owned  by  persons   convicted  of
drug-related  crimes or of criminal  violations of the Racketeer  Influenced and
Corrupt  Organizations  ("RICO")  statute can be seized by the government if the
property  was used in, or purchased  with the  proceeds  of, such crimes.  Under
procedures  contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture  proceeding and may give notice
to all parties "known to have an alleged  interest in the  property,"  including
the holders of mortgage loans.

     A lender  may  avoid  forfeiture  of its  interest  in the  property  if it
establishes  that: (i) its mortgage was executed and recorded before  commission
of the crime upon which the forfeiture is based,  or (ii) the lender was, at the
time

455009.26
                                       35

<PAGE>



of execution of the  mortgage,  "reasonably  without  cause to believe" that the
property  was used in, or purchased  with the proceeds of,  illegal drug or RICO
activities.

     Environmental Risks

     General.  The Company will be subject to environmental  risks when taking a
security  interest  in real  property,  as well as  when it  acquires  any  real
property. Of particular concern may be properties that are or have been used for
industrial,  manufacturing,  military or disposal  activity.  Such environmental
risks include the risk of the diminution of the value of a contaminated property
or, as discussed below, liability for the costs of compliance with environmental
regulatory  requirements  or the costs of  clean-up or other  remedial  actions.
These compliance or clean-up costs could exceed the value of the property or the
amount of the lender's loan. In certain circumstances,  a lender could determine
to abandon a contaminated  mortgaged  property as collateral for its loan rather
than foreclose and risk liability for compliance or clean-up costs.

     CERCLA. The federal Comprehensive Environmental Response,  Compensation and
Liability  Act of 1980,  as amended  ("CERCLA"),  imposes  strict  liability  on
present and past "owners" and "operators" of contaminated  real property for the
costs of clean-up. A secured lender may be liable as an "owner" or "operator" of
a  contaminated  mortgaged  property if agents or  employees  of the lender have
become sufficiently involved in the management of such mortgaged property or the
operations of the borrower.  Such liability may exist even if the lender did not
cause or contribute to the  contamination  and  regardless of whether the lender
has actually taken possession of a mortgaged property through foreclosure,  deed
in lieu of  foreclosure or otherwise.  The magnitude of the CERCLA  liability at
any given  contaminated  site is a function of the  actions  required to address
adequately the risks to human health and the environment posed by the particular
conditions at the site. As a result,  such  liability is not  constrained by the
value of the  property or the amount of the  original or  unamortized  principal
balance  of  any  loans  secured  by  the  property.   Moreover,  under  certain
circumstances,  liability  under  CERCLA may be joint and  several -- i.e.,  any
liable party may be obligated to pay the entire cleanup costs  regardless of its
relative contribution to the contamination.

     The Asset Conservation,  Lender Liability and Deposit Insurance Act of 1996
(the "1996 Lender Liability Act") provides for a safe harbor for secured lenders
from  CERCLA  liability  even  though the lender  forecloses  and sells the real
estate  securing the loan,  provided  the secured  lender sells "at the earliest
practicable,  commercially  reasonable time, at commercially  reasonable  terms,
taking into account market  conditions  and legal and regulatory  requirements."
Although  the 1996 Lender  Liability  Act  provides  significant  protection  to
secured  lenders,  it has  not  been  construed  by the  courts  and  there  are
circumstances  in which  actions  taken could expose a secured  lender to CERCLA
liability.  And, the  transferee  from the secured lender is not entitled to the
protections  enjoyed  by a  secured  lender.  Hence,  the  marketability  of any
contaminated real estate continues to be suspect.

     Certain  Other  Federal  and State Laws.  Many  states  have  environmental
clean-up  statutes  similar to CERCLA,  and not all those statutes provide for a
secured creditor exemption. In addition,  underground storage tanks are commonly
found on a wide variety of commercial  and  industrial  properties.  Federal and
state laws impose  liability on the owners and operators of underground  storage
tanks for any cleanup  that may be  required  as a result of releases  from such
tanks. These laws also impose certain compliance  obligations on the tank owners
and  operators,  such as regular  monitoring  for leaks and  upgrading  of older
tanks.  The  Company  may  become  a tank  owner or  operator,  and  subject  to
compliance obligations and potential cleanup liabilities,  either as a result of
becoming  involved  in the  management  of a site at which a tank is located or,
more commonly,  by taking title to such a property.  Federal and state laws also
obligate   property   owners  and   operators  to  maintain   and,   under  some
circumstances,  to remove asbestos-containing  building materials and lead-based
paint.  As a result,  the presence of these  materials  can increase the cost of
operating a property and thus diminish its value. In a few states,  transfers of
some types of properties are conditioned upon cleanup of contamination  prior to
transfer.  In these cases, a lender that becomes the owner of a property through
foreclosure,  deed in lieu of foreclosure or otherwise, may be required to clean
up the contamination before selling or otherwise transferring the property.

     Beyond statute-based environmental liability, there exist common law causes
of action (for example,  actions based on nuisance or on toxic tort resulting in
death, personal injury or damage to property) related to hazardous environmental
conditions on a property.

455009.26
                                       36

<PAGE>



     Superlien Laws. Under the laws of many states,  contamination of a property
may give rise to a lien on the property for clean-up  costs.  In several states,
such a lien has priority over all existing  liens,  including  those of existing
mortgages. In these states, the lien of a mortgage may lose its priority to such
a "superlien."

     Additional   Considerations.   The   cost  of   remediating   environmental
contamination  at a property can be  substantial.  To reduce the  likelihood  of
exposure  to such  losses,  the Company  will not  acquire  title to a Mortgaged
Property  or take over its  operation  unless,  based on an  environmental  site
assessment  prepared by a qualified  environmental  consultant,  it has made the
determination  that it is appropriate to do so. The Company expects that it will
organize  a  special   purpose   subsidiary   to  acquire  any   environmentally
contaminated real property.

   
     Environmental  Site Assessments.  In addition to possibly allowing a lender
to  qualify  for  the  innocent   landowner   defense  (see   discussion   under
"--Environmental Risks --CERCLA" above), environmental site assessments can be a
valuable tool in anticipating,  managing and minimizing environmental risk. They
are commonly performed in many commercial real estate transactions.
    

     Environmental  site  assessments  vary  considerably  in their  content and
quality.  Even  when  adhering  to good  professional  practices,  environmental
consultants will sometimes not detect significant environmental problems because
an   exhaustive   environmental   assessment   would  be  far  too   costly  and
time-consuming  to be  practical.  Nevertheless,  it  is  generally  helpful  in
assessing and addressing  environmental risks in connection with commercial real
estate  (including  multifamily   properties)  to  have  an  environmental  site
assessment  of a  property  because  it enables  anticipation  of  environmental
problems and, if agreements are structured  appropriately,  can allow a party to
decline to go forward with a transaction.

     Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980 ("Title V") provides that state usury limitations shall not apply to
certain  types of  residential  (including  multifamily)  first  mortgage  loans
originated by certain lenders after March 31, 1980. Title V authorized any state
to reimpose  interest  rate limits by  adopting,  before April 1, 1983, a law or
constitutional  provision that expressly rejects application of the federal law.
In addition,  even where Title V is not so rejected,  any state is authorized by
the law to adopt a  provision  limiting  discount  points  or other  charges  on
mortgage  loans covered by Title V. Certain states have taken action to reimpose
interest rate limits and/or to limit discount points or other charges.

     Americans With Disabilities Act

     Under Title III of the Americans  with  Disabilities  Act of 1990 and rules
promulgated   thereunder   (collectively,   the  "ADA"),  in  order  to  protect
individuals  with   disabilities,   public   accommodations   (such  as  hotels,
restaurants,  shopping  centers,  hospitals,  schools and social  service center
establishments)  must remove  architectural and communication  barriers that are
structural in nature from existing places of public  accommodation to the extent
"readily  achievable."  In addition,  under the ADA,  alterations  to a place of
public  accommodation  or a commercial  facility are to be made so that,  to the
maximum extent  feasible,  such altered  portions are readily  accessible to and
usable by disabled  individuals.  The "readily  achievable"  standard takes into
account,  among other  factors,  the financial  resources of the affected  site,
owner,  landlord or other applicable  person. In addition to imposing a possible
financial  burden on the borrower in its capacity as owner or landlord,  the ADA
may also impose such  requirements  on a foreclosing  lender who succeeds to the
interest of the borrower as owner or landlord.  Furthermore,  since the "readily
achievable"  standard may vary depending on the financial condition of the owner
or  landlord,  a  foreclosing  lender who is  financially  more capable than the
borrower of complying  with the  requirements  of the ADA may be subject to more
stringent requirements than those to which the borrower is subject.

455009.26
                                       37

<PAGE>



                        EXISTING BUSINESS OF THE COMPANY


     The  Company  was  organized  under  the laws of the  State  of  California
pursuant to its Declaration of Trust,  dated September 15, 1966.  Prior to 1990,
the Company was primarily engaged in making investments in income-producing real
property and, to a lesser extent, mortgages and mortgage-backed  securities. The
Company has generated revenues from income produced on its portfolio of property
interests,  interest earnings on certain investments,  including mortgage loans,
and sales of certain investments of the Company.

     The Company has heretofore  elected to be taxed as a real estate investment
trust under the Code (a "REIT").  As long as the  Company  qualifies  as a REIT,
dividends  paid to  shareholders  will be allowed as a deduction for purposes of
determining income subject to federal corporate income tax. As a result, as long
as the Company  qualifies as a REIT,  the Company will not be subject to federal
income tax on the portion of its net income that is distributed to shareholders.
However,  following  consummation  of the  Investment  and the  Acquisition  the
Company  anticipates that its status as a REIT will terminate and it will become
subject to income and franchise taxes on its income to the extent that it cannot
offset such income with net operating losses or capital loss Carry-forward.  See
"FEDERAL INCOME TAX CONSIDERATIONS."

     Since  November  1990,  the  Company  has  not  made  new   investments  in
income-producing  real property,  largely as a result of  significant  operating
losses that occurred  during  fiscal years 1991 through  1993.  Such losses were
caused by the deterioration in the performance of the Company's income producing
property  resulting  from reduced and low levels of occupancy and from valuation
write-downs and the sale of certain non-performing  properties at a loss. During
this period,  the Company  originated new mortgage loans in connection  with the
disposition of property owned.

     In April 1994,  the  Company's  Former  Parent  voted its Common  Shares to
replace  the Board of  Trustees  then in place as a  necessary  step to preserve
shareholder  value  in the  Company.  Thereafter,  the  newly  elected  Board of
Trustees  appointed  new officers and  terminated  existing  contracts  with the
Company's then outside advisor and property manager.  Under the direction of the
new  management  team,  the Company  took steps to  stabilize  its  portfolio of
investments  and retained a new property  manager to  supervise  the  day-to-day
operations of its  income-producing  properties.  The Company also  developed an
expansion  strategy  pursuant  to  which it would  pursue  growth  opportunities
through acquisitions,  joint venture arrangements and a possible infusion of new
capital  and  concentrate  on one asset  class.  In late  1994 and  1995,  after
pursuing  opportunities  to grow  and  improve  the  profitability  of its  real
property and mortgage  portfolio  (including  acquiring  the hotel assets of the
Company's  Former  Parent),  the Board of Trustees  determined  that the Company
should redeploy its current asset portfolio into better performing  assets.  The
Company  pursued the  foregoing,  and by the end of March 1997,  the Company had
sold or disposed of all of its income-producing  properties and had invested the
proceeds  in  liquid   mortgage-backed   securities  which  satisfy   REIT-asset
qualification requirements and mortgage loans. As of March 31, 1997, the Company
had $13,141,000  invested in such  mortgage-backed  securities and $2,658,000 in
mortgage loans.

     In 1996,  the Company  continued  to  investigate  and explore  alternative
opportunities to maximize  shareholder value,  including potential  transactions
involving  hotels,  apartments,  mortgage  investments,  mobile home parks and a
variety of other  proposals were reviewed and potential  merger  candidates were
reviewed.

     In connection  with the Board of Trustees'  approval of the Former Parent's
transfer of Common Shares to CRIL, the Board of Trustees  approved the Company's
new business  plan.  See "PROPOSAL 1 -- APPROVAL OF THE INVESTMENT -- Background
of and Reasons for the Proposal; Board of Trustees' Recommendation."

   
     Further information regarding the Company, including the audited historical
financial  statements  of  the  Company  and  its  subsidiaries,   supplementary
financial information and management's  discussion and analysis of the Company's
financial  condition  and results of  operations,  is contained in the Company's
Annual  Report on Form 10-K for the fiscal  year ended  December  31,  1996,  as
amended,  and the Company's Quarterly Report on Form 10-Q for the fiscal quarter
ended March 31, 1997,  which reports are attached hereto as annex F and annex G,
respectively. 
    

455009.26
                                       38

<PAGE>
            BUSINESS AND OTHER INFORMATION CONCERNING VICTOR CAPITAL


Description of Business

General

     Victor  Capital was  organized in 1989 as a private  real estate  financial
services firm providing real estate,  investment  banking,  real estate advisory
and real  estate  asset  management  services.  Victor  Capital  has  served  an
extensive roster of institutional  investors,  financial institutions and owners
and  developers  of  property in  connection  with the  acquisition,  financing,
securitization,  ownership, management, evaluation and disposition of public and
private commercial real estate.  Victor Capital's senior  professionals  average
13-years of experience in the real estate financial services industry.

     The  executive  offices of Victor  Capital are located at 885 Third Avenue,
12th floor,  New York, New York 10022 and the telephone number of Victor Capital
is (212) 593-5400.

Investment Banking and Real Estate Advisory Services

     Victor  Capital  provides  an array of  investment  banking and real estate
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% - 3.0% 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 will negotiate for the right to
receive a portion of its compensation  in-kind;  an example would be the receipt
of stock in a publicly  traded  company.  Listed  below are  examples of typical
investment banking and real estate advisory assignments.

Selected Investment Banking Assignments

     Mergers and Acquisitions.  Victor Capital acted as the financial advisor in
arranging  the merger which  created a  publicly-traded  REIT with a 4.5 million
square foot  portfolio  of suburban  office  buildings  located  throughout  the
southeast.  The merger combined a public real estate  investment  company with a
privately held suburban  office  portfolio  owned by affiliates of an investment
management  fund.  Victor  Capital  valued  both  portfolios,  assisted  in  the
structuring  and  negotiation  of the merger,  and delivered  fairness  opinions
regarding the valuation of various service companies.

     Initial  Public  Offering.  Victor  Capital  has  acted  as  the  exclusive
financial  advisor to a significant  owner/operator of Central Business District
office properties seeking to become a publicly traded REIT via an initial public
offering ("IPO"). This assignment included analyzing the company's portfolio and
operating  history and  positioning  the company's  assets,  preparing a private
offering  memorandum and arranging for a strategic  partner to recapitalize  the
company pre-IPO. The assignment also involved securing a mezzanine line, placing
a pre-IPO  acquisition debt facility and a post-IPO line of credit,  identifying
and  securing a critical  mass of  acquisitions  pre-IPO,  negotiating  with and
retaining the underwriter,  accounting firm and issuer's  counsel,  and managing
the overall IPO process.

     Corporate  Restructuring.  Victor  Capital  was  retained  by the  board of
directors  of a $10 billion  public  company  with  interests in real estate and
retailing.  The company's founder and chairman had been terminated and the board
was facing a corporate  restructuring  while  initiating a search for a new CEO.
Victor  Capital's  role  included the  following:  (i)  assisting the board with
overall financial issues during the transition in management,  (ii) advising the
new chairman during his acclimation period on strategic and operational  issues,
including  the  processing  and  sequencing  of  property  dispositions,   (iii)
investigating,  analyzing and valuing each of the company's  real estate assets,
which  included in excess of 30  properties,  (iv)  advising  the company on all
aspects of a corporate  recapitalization  plan  including the  restructuring  of
project-specific, pool-secured and unsecured debt, convertible and subordinated

455009.26
                                       39

<PAGE>



public  debentures,  and preferred and common  equity,  and (v)  counseling  the
company with respect to its  investments  in several  entities  operating  under
protection of the U.S. Bankruptcy Court.

Selected Real Estate Advisory Assignments

     Project  Development.  Victor Capital was retained as the exclusive advisor
to a major publicly  traded  international  entertainment  company to create and
establish the Company's flag-ship United States  entertainment  destination.  In
connection with this assignment, Victor Capital identified the company's site in
New York City, negotiated a financial incentives package with the New York State
and New York City development  agencies,  identified and selected a developer to
build the project,  and  negotiated a long-term  lease on behalf of the Company.
Commencement of project construction is scheduled for Spring 1997.

     Portfolio  Dispositions and Management.  Victor Capital was retained as the
real estate advisor to a $33 billion financial  institution to assist management
with its portfolio of troubled real estate assets.  The financial  institution's
aggregate real estate exposure  totaled $4.4 billion,  of which $1.2 billion was
classified as non-performing. During the course of a 15-month assignment, Victor
Capital's  responsibilities  included,  among other things:  (i)  initiating and
managing  a  bulk  disposition  program  intended  to  sell  large  packages  of
non-performing  assets,  (ii)  assisting  in the  due  diligence  process  for a
valuation  of an  in-market  acquisition  from the  FDIC,  (iii)  assisting  the
chairman  and  president  in  setting  priorities,   determining  organizational
structure  and  staffing  the real  estate  lending  and  recovery  units,  (iv)
designing and implementing a portfolio  information system for enhanced internal
management and external communication with shareholders and rating agencies, (v)
establishing the systems, controls and procedures for an early warning system to
identify  potential  problem  assets,  and (vi)  assisting  real  estate  senior
management  in  developing  a work-out  and  resolution  strategy  for all major
non-accrual loans and OREO assets.

     Creditor Committee  Advisor.  Victor Capital acted as the financial advisor
to  the  ad  hoc  committee  representing  the  noteholders  of a  $970  million
securitized  note issue.  The notes were secured by mortgages on three signature
office  buildings  located in Manhattan and  comprising in excess of 4.6 million
square feet. Victor Capital negotiated a consensual  settlement in bankruptcy on
behalf of the  noteholders  in which one of the  buildings  was sold and a newly
formed private REIT owned by the noteholders acquired title to the two remaining
properties.  The new REIT recently closed on a $420 million  mortgage  financing
arranged  by Victor  Capital.  Victor  Capital  continues  to serve as the asset
manager  for the REIT  and is  advising  the  company  on a  variety  of  growth
strategies.

     Due Diligence.  Victor Capital has been retained by various asset buyers to
analyze and perform due diligence on potential portfolio acquisitions.  In these
assignments,  Victor Capital  typically  performs site  inspections and prepares
cash flow budgets,  resolution plans,  valuations,  market surveys,  and bidding
strategies.  Through the ordinary course, these engagements have led to residual
assignments, including financings, dispositions and asset management.

     Real Estate Asset Management

     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 March 31, 1997,  Victor Capital had seven such  assignments
representing  an asset value of  approximately  $900  million  and total  square
footage of approximately 6.9 million.

     Victor Capital  typically  receives an annual real estate asset  management
fee,  payable  monthly,  which is typically 1.0% of the acquisition  cost of the
assets  managed.  In some  cases,  Victor  Capital  also  receives  acquisition,
disposition and/or financing fees for assets under management;  such fees are at
customary market levels. In many instances, Victor Capital receives an incentive
fee subject to a pre-arranged  return on capital to the investor;  such a fee is
realized out of the asset's sales  proceeds.  Victor Capital  believes that such
incentive  fees serve to align its  interests  with the interests of its client.
The term of Victor  Capital's real estate asset management  advisory  agreements
vary with the form and nature of the investment.  Generally,  these  assignments
have a duration of one to three years with a stipulated intention of selling the
asset under management as soon as practicable.

455009.26
                                       40

<PAGE>



   
     From  time-to-time,  senior  employees  of Victor  Capital  are  invited to
co-invest in the aforementioned  investment opportunities on an equal basis with
the real estate asset  management  client.  The investment  allocation to Victor
Capital's  employees  is not  material in  relation to the size of the  client's
investment,  and typically does not exceed 3.0% of the total  investment.  These
investments  are made by Victor  Capital's  employees  out of their own personal
funds, are purchased at terms no more or less favorable than the client, and are
subject to Victor  Capital's  fees.  Victor  Capital's  clients  encourage  such
investments in an effort to align a Victor Capital's interests with those of its
client. See "RISK FACTORS -- Risk Factors Relating to the Company's New Business
Plan and the Acquisition -- No Opportunity to Co-Invest."
    

     The  foregoing  co-investments  are  done  as an  accommodation  to  Victor
Capital's clients and, after  consummation of the Acquisition,  the Company will
not be precluded  from  co-investing  with its clients or making  similar equity
investments in other circumstances.

     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 firms.  While many of these
firms  do not  currently  provide  all  of the  services  which  Victor  Capital
provides,  there can be no  assurance  that such  firms  will not engage in such
activities in the future.

     Property

     Victor  Capital's  executive  and  administrative  offices  are  located in
approximately  9,300  square  feet of office  space  leased in the New York City
commercial building.  Victor Capital believes that this office space is suitable
for its current  operations for the foreseeable  future.  Victor Capital's lease
will  terminate  at  the  end  of  December  1997  with  no  stipulated  renewal
provisions;  as a  consequence,  Victor  Capital is  currently  analyzing  other
similar lease alternatives.

     Employees

     As of March 31, 1997, Victor Capital employed sixteen professional and five
other full-time  employees.  All of such  employees,  excepting one employee who
maintains an independent  office in Boston,  Massachusetts,  are employed in its
executive offices.  Victor Capital considers the relationship with its employees
to be good.

     Legal Proceedings

     Victor Capital is not a party to any material legal proceedings.

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations

   
     The following  discussion and analysis  should be read in conjunction  with
Victor  Capital's  historical  audited combined  financial  statements and notes
thereto included elsewhere in this Proxy Statement.
    

     General.  Since its organization in 1989,  Victor Capital has continued its
strategy of solidifying its position as a leading  fully-integrated  real estate
advisory company.  The growth reflected in Victor Capital's financial statements
is the result  principally of internal growth from new assignments from existing
and first time clients. Following is a discussion and analysis of the operations
and financial results of 1996 compared with the operations and financial results
of 1995 and 1994.

   
     Victor  Capital's  revenue is derived  primarily from real estate  advisory
services  provided  from its three  primary  lines of business:  (i)  investment
banking, (ii) real estate advisory, and (iii) real estate asset management.  See
"--  DESCRIPTION  OF  BUSINESS." A  significant  component  of Victor  Capital's
revenue is  transactional  in nature and is subject to the real  estate  markets
generally. Although Victor Capital has been successful in generating revenues in
adverse as well as favorable real estate markets, there can be no assurance that
the real estate  financial  services  segment of the Company's  business will be
able to adapt as Victor Capital has in the past for changing real
    

455009.26
                                       41

<PAGE>



estate markets.  See "RISK FACTORS -- Risk Factors Relating to the Company's New
Business Plan and the  Acquisition  -- Real Estate  Advisory  Services  Revenues
Which are Transactional in Nature."

     Victor   Capital's   expenses   relate   primarily   to  its  salaries  and
discretionary  bonuses.  For the last three years,  approximately  80% of all of
Victor Capital's expenses related to salaries (including management fees payable
to its general  partner),  discretionary  bonuses and other  employee  benefits.
Other expenses  related  primarily to general business  overhead  including such
items as rent,  telephone,  insurance and local  business  taxes.  Historically,
revenue  growth has out-paced  increases in personnel and overhead  costs.  This
relationship  has  mitigated the effect to Victor  Capital of price  competition
within the industry, enabling Victor Capital to operate more competitively.

     Results of Operations for the Three Months (Unaudited) Ended March 31, 1997
and 1996.  Total  revenues were  $1,628,936 for the three months ended March 31,
1997, down 2% from $1,661,944 for the same period in 1996.  Revenues earned from
ten  engagements   during  the  three  months  ended  March  31,  1997  included
approximately  $1,157,000 from three clients and accounted for approximately 71%
of quarterly revenues earned. Revenues earned from eleven engagements during the
three months ended March 31, 1996 included  approximately  $1,186,000  from five
clients and accounted for approximately 72% of quarterly revenues earned.

     Total  expenses were $992,606 for the three months ended March 31, 1997, up
26% from  $786,486  for the  same  period  in 1996.  Of the  total  increase  of
$206,120,  94,286  (46%)  related to salaries  and other  employee  benefits and
$53,647 (26%) related to expenses associated with the transaction.  Rent expense
increased by $6,645 from the same period in 1996;  the  increase  was  primarily
attributable   to  an  increased   base  rental  rate  and   increased   expense
reimbursements  pursuant to Victor Capital's lease.  Payments to  subcontractors
increased  by $19,485 from the same period in 1996;  the increase was  primarily
due to executive  recruiting fees and included fees to a  subcontractor  who has
completed his assignment with Victor Capital.  Local business taxes decreased by
$7,800 from the same period in 1996;  this  decrease is directly  related to the
revenues of Victor Capital.

   
     Victor  Capital  pays  management  fees to its general  partner,  Valentine
Wildove & Company, Inc., a corporation owned entirely by John R. Klopp and Craig
M.  Hatkoff.  In  accordance  with  Victor  Capital's   partnership   agreement,
management  fees  charged by  Valentine  Wildove & Company,  Inc.  for the three
months  ended  March  31,  1997 and 1996  amounted  to  $218,913  and  $215,143,
respectively.  After consummation of the Investment,  Messrs.  Klopp and Hatkoff
will be employed by the Company pursuant to employment agreements. See "PROPOSAL
3--ELECTION OF TRUSTEES--Employment and Consulting Agreements."
    

     A change in interest rates is not expected to have a significant  effect on
Victor Capital's  operations in 1997 as the firm has no outstanding  third-party
debt.  While  interest  rate  fluctuations  may affect the real  estate  markets
generally,  no material  changes  with regard to fee income are  anticipated  in
1997. In the future, significant increases in interest rates may impact the real
estate market and may therefore  require the Company to modify its business plan
with  regard to the  types of real  estate  advisory  assignments  which  Victor
Capital currently pursues.

     Liquidity and Capital  Resources.  Victor Capital's  primary  liquidity and
capital  resources  include its cash,  marketable  securities and fees generated
from its real estate advisory business. For the periods ended March 31, 1997 and
1996,   Victor   Capital   generated   net  income  of  $636,330  and  $875,458,
respectively.  Victor Capital's unrestricted cash totaled $1.15 million on March
31, 1997.

   
     Victor Capital had no third-party debt outstanding as of March 31, 1997. As
of  March  31,  1997,  $725,000  was due to  partners.  This  amount  represents
short-term non-interest bearing loans made to the Partnership, of which $225,000
was repaid in April 1997.
    

     Following the Acquisition,  cash  requirements  related to Victor Capital's
business will be met from cash sources  available to the Company,  including the
proceeds from the Investment.

     Results of Operations for the Years Ended December 31, 1996, 1995 and 1994.
Total  revenues were  $7,272,747 in 1996 up 21% from  $6,031,915 in 1995,  which
were up 15% from  $5,231,877 in 1994.  The  increases  reported in 1996 and 1995
were  primarily  attributable  to new  assignments  from existing and first-time
clients.

455009.26
                                       42

<PAGE>



Additionally,  as Victor  Capital  continues  to expand  its real  estate  asset
management  business,  the resulting fees have a cumulative  effect on revenues.
Victor Capital's  revenues in 1996 were also assisted by a favorable  commercial
real  estate  market  which  continues  to  recover  and grow at a rate which is
greater than the inflation rate. Due, in part, to the favorable  commercial real
estate market,  the number of transactions  completed on a nationwide  basis has
increased  and has resulted in more  assignments  for Victor  Capital.  Although
there is no assurance that the  commercial  real estate markets will continue to
improve,  Victor  Capital has been able to compete  effectively as a real estate
advisor and in adverse as well as in favorable real estate markets.

     Victor  Capital's  primary source of revenue is fee income derived from its
investment  banking,  real  estate  advisory  and real estate  asset  management
businesses. In the three years ended December 31, 1996, fee income accounted for
in excess of 95% of all of Victor Capital's  revenues.  Other income during this
period was primarily  attributable to investment income,  sub-lease income (1995
and 1994 only) and in 1996, a gain on the sale of unregistered securities in the
amount of $262,585 which Victor Capital received in-kind as partial compensation
on a real estate advisory assignment.  Victor Capital believes that its revenues
will continue to consist primarily of fee income.

     Although  Victor  Capital  has a  significant  client  roster  that  it has
expanded  since  its  organization,   historically  Victor  Capital  has  earned
significant  percentages  of its  total  revenues  from a  small  number  of its
clients.  In 1996,  Victor  Capital  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, Victor Capital 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,  Victor
Capital 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.
In order to diversify  its credit and  concentration  risk,  Victor  Capital has
focused  on  expanding  its client  base and its real  estate  asset  management
business which creates longer-term, and hence more stable, recurring fee income.
Although Victor Capital has been successful in implementing  the  aforementioned
expansion strategies there can be no assurance that Victor Capital will continue
to be successful in this regard.

   
     Total expenses were  $4,629,805 in 1996 up 0.2% from $4,619,683 in 1995. In
1995,  total  expenses  were up 2.5% from total  expenses of $4,508,823 in 1994.
Victor  Capital was successful in keeping its expenses  effectively  flat during
the last three years.  Rent  expense  increased by $30,392 in 1996 from 1995 and
increased by $136,774 in 1995 from 1994.  Those  increases were primarily due to
sub-lease  income of $24,030 and $41,167 in 1995 and 1994,  respectively and the
recognition of  unamortized  deferred rent and rent  abatements  relating to the
termination  of an office  lease  amounting to $114,381 in 1994.  Other  changes
related to base  rental  rates and  expense  reimbursements  pursuant  to Victor
Capital's lease.  Payments to subcontractors  decreased by $128,103 in 1996 from
1995  and  decreased  by  $156,881  in  1995  from  1994.  Those  decreases  are
attributable to a decreased  utilization of outside independent  contractors and
an increased  utilization of full-time employees for various assignments.  Local
business  taxes  increased by $46,022 in 1996 from 1995 and increased by $76,158
in 1995 from 1994.  In 1996,  the increase was solely  related to increased  net
income of Victor  Capital.  In 1995,  the  increase  was  related  to  increased
revenues  and a credit  in 1994 due to prior  overaccruals.  Senior  members  of
Victor  Capital are  expected to play a  significant  role in the  start-up  and
on-going  business of the Company under its new business plan.  These  endeavors
will  likely  require   significant  time  and  attention  thereby   distracting
management from the Company's  business segment  previously  conducted by Victor
Capital. While the Company will acquire Victor Capital's professional management
team, the Company may need to retain additional employees to continue to service
Victor Capital's existing client base and to continue to grow its business.

     Victor  Capital  pays  management  fees to its general  partner,  Valentine
Wildove & Company, Inc., a corporation owned entirely by John R. Klopp and Craig
M.  Hatkoff.  In  accordance  with  Victor  Capital's   partnership   agreement,
management fees charged by Valentine Wildove & Company,  Inc. for 1996, 1995 and
1994  amounted to  $860,573,  $836,560  and  $821,000,  respectively.  After the
Investment,  Messrs.  Klopp and Hatkoff will be employed by the Company pursuant
to employment  agreements.  See PROPOSAL 3 -- ELECTION OF TRUSTEES -- Employment
and Consulting Agreements.
    

455009.26
                                       43

<PAGE>



     Victor  Capital  reported  one  extraordinary  item of  $181,319  in  1995,
representing the gain due to the  extinguishment of debt at a favorable discount
for Victor Capital.

     A change in interest rates is not expected to have a significant  effect on
Victor Capital's  operations in 1997 as the firm has no outstanding  debt. While
interest  rate  fluctuations  may effect the real estate  market  generally,  no
material  changes  with  regard to fee income are  anticipated  in 1997.  In the
future,  significant  increases  in  interest  rates may impact the real  estate
market and may  therefore  require the Company to modify its business  plan with
regard to the types of real estate  advisory  assignments  which Victor  Capital
currently pursues.

     Liquidity and Capital  Resources.  Victor Capital's  primary  liquidity and
capital  resources  include its cash,  marketable  securities and fees generated
from  its real  estate  advisory  business.  In 1996 and  1995,  Victor  Capital
generated  net income of $2.6  million and $1.6  million,  respectively.  Victor
Capital's  unrestricted  cash totaled  $1.1  million on December 31, 1996,  down
slightly from $1.3 million on December 31, 1995;  discretionary bonuses, if any,
are typically paid at year end and are funded from these amounts.

     Victor  Capital had no debt  outstanding  for the years ended  December 31,
1996 and 1995.  Debt  service  paid during  1995 and 1994  related to a $500,000
promissory note which was extinguished in June 1995.

     Following the Acquisition,  cash requirements related to the Victor Capital
business will be met from cash sources  available to the Company,  including the
proceeds from the Investment.


455009.26
                                       44

<PAGE>



                               THE ANNUAL MEETING


Introduction

   
     This Proxy  Statement  is being  furnished  to the  shareholders  as of the
Record Date in connection with the Annual Meeting to be held on July __, 1997 at
10:00 a.m.,  local time, at the Pacific  Stock  Exchange,  301 Pine Street,  San
Francisco, California 94104, 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 issue and sell at
          a price of $2.69  per  share a  maximum  of  12,639,405  shares  and a
          minimum of 11,895,911 shares of the Company's Class A Preferred Shares
          on the terms and conditions set forth in the Investment  Agreement and
          the Certificate of Designations.

     o    Proposal 2: To consider and vote upon proposals to:

                    (a)  approve  an  Amendment  which  reclassifies  the Common
                         Shares as "Class A Common  Shares" and creates  another
                         class of  common  shares,  "Class B  Non-Voting  Common
                         Shares;"

                    (b)  approve an Amendment which revises certain restrictions
                         upon transactions between the Company and certain large
                         shareholders and other affiliates;

                    (c)  approve   an   Amendment   which   eliminates   certain
                         provisions  intended to assure the Company's  continued
                         treatment  as a  "real  estate  investment  trust"  for
                         federal tax purposes; and

                    (d)  approve other Amendments to the Existing Declaration.

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

     o    Proposal  4: 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 1997.

     o    Proposal  5: To  consider  and vote upon a  proposal  to  approve  the
                       Incentive Share Plan.

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

     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 Common  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 9,137,335  Common Shares issued and outstanding held by approximately
1,680 holders of record.


455009.26
                                       45

<PAGE>



     Holders of record of Common  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  Common  Shares  entitled to vote at the meeting is
necessary  to  constitute a quorum to transact  business at the Annual  Meeting.
Shareholders  voting or  abstaining  from voting on any issue will be counted as
present for purposes of constituting a quorum. If a quorum is not present at the
Annual Meeting, the holders of a majority of the Common 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 Common Shares owned by
CRIL will be represented at the Annual Meeting,  a quorum will be present,  even
if no other Common  Shares are  represented,  and  approval of the  Proposals is
assured without the affirmative vote of any other shareholders.

     Because  the  Investment  contemplates  the  issuance  to Veqtor of Class A
Preferred  Shares which may be converted  into a number of Class A Common Shares
exceeding 20% of the current issued and outstanding  Common Shares, the rules of
the New York Stock Exchange (the "NYSE"), on which the Common Shares are listed,
require that shareholder approval of such issuance be obtained.  Approval of the
Investment  will  constitute  approval  of  such  issuance.   According  to  the
applicable  NYSE rules,  approval of the  Investment  requires a majority of the
votes  cast  by  the  shareholders  at  the  Annual  Meeting.  Pursuant  to  the
Declaration  of Trust,  the  affirmative  vote of the  holders  of 662/3% of the
outstanding  Common  Shares is  required to approve  the  Restated  Declaration.
Pursuant to the  Declaration  of Trust,  the election of each of the Nominees as
trustees and the  ratification of the  appointment of the Company's  independent
auditors and approval of the Share Option Plan  requires a majority of the votes
cast by the shareholders at the Annual Meeting.

     Under the rules of the principal stock  exchanges,  brokers who hold Common
Shares in street name for customers  will not have authority to vote such Common
Shares on the proposals to approve the Investment  and the Restated  Declaration
unless  they  have  received  written   instructions  from  beneficial   owners.
Abstentions  and  broker  "non-votes"  will be  considered  in  determining  the
presence of quorum at the Annual Meeting,  but will not be counted as votes cast
on any matter  presented for a vote at the meeting.  Because the  Investment and
the Restated  Declaration  each require the approval of a specified  affirmative
vote of the  holders  of the  Common  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 ratification of the appointment
of Ernst & Young LLP and the  election  of  trustees  require a majority  of the
votes cast at the Annual Meeting at which a quorum is present,  abstentions  and
broker "non-votes" will be excluded from the vote on such matters.

     CRIL owns 6,959,593 Common Shares,  representing  approximately  76% of the
outstanding Common Shares.  CRIL has advised the Company that it intends to vote
in favor of the  Proposals.  Accordingly,  with the vote of CRIL in favor of the
Proposals,  the Investment and the Restated  Declaration  will be approved,  the
vote of appointment of Ernst & Young LLP will be ratified,  the Nominees will be
elected,  the  Incentive  Share Plan and the Trustee Plan  approved  without the
affirmative vote of any other shareholders.


Voting of Proxies; Solicitation

     All Common  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.  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 have discretion to vote on such matters in accordance with their
best judgment.  The Declaration of Trust provides that the Annual Meeting may be
adjourned by an affirmative  vote of a majority of the Common 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.


455009.26
                                       46

<PAGE>



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

     All expenses of this  solicitation,  including  the cost of  preparing  and
mailing of this Proxy  Statement,  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 Common 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  dissenter's
appraisal  rights in connection with the  Investment.  See "RISK FACTORS -- Risk
Factors Relating to the Investment -- No Appraisal Rights."

455009.26
                                       47

<PAGE>



                    PROPOSAL 1 -- APPROVAL OF THE INVESTMENT

     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 INVESTMENT  AGREEMENT,  ATTACHED TO THIS PROXY STATEMENT AS
ANNEX A, AND THE FORM OF  CERTIFICATE  OF  DESIGNATION,  ATTACHED  TO THIS PROXY
STATEMENT AS ANNEX B.  SHAREHOLDERS  ARE URGED TO READ THE ANNEXES TO THIS PROXY
STATEMENT IN THEIR ENTIRETY.


Overview

     Shareholders  are  requested at the Annual  Meeting to approve the issuance
and sale of up to  12,639,405  and no less  than  11,895,911  Class A  Preferred
Shares  to  Veqtor  for a  maximum  aggregate  purchase  price  of no more  than
approximately $34 million and no less than approximately $32 million, based upon
a per share  purchase  price of $2.69 (the  "Investment").  The actual number of
Class A Preferred  Shares to be issued will be determined  by Veqtor.  When such
Preferred Shares (assuming  12,267,658  Preferred Shares are purchased by Veqtor
pursuant to the Investment  Agreement) are acquired by Veqtor,  Veqtor will hold
approximately 90% of the outstanding voting shares of the Company.  The terms of
the Investment are described in the Investment  Agreement and the Certificate of
Designation.  The  Investment  is subject to certain  conditions,  including the
shareholder  approval  requested  herein.  See  "--  INVESTMENT  AGREEMENT"  and
"DESCRIPTION OF CAPITAL SHARES."

     The  Investment  will provide the Company with  additional  capital to make
investments  and to pay costs and expenses of the Company and Veqtor  associated
with the Investment and working capital.  See "BUSINESS OF THE COMPANY FOLLOWING
THE  INVESTMENT  AND THE  ACQUISITION"  and "-- USE OF PROCEEDS." The Investment
will increase the number of outstanding  shares of the Company by  approximately
134%  (assuming  12,267,658  Class A Preferred  Shares are  purchased  by Veqtor
pursuant to the Investment  Agreement) and  significantly  reduce the percentage
ownership  interests and  proportionate  voting power of the existing holders of
Common Shares. See "RISK FACTORS."

     The Company is seeking  shareholder  approval of the Investment pursuant to
applicable NYSE rules.  Specifically,  the NYSE rules require an issuer that has
securities  listed on NYSE to seek  shareholder  approval  of any  issuance of a
number of securities  that exceed 20% of the  outstanding  securities  listed on
such exchange.  The Common Shares  underlying the Class A Preferred Shares to be
issued  in  connection  with the  Investment  equals  approximately  134% of the
outstanding Common Shares which are listed on the NYSE.


Background of and Reasons for the Proposal; Board of Trustees' Recommendation

   
     In April 1994,  the  Company's  Former  Parent  voted its Common  Shares to
replace the Company's then  incumbent  Board of Trustees with a new three member
Board of Trustees comprised of trustees and officers of the Former Parent.  This
action  was  undertaken  by the Former  Parent's  board of  trustees  during its
bankruptcy  reorganization  proceedings.  The newly elected Board of Trustees of
the Company  terminated  the existing  contracts with the Company's then outside
advisor and property  manager and took steps to stabilize  and restore  value to
the Company's real property and mortgage  portfolio,  including  retaining a new
property manager to supervise the day-to-day  operations of its income-producing
properties,  authorizing overdue repairs and maintenance to its income-producing
properties and initiating  foreclosure  proceedings on delinquent mortgage notes
held by the Company.  In May 1995 two other  persons were  appointed to serve as
independent trustees, joining the three incumbent trustees.  Subsequently, those
trustees were elected at the Company's  annual meeting of  shareholders  in June
1995.
    

     In late 1994 and early  1995,  the  Company's  Board of  Trustees  analyzed
various opportunities to grow and improve the profitability of its real property
and mortgage portfolio, including various acquisition and lending opportunities.
To facilitate the growth strategy,  the Board of Trustees  undertook to redeploy
its current asset  portfolio  into better  performing  assets.  Once the Company
initiated its activities in pursuing growth opportunities, the Company

455009.26
                                       48

<PAGE>



and its Former Parent  received third party offers to acquire the Company or the
Former Parent's shares in the Company.  Since such offers reflected values below
the  Company's  net  asset  value  and did not  consider  the  Company's  growth
potential,  they were rejected by the Company's Board of Trustees and the Former
Parent.

     In  considering  various  alternatives,  the  Company's  Board of  Trustees
actively pursued a proposal to become a hotel REIT and, in connection therewith,
offered to acquire four hotel  properties owned by the Former Parent in exchange
for  certain  assets of the  Company.  On two  separate  occasions,  the Company
submitted  offers to acquire such hotel  properties to the Former Parent's board
of trustees.  The Company signed a letter of intent with a prospective financing
partner  that had offered to provide  $20 million in equity  capital to fund the
hotel REIT business plan. The Former Parent did not accept the Company's  offer,
expressing  concerns  over the dilution it would  experience  as a result of the
proposed  equity  investment by the financing  partner.  The Company's offer was
withdrawn  in  December  1995 and the  letter  of  intent  with the  prospective
financing partner was terminated.

     After the Company  withdrew its offer to acquire the Former  Parent's hotel
properties, the Company continued to pursue discussions in early 1996 with other
owners  of hotel  properties.  None of those  discussions  resulted  in any firm
proposals.

   
     As part of its ongoing  efforts to pursue an expansion  transaction for the
Company and enhance  shareholder value, the Board of Trustees met with a venture
capital  firm,  McCown  DeLeeuw  &  Company,  and  McCown  DeLeeuw  &  Company's
investment  banking firm to evaluate  their proposal to convert the Company to a
residential  mortgage  REIT. The venture  capital firm and its advisor  believed
that,  with the Company's  asset base of $25 million in  relatively  liquid real
estate  investments,  it was  possible  to  steadily  grow  the  Company  into a
successful  residential  mortgage  REIT over a three- to  five-year  time frame.
Those firms also suggested that such a plan would be consistent with the various
mortgage  origination  activities  in which an affiliate of the venture  capital
firm was already involved.
    

     In April 1996, the Company's Board of Trustees was informed that the Former
Parent had decided to sell its 6,959,593 Common Shares  (representing 76% of the
outstanding  shares) and that the Former Parent had hired an investment  banking
firm to find potential  buyers for its common  shares.  The Board of Trustees of
the  Company  appointed  an  independent  committee  (the  "Special  Transaction
Committee")  comprised of Elliott G. Steinberg and Juliana Bancroft to report to
the full Board with  respect to Former  Parent's  efforts to sell its  ownership
interest in the Company.

     The Company's Board of Trustees reviewed the Company's historic status as a
REIT with equity and mortgage  investments in light of developing  opportunities
in the financial  markets.  It endorsed shifting the composition of its holdings
to other  asset  classes  in order to  obtain  growth.  Additionally,  the Board
explored the possibility of changing from primarily an equity REIT to a mortgage
REIT.

     When the  aforementioned  venture  capital  firm became aware of the Former
Parent's interest in selling its ownership interest in the Company, it commenced
negotiations  with a special  committee  of the Former  Parent to  acquire  such
ownership interest.  Pursuant to a share purchase agreement that was executed in
September  1996,  the Former  Parent  agreed to sell its  shares to the  venture
capital  firm  for  approximately  $21  million  (or  $3.02  per  share),  which
represented a premium over the $2.30 per share average  trading market price for
the Common Shares in September 1996.

     The proposed share purchase  transaction was conditioned  upon the approval
of the  Company's  Board of Trustees.  In its request for the approval  from the
Company's  Board of  Trustees,  the Former  Parent  requested  that the Company,
through action of the Board of Trustees,  waive certain voting provisions of the
Company's  declaration of trust relating to the ownership and transfer of blocks
of the Company's  Common Shares that exceed 10% of the  outstanding  shares.  In
response,  the Special Transaction Committee and the Board of Trustees undertook
a due  diligence  review of the  proposed  buyer and its  business  plan for the
Company.  The plan  presented  by the  proposed  buyer to the Board of  Trustees
contemplated  that the Company  would convert to a fully  dedicated  residential
mortgage REIT, which would be managed externally by an affiliate of the buyer.


455009.26
                                       49

<PAGE>



     The review conducted by the Special Transaction  Committee and the Board of
Trustees  revealed  that the mortgage  affiliate  of the  potential  buyer,  the
proposed  external  manager  of the  residential  mortgage  REIT,  had  suffered
significant losses and was no longer engaged in the mortgage business. The Board
of  Trustees  also had  concerns  as to the  background  and  experience  of the
external   manager's  newly  formed  management  team,   conflicts  of  interest
associated  with the proposed  compensation  structure,  the inability to review
transaction  documentation requested by the independent trustees and the lack of
equity risk assumed by the proposed buyer. As a result, the Special  Transaction
Committee and the Board of Trustees did not approve the Former Parent's proposed
transfer of its Common Shares to the buyer.

   
     The  Special  Transaction  Committee  and the Board of  Trustees  believed,
however,  that a strategy of acquiring and managing real estate mortgage assets,
whether acquired as whole loans or as mortgage securities representing interests
in or obligations  backed by pools of mortgage  loans,  could represent a viable
growth strategy in other  circumstances.  The Board of Trustees determined that,
given the Company's  limited working capital and equity, if such a strategy were
to be pursued, the Company would derive the most benefit from a plan calling for
substantial  equity investment in the Company and internal  self-administration.
With the foregoing in mind, Mr.  Steinberg,  on behalf of the Board of Trustees,
contacted  Samuel Zell and EGI in late 1996 to discuss the  recapitalization  of
the Company to pursue and expand the mortgage asset business.  EGI confirmed its
interest and  submitted an offer to the Former  Parent to purchase the 6,959,593
Common Shares owned by the Former Parent for $20,222,011, or $2.91 per share. At
the same time,  the Board of  Trustees  was also  pursuing  funding  from EGI to
acquire the Former  Parent's  shares  pursuant to the exercise of the redemption
provisions in the Company's declaration of trust.
    

     Because the Former  Parent did not respond to EGI's offer,  representatives
of the Former Parent were invited to attend a meeting of the Company's  Board of
Trustees to listen to a presentation by EGI and its partner,  Victor Capital, as
to the terms of their  proposed  equity  investment in the Company and their new
business  plan for the Company.  At a Board of Trustees  meeting on December 12,
1996,  EGI's offer to purchase the Former Parents' Common Shares for $20,222,011
was reaffirmed.  Representatives  of EGI and Victor Capital then described their
respective  organizations'   substantial  real  estate  investment  and  finance
experience,  their plans to  introduce a new  management  team into the Company,
their  proposed  investment  of a minimum  of $30  million in  preferred  shares
(convertible  into  Common  Shares at $2.69 per  share) in the  Company  and the
proposed  business  plan of having the  Company  enter the  commercial  mortgage
finance  market  to  pursue   opportunities  in  the  market  for  high-yielding
"mezzanine" and other lending investments in commercial real estate,  commercial
mortgage backed securities and preferred equity investments backed by commercial
or  multi-family  income  producing  properties.  The  presentation to the Board
included detailed  financial  projections and other information  relating to the
proposed  business  plan.  The Board  also  received a  presentation  from legal
counsel  with  regard  to  the  Board  of  Trustee's  fiduciary  obligations  in
considering  the proposed  transfer of Common  Shares,  the new  business  plan,
management team and the preferred share investment.

     Following the meeting,  representatives  of EGI and  representatives of the
Former Parent  commenced  negotiations  with respect to the purchase and sale of
the Former Parent's 6,959,593 Common Shares. After the parties reached agreement
on the  terms of the  share  purchase  agreement,  the  Former  Parent  formally
requested  that the  Company's  Board of Trustees  approve the proposed  sale to
CRIL,  an  affiliate of EGI.  After  reviewing  the  definitive  share  purchase
agreement and following  discussions among the trustees,  the Company's Board of
Trustees  approved  (i) the  purchase of the Former  Parent's  6,959,593  Common
Shares,  (ii) the plan presented to the Board of Trustees by  representatives of
EGI and Victor Capital to have the Company enter the commercial mortgage finance
business  according  to the plans  outlined  therein and (iii) the issuance of a
minimum of $30 million in preferred shares at $2.69 per share  (convertible into
Common  Shares at a rate of one Common  Share for each  preferred  share) on the
terms  consistent  with those  presented to the  Company's  Board of Trustees by
representatives of EGI and Victor Capital.


455009.26
                                       50

<PAGE>



     The Special  Transaction  Committee and the then incumbent board determined
that the per share  consideration  to be paid to the Company in connection  with
the minimum $30 million  preferred share investment was fair to, and in the best
interest of, the shareholders of the Company. In reaching their determination as
to the  fairness  of the  consideration  to be paid  to the  Company  and  their
decision to approve the  foregoing,  the Special  Transaction  Committee and the
then  incumbent  Board of Trustees  considered  a number of factors,  including,
without limitation, the following factors:

     a.   The attractiveness of the plan proposed by EGI and Victor Capital.

     b.   The significant  real estate  investment and financing  background and
          experience of EGI and Victor Capital and the management  team that EGI
          and Victor Capital would make available to the Company.

     c.   The significant amount of equity capital the Company would obtain from
          the proposed preferred equity investment.

     d.   The financial strength of EGI and its affiliates, and EGI's ability to
          commit  to  purchase  the  Former  Parent's  Common  Shares  without a
          financing  condition  or the need to pledge the shares to finance  the
          purchase price.

     e.   The  fact  that  the  Company's  minority  public  shareholders  would
          participate  in any  increase  in the  value of the  Company's  Common
          Shares resulting from implementation of the new business plan.

     f.   The recent historical trading prices of the Company's Common Shares in
          relation  to the  proposed  conversion  price of the Class A Preferred
          Shares  which,  during  the 60  trading  days  preceding  the Board of
          Trustees meeting at which the proposed equity investment was approved,
          averaged $2.38 per share.

     g.   The ease of valuing the Company's  assets and the fair market value of
          the Company's assets on a per share basis.

     h.   Alternative offers and opportunities of which the then incumbent Board
          of Trustees was aware that had previously been presented to the Former
          Parent.

     i.   The value of the Company's net operating  losses and the likely impact
          of the proposed business plan and preferred equity investment on their
          continued availability .

   
     In view of the  variety  of  factors  considered  in  connection  with  its
evaluation  of the  transfer of Common  Shares,  the new  business  plan and the
preferred  share  investment,  the Board of Trustees did not find it practicable
to, and did not, quantify or otherwise attempt to assign relative weights to the
specific factors considered in reaching its determination.  The current Board of
Trustees  believes  that  consideration  of the risk factors with respect to the
transfer of Common Shares,  the preferred share  investment and the new business
plan set forth under "RISK FACTORS" was subsumed in the then incumbent  Board of
Trustees' consideration of the factors set forth above.

     The Special Transaction  Committee and the then incumbent Board of Trustees
also considered  adverse factors relating to the transfer of Common Shares,  the
new business plan and the  preferred  share  investment,  including (i) the risk
that the Company could not  successfully  implement the proposed  business plan,
(ii) the dilutive  effect of the issuance of the  convertible  preferred  stock,
(iii) the risks  associated  with the new business plan,  (iv) the risk that EGI
and Victor  Capital  would not  obtain the  financing  for the  preferred  share
investment,  and (v) the  fact  that  EGI and  Victor  Capital  would be able to
exercise  voting  control  over any future  transactions  requiring  shareholder
approval.  It was the Special  Transaction  Committee's and the Board's business
judgment that the positive  factors  outweighed the negative factors involved in
proceeding with EGI's and Victor  Capital's  proposed  investment,  new business
plan for the Company and new  management  team.  They based their  conclusion on
their own  internal  assessment  of the  appropriateness  terms of the  proposed
investment, the attractiveness and achievability of the new
    

455009.26
                                       51

<PAGE>



business  plan and the  quality  of Victor  Capital's  management.  They did not
retain a financial  advisor to provide a fairness  opinion  with  respect to the
proposed investment.

     The current  Board of Trustees  has  considered  all of the  foregoing  and
unanimously recommends that the Company's shareholders vote in favor of approval
of the  Investment  and the other  proposals.  The current Board of Trustees has
considered all of the positive and adverse factors  discussed above and believes
that the Investment is fair to, and in the best interest of, the shareholders of
the Company.


The Investment Agreement

     General.  Pursuant to the terms of the  Investment  Agreement,  the Company
will  sell to  Veqtor  up to  12,639,405  and no less  than  11,895,911  Class A
Preferred  Shares  for a  maximum  aggregate  purchase  price  of no  more  than
approximately $34 million and no less than approximately $32 million, based upon
a per share  purchase  price of $2.69.  The actual  number of Class A  Preferred
Shares to be issued will be  determined by Veqtor prior to the closing under the
Investment Agreement.  The purchase price is payable in full in cash at closing.
A copy of the Investment Agreement is attached as annex A hereto and the form of
Certificate of  Designation is attached as annex B hereto.  For a description of
the  rights,  privileges,  preferences  and other terms of the Class A Preferred
Shares, see "DESCRIPTION OF CAPITAL SHARES."

     Conditions to Closing.  The Investment Agreement provides that consummation
of the  Investment is subject to the  satisfaction  of certain  conditions on or
before  the  closing.  Each of the  parties'  obligations  under the  Investment
Agreement are subject to the following conditions, among others: (i) the absence
of any order,  injunction or decree either  preventing the  consummation  of the
Investment  or  which  is  reasonably  likely  to  materially  adversely  affect
properties  or assets of the  Company;  (ii) the  absence of any claim,  suit or
action challenging the consummation of the Investment;  and (iii) the receipt of
all  necessary  approvals  by the  shareholders  of the Company,  including  the
adoption of the Restated Declaration and the approval of the Investment.

   
     In addition to the foregoing  conditions,  Veqtor's  obligations  under the
Investment  Agreement  are  further  conditioned  by,  among other  things,  the
following: (i) the performance,  in all material respects, by the Company of its
obligations   under  the  Investment   Agreement;   (ii)  the  accuracy  of  the
representations  and  warranties  of the Company as set forth in the  Investment
Agreement as of June __, 1997 and as of the closing date;  and (iii) the receipt
by Veqtor of  financing  with terms and in an amount  reasonably  acceptable  to
Veqtor and determined to be reasonably  adequate to permit the  consummation  of
the Investment.

     In addition to the  conditions  which are  applicable to both parties,  the
Company's obligations under the Investment Agreement are further conditioned by,
among  other  things,  the  following:  (i)  the  performance,  in all  material
respects, by the Veqtor of its obligations under the Investment  Agreement;  and
(ii) the accuracy of the  representations  and warranties of Veqtor as set forth
in the Investment Agreement as of June __, 1997 and as of the closing date.

     Provided that the  conditions to closing have been  satisfied,  the sale of
the Class A Preferred  Shares to Veqtor  under the  Investment  Agreement  is to
occur within two business days after the Annual  Meeting.  Prior to the closing,
the  Company  has agreed not to (i) conduct its  business  and  operations  in a
manner,  incur any indebtedness or engage in any transaction  which could impair
its ability to consummate  the  Investment,  (ii) declare or pay any dividend or
make any distribution to shareholders or (iii) change its capitalization (except
as described in this Proxy Statement; see "DESCRIPTION OF CAPITAL SHARES").
    

     Representations   and  Warranties.   The  Investment   Agreement   contains
representations  and warranties of the Company and Veqtor which are customary in
transactions of this type,  including,  but not limited to,  representations and
warranties  concerning:  (a) the organization of the Company and Veqtor; (b) the
due  authorization,  execution,  delivery and  enforceability  of the Investment
Agreement;  (c) the  capitalization  of the  Company;  (d)  compliance  with the
securities laws; (e) the receipt of all consents or approvals required,  and the
lack of conflicts or violations under applicable charter documents,  instruments
and laws, with respect to the transactions contemplated by the Investment

455009.26
                                       52

<PAGE>



Agreement;  (f) the payment by the Company of taxes; (g) the absence of material
litigation;  (h) compliance with laws and regulations;  and (i) the accuracy and
completeness of the information contained in this Proxy Statement.

     Indemnification.  The Investment  Agreement  provides that the Company will
indemnify  Veqtor  from  all  damages  as  the  result  of  any  breach  of  any
representation,  warranty, covenant or agreement of the Company contained in the
Investment  Agreement.  Veqtor's  right  to  indemnification  and the  Company's
obligation  to  provide   indemnification  with  respect  to  any  breach  of  a
representation  or warranty will continue  after the closing for a period of one
year.

   
     Registration  Rights. The Investment Agreement provides that Veqtor and the
other holders of the  Company's  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 the  shares of the
Company held by Veqtor and the other holders from time to time. 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 registration,  Veqtor and the other
holders 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.
    

     Certain Additional  Covenants.  The Investment  Agreement provides that the
Company will not amend the Restated Declaration 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 Preferred
Shares.

     The Company  has also  agreed not to issue any shares of its capital  stock
that are not Junior Shares and not to issue any Class B Preferred  Shares except
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 which is subject, under the terms of
the Restated Declaration, 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 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  shall be  entitled  to
receive out of assets of the Company available for distribution to shareholders,
the liquidation  preference with respect to the Class A 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 have
theretofore been redeemed or converted.

     The costs and  expenses  incurred by the  Company,  Veqtor,  EGI and Victor
Capital in connection with the negotiation, preparation, execution, delivery and
enforcement of the Investment Agreement and the consummation of the transactions
contemplated thereby are to be paid by the Company.

     The Company has agreed that, so long as any Class A Preferred Shares remain
outstanding,  without the prior written  consent of the holders of more than 50%
of the Class A Preferred Shares then outstanding, the Company will not incur any
indebtedness if the Company's debt to equity ratio would exceed 5:1.


Interests of the Principal  Shareholder and Management in the Investment and the
Acquisition

   
     CRIL,  the  Company's  largest  shareholder  (with  ownership of 76% of the
Commons  Shares) and certain  trustees of the Company have certain  interests in
the  Investment  that are in  addition to the  interests  of the Company and the
shareholders  generally.  Mr. Zell, who may be deemed to be the beneficial owner
of the Common Shares held by CRIL, and Mr. Garrabrant,  and Mr. Klopp,  trustees
of the Company,  will beneficially own indirectly  approximately 34.3%, 4.5% and
25%,  respectively,  of the ownership interests in Veqtor which will acquire the
Class A Preferred Shares pursuant to the Investment.  In addition,  concurrently
with the consummation of the Investment,
    

455009.26
                                       53

<PAGE>



the  Company  will  acquire  ownership  of Victor  Capital  and  certain  of its
affiliates  in exchange for the  Acquisition  Notes in principal  amount of $5.0
million.  Mr. Klopp,  who owns directly  42.5% of Victor  Capital and 50% of the
relevant  affiliates,  will  receive  $2,162,500  in  principal  amount  of  the
Acquisition Notes.  Valentine Wildove & Company,  Inc., which owns 15% of Victor
Capital  and in which  Mr.  Klopp  is a 50%  owner,  will  receive  $675,000  in
principal  amount  of  the  Acquisition  Notes.  To  the  extent  Messrs.  Zell,
Garrabrant and Klopp derive benefits fro the Investment and  Acquisition,  their
interests  conflict with  shareholders  generally  since  shareholders  will not
derive similar benefits from consummation of such transactions.  See "PROPOSAL 3
- -- ELECTION OF TRUSTEES--Certain Relationships and Related Transactions."


Use of Proceeds

     The  proceeds  from the  Investment  will be used along with the  Company's
existing  assets to fund the  acquisition  of assets in accordance  with the new
business plan.


                 PROPOSAL 2 -- APPROVAL OF RESTATED DECLARATION

     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  FORM  OF  RESTATED  DECLARATION  ATTACHED  TO THIS  PROXY
STATEMENT AS ANNEX C.  SHAREHOLDERS  ARE URGED TO READ THE ANNEXES TO THIS PROXY
STATEMENT IN THEIR ENTIRETY.

     Certain  amendments to the Company's  Declaration of Trust are necessary in
connection with the  consummation of the Investment.  In addition,  the Board of
Trustees has also  determined  that  various  other  amendments  to the Existing
Declaration  are  desirable in light of the  Company's  new business  plan.  The
Restated Declaration makes the following significant  Amendments to the Existing
Declaration.

     Capitalization.  The Restated Declaration reclassifies the Common Shares as
"Class A Common  Shares" and creates  another class of common shares to be known
as "Class B Non-Voting  Common Shares." Under the Restated  Declaration,  a Bank
Holding  Company (as defined in Section  1841(a) of the Bank Holding Company Act
of 1956, as amended),  and an affiliate of a Bank Holding Company (as defined in
Section 1841(k) of the Bank Holding Company Act), may not own voting  securities
of the Company except in limited amounts.  A holder of any Class A Common Shares
or Class A Preferred  Shares that is limited in the number of voting  securities
of the Company  that it may hold,  such as a Bank Holding  Company,  may convert
such Class A Common  Shares or Class A  Preferred  Shares into Class B Preferred
Shares or Class B Non-Voting Common Shares. See "DESCRIPTION OF CAPITAL SHARES."

     Related  Party  Transactions.  The Existing  Declaration  provided  certain
restrictions   upon   transactions   between  the  Company  and  certain   large
shareholders  and other  affiliates.  These  provisions have been revised in the
Related  Declaration  to  indicate  that no contract  or  transaction  between a
Trustee, officer or Shareholder and the Company shall be void or voidable solely
because  of  the  interested  party's  relationship  with  the  Company  or  the
interested  party's presence at a meeting where such transaction was approved or
the  interested  party's  votes were  counted for such purpose if either (i) the
material  facts as to the  interested  party's  relationship  or  interest  were
disclosed and the transaction was approved in good faith by either a majority of
the  Shareholders  or a  majority  of the  disinterested  Trustees  or (ii)  the
contract or transaction is fair to the Company. In addition,  Section 3.7 of the
Restated  Declaration  eliminates  any  "corporate  opportunity"  claims  by the
Company or any Shareholder with respect to any Trustee, officer or Shareholder.

     Change of Company Name. The Restated  Declaration provides that the Company
will conduct its business under the name "Capital Trust."


455009.26
                                       54

<PAGE>



     Elimination  of  Provisions  Relating to the Company's  Qualification  as a
REIT.  Under the  Company's  new  business  plan,  the Company will no longer be
operated as a "real estate investment trust." Several provisions of the Existing
Declaration  provide  limitations  upon the conduct of the  Company's  business,
including providing investment policies intended to assure the Company's ability
to continue to be treated as a "real estate investment trust" for federal income
tax purposes. The Restated Declaration eliminates the provisions relating to the
Company's   qualification  as  a  real  estate   investment   trust,   including
restrictions  on share  ownership  relating to continued real estate  investment
trust qualification,  restrictions upon investments  permitted to be made by the
Company  and the  requirement  that a  majority  of the  members of the Board of
Trustees be independent.

     Change of Principal Office Location;  Change in Location of Annual Meeting.
The Restated Declaration  reflects the relocation of the Company's  headquarters
from San Francisco,  California to New York, New York,  including providing that
future meetings of the shareholders will be held in New York, New York.

     Right to  Borrow  Funds.  The  Restated  Declaration  permits  the Board of
Trustees to cause the Company to borrow funds and issue debt obligations.

     Board  of  Trustees.   The  Restated  Declaration   increases  the  maximum
permissible  size of the Board of Trustees  from seven to 21 and  provides  that
Trustees  will be elected at each annual  meeting by a  plurality  of the shares
entitled to vote at such meeting.  In addition,  the requirement that a majority
of the members of the Board of Trustees be independent has been eliminated.  The
Restated Declaration provides that a Trustee may participate in a meeting of the
Board of Trustees by means of conference telephone.

     Inspectors  of  Elections;   Shareholder  List.  The  Restated  Declaration
provides  for  the  appointment  of  election   inspectors  and  that  lists  of
shareholders shall be kept and made available prior to shareholder meetings.

     Certain Matters Requiring Super Majority Approval. The Existing Declaration
provides that the Company may not incorporate,  merge, consolidate,  reorganize,
liquidate,  dissolve or sell,  lease,  exchange or  otherwise  dispose of all or
substantially  all of its assets without the affirmative vote or written consent
of either (i) 75% of the trustees and a majority of the Common  Shares  entitled
to vote or (ii)  662/3% of the Common  Shares  entitled  to vote.  The  Restated
Declaration changes the approval  requirement to the affirmative vote or written
consent of a majority of the outstanding  voting shares entitled to vote, voting
as a single class or series.  The Existing  Declaration  also  provides that the
early  termination  or dissolution of the Company and amendments to the Existing
Declaration require the affirmative vote or written consent of either (i) 75% of
the trustees and a majority of the Common Shares entitled to vote or (ii) 662/3%
of the Common  Shares  entitled to vote.  The Restated  Declaration  changes the
approval  requirement to the affirmative vote or written consent of either (i) a
majority  of the  trustees  and a  majority  of the  outstanding  voting  shares
entitled to vote or (ii) 662/3% of the  outstanding  voting  shares  entitled to
vote.

     Exculpation and Indemnification. The Restated Declaration provides that the
Company  may, to the full extent  permitted by law,  limit the  liability of and
indemnify any and all trustees, officers, employees or agents for actions on the
Company's behalf by a by-law adopted by a majority of the Board of Trustees. The
proposed  by-laws include the adoption of the  exculpation  and  indemnification
provisions  which are  currently  included in the Existing  Declaration  for the
benefit of trustees, officers, employees and agents of the Company.

     By-laws.  The Restated  Declaration provides that the Board of Trustees may
adopt  and from time to time  amend or repeal  by-laws  for the  conduct  of its
business and the business of the Company, including without limitation, the form
of share  certificates,  mechanics  of  share  transfers,  limitations  upon the
transferability  of shares,  and provisions  with respect to the exculpation and
indemnification of trustees,  officers and other parties by the Company. Certain
provisions  of the  Existing  Declaration  relating  to such  matters  have been
eliminated  from the  Restated  Declaration  and are proposed to be set forth in
by-laws of the Company  adopted by the Board of Trustees.  The Board of Trustees
will be permitted to amend such by-laws without shareholder approval.

     Following the adoption of the Restated  Declaration,  the Board of Trustees
will adopt By-laws for the Company.

455009.26
                                       55

<PAGE>



     The following is a comparison  of the principal  provisions of the Restated
Declaration  (and the  related  form of  By-Laws  to be  adopted  in  connection
therewith) and the Existing Declaration.  Although the Restated Declaration will
result in substantive changes in the Existing Declaration governing the Company,
which could affect the rights of  shareholders  and the  Company's  officers and
directors,  the Company  does not believe  that such  changes will result in any
material  benefits  to  trustees  and  officers or any  material  detriments  to
shareholders.  The  comparisons  herein are summaries which do not purport to be
complete  and are  qualified  in  their  entirety  by  reference  to the form of
Restated  Declaration  attached to the Proxy  Statement  as annex C (and related
form of By-Laws) and the Existing Declaration.

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Declaration                 Formal declaration of terms and conditions upon       Same provisions as Existing
- -----------                 which the trust is to be created and terms and        Declaration with additional declaration
                            conditions upon which the proportionate share and     that Trustees will hold all investments
                            interest of each shareholder is to be determined as   of every type and description acquired
                            well as terms and conditions under which property     and investment proceeds in trust and
                            is to be held.                                        manage, improve, hold and dispose of
                                                                                  such investments for the benefit of the
                                                                                  shareholders of record.
The Company
- -----------

Name                        No comparable provision.                              Section 2.1 names the Company
                                                                                  "Capital Trust" and requires the Board
                                                                                  of Trustees to conduct the Company's
                                                                                  activities under that name, unless the
                                                                                  name is not practical, legal or
                                                                                  convenient, in which case they may
                                                                                  adopt a more appropriate name.

Principal Office            No comparable provision.                              Section 2.2 designates a principal
                                                                                  office and empowers the Board of
                                                                                  Trustees to change it from time to
                                                                                  time and to maintain additional
                                                                                  business addresses.

Purpose                     No comparable provision. 

Section 2.3
                                                                                  delineates the purposes of the Company
                                                                                  as engaging in any lawful business or
                                                                                  activity for which a trust may be
                                                                                  organized under the laws of
                                                                                  California. 

   
No Partnership              Section 2.3 contains a provision which states that    Section 2.4 incorporates Section 2.3 of 
Relationship                the Trustees, the shareholders or any other Person    the Existing old Declaration and, in 
                            are not to be considered co-partners or members of    addition, characterizes the Company as 
                            any association.                                      a common law trust under California
                                                                                  law, states that it is not to be
                                                                                  treated as a general partnership,
                                                                                  limited partnership, joint venture or
                                                                                  joint stock company, and establishes
                                                                                  the status of the shareholders as
                                                                                  solely beneficiaries of the Company.
</TABLE>
    


455009.26
                                                           56

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
   
Amendment and               No comparable provision.                              Section 2.5 states that the Restated
Restatement of                                                                    Declaration amends and restates in its
Original Declaration                                                              entirety the Existing Declaration of
of Trust                                                                          Trust.
Investment Policy

General Statement of        Section 3.1 sets forth the Company's intent to        Section 3.1 eliminates the references to
Policy                      operate as a REIT and instructs the Trustees to       REIT status and the descriptions of
                            comply with all necessary rules and regulations       permissible real property investments,
                            required to maintain the Company's REIT status.       stating that the Board of Trustees shall
                            Section 3.2 sets forth permissible investments for    from time to time establish policies to
                            the Company, primarily in the area of real            govern the investment and reinvestment
                            property.                                             of monies and other property held in
                                                                                  the trust estate.

Maintenance of              Section 3.3 empowers the Trustees to maintain the     Section 3.2 incorporates Section 3.3 of
Assets                      Company's assets.                                     the Existing Declaration and adds a 
                                                                                  clause indicating that all expenses
                                                                                  relating to the maintenance of the
                                                                                  Company's assets are to be reimbursed
                                                                                  from Company funds.

Disposition or              Section 3.4 vests the Trustees with full discretion   Section 3.3 incorporates Section 3.4 of
Encumbrance of              in disposing of or encumbering Company assets.        the Existing Declaration and also grants
Assets                                                                            the Board of Trustees discretion in
                                                                                  financing Company assets.

Use of Brokers and          Section 3.5 authorizes the Trustees to employ any     Section 3.4 incorporates Section 3.5 of
Appraisers                  Person for the purposes of appraising, acquiring,     the Existing Declaration and broadens
                            encumbering or disposing of Company assets,           it to include employing Persons for 
                            subject to the Declaration's restrictions governing   financing purposes.
                            transactions with related parties.

Management of               Section 3.6 authorizes the Trustees to select a       Section 3.5 incorporates Section 3.6 of
Company Property            qualified contractor to actively manage the           the Existing Declaration.
                            Company property, subject to the Declaration's
                            restrictions governing transactions with related
                            parties.
    
Company's Right to          No comparable provision.                              Section 3.6 authorizes the Company to
Borrow Funds                                                                      borrow funds and issue debt
                                                                                  obligations.
</TABLE>


455009.26
                                                           57

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Transactions with           Section 3.7 sets forth the procedures requiring       Section 3.7 indicates that no contractor
Related Parties             disinterested Trustee Approval of any "Material       transaction between a Trustee, officer
                            Transaction" with a "Related Party."  Section 3.7     or shareholder and the Company shall
                            provides that such transactions must be fair and      be void or voidable solely because of
                            reasonable to the Company and its shareholders as     the interested party's relationship with
                            a whole at the time of authorization.  "Material      the Company or the interested party's
                            Transaction" is defined to include, without           presence at a meeting where such
                            limitation, any purchase, sale, loan, lease, pledge,  transaction was approved or the
                            exchange or other transfer of Company assets or       interested party's votes were counted
                            securities, and any merger, consolidation,            for such purpose if either (i) the
                            reorganization, joint venture, partnership or other   material facts as to the interested
                            entity involving the Company.  "Related Party"        party's relationship or interest were
                            means any Trustee, officer, Large Shareholder,        disclosed and the transaction was
                            investment manager or advisor of the Company, or      approved in good faith by either a
                            any Affiliate or Associate of such person.  "Large    majority of the shareholders or a
                            Shareholder" means any person who is the              majority of the disinterested Trustees
                            beneficial owner (within the meaning of Rule 13d-3    or (ii) the contract or transaction is fair
                            of the Act) of 5% or more of the outstanding          to the Company.  In addition, Section
                            common shares or preferred shares of the Company      3.7 eliminates any "corporate
                            entitled to vote in the election of Trustees after    opportunity" claims by the Company or
                            including among his shares those owned by an          any shareholder with respect to any
                            Affiliate or Associate.  "Affiliate" and "Associate"  Trustee, officer or shareholder.
                            have the meanings assigned in Rule 12b-2 of the
                            Exchange Act; provided that a person is not an
                            "Affiliate" or an "Associate" of any other person
                            solely by reason of being a Trustee or officer of
                            the Company.

Classes of Shares;
Designations,
Preferences, etc.;
Shareholders

Number of Shares;           Sections 4.1(a) and (b) provide for two classes of    Sections 4.1(a) and (b) provide for four 
                            Classes shares, common shares and preferred shares,   classes of shares, in unlimited amounts:
                            in unlimited amounts.                                 Class A Common Shares, Class B Common
                                                                                  Shares, Class A Preferred Shares and
                                                                                  Class B Preferred Shares. It provides
                                                                                  that the Board of Trustees may
                                                                                  establish additional classes or series
                                                                                  of preferred shares as set forth in
                                                                                  Section 6.1 of the Restated
                                                                                  Declaration.

Designations,               No comparable provision.                              Section 4.2 provides that designations,
Preferences, etc.                                                                 preferences, qualifications and special
                                                                                  or relative rights or privileges of
                                                                                  the common and preferred shares are
                                                                                  set forth in Articles V and VI.
</TABLE>


455009.26
                                                           58

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Statement of Source         Section 5.2 provides that distributions to            No comparable provision. 
                            shareholders shall be accompanied by a statement 
                            identifying the source or sources to which the 
                            distribution is charged.

   
Shareholder's               Section 2.2 specifies the nature of a shareholder's   Section 4.3 incorporates the text of
Interest in Company         interest in the Company.                              Section 2.2 of the Existing Declara-
                                                                                  tion.
    

Common Shares
- -------------

Common Shares;              Section 4.1(a) provides that all common shares        Section 5.1 provides that, except as
Identical Rights            have equal rights.                                    otherwise specifically provided in
                                                                                 
                                                                                  Article V of the Restated Declaration
                                                                                  or as required by law, all common
                                                                                  shares are identical and have the same
                                                                                  rights.

Dividends                   Sections 4.1(a) and 5.1 provide the terms governing   Section 5.2 incorporates text from
                            the declaring of dividends on the common shares.      Sections 4.1(a) and 5.1 of the old
                                                                                  Declaration and also provides that the
                                                                                  holders of all classes of common
                                                                                  shares are entitled to share equally
                                                                                  in dividends based upon the numbers of
                                                                                  shares held and that if dividends are
                                                                                  declared payable in common shares,
                                                                                  such dividends are payable in Class A
                                                                                  Common Shares to holders of Class A
                                                                                  Common Shares and in Class B Common
                                                                                  Shares to holders of Class B Common
                                                                                  Shares. It also provides that the
                                                                                  Board of Trustees may set a record
                                                                                  date for payment of dividends pursuant
                                                                                  to Section 7.3. 

   
Liquidation Rights          Section 4.1(a) provides the terms governing the       Section 5.3 incorporates text from 
                            liquidation rights of the holders of common shares.   Sections 4.1(a) and 9.2 of the
                                                                                  Existing Declaration, but specifies
                                                                                  that amounts will be distributed
                                                                                  ratably among the holders of all
                                                                                  classes of common shares.
</TABLE>
    


455009.26
                                                           59

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Voting Rights               No comparable provision.                              Section 5.4 provides that Class B
                                                                                  Common Shares have no voting rights.
                                                                                  In addition, subject to special voting
                                                                                  rights of Voting Preferred Shares, the
                                                                                  approval of matters brought for a
                                                                                  shareholders' vote requires a majority
                                                                                  of the Voting Shares (including the
                                                                                  Class A Common Shares) voting as a
                                                                                  single class. Each Voting Share
                                                                                  entitles the holder to the voting
                                                                                  rights specified in Section 5.4 or,
                                                                                  with respect to Voting Preferred
                                                                                  Shares, the voting rights specified in
                                                                                  the certificate of designation.
                                                                                  Section 5.4 further provides that any
                                                                                  Voting Shares owned by the Company
                                                                                  have no voting rights and are not
                                                                                  counted for determining a quorum.


   
Conversion Rights           No comparable provision.                              Section 5.5(a) provides that each
                                                                                  Class A Common Share is convertible at
                                                                                  the holder's option into one fully
                                                                                  paid and nonassessable Class B Common
                                                                                  Share and that each Class B Common
                                                                                  Share is convertible at the holder's
                                                                                  option into one fully paid and
                                                                                  nonassessable Class A Common Share.
                                                                                  Section 5.5(b) sets forth the
                                                                                  procedures for exercising the
                                                                                  conversion right, including the
                                                                                  requirements of providing the Company
                                                                                  with a certification relating to
                                                                                  compliance with the Bank Holding
                                                                                  Company Act of 1956, as amended, and
                                                                                  surren- dering share certificates on
                                                                                  the Conversion Date. Section 5.5(c)
                                                                                  pro- vides that conversions are to be
                                                                                  made without a charge to the
                                                                                  converting holder for any tax. Section
                                                                                  5.5(d) provides that common shares
                                                                                  issued upon conversion of common
                                                                                  shares will be fully paid and
                                                                                  nonassessable and free of liens.
</TABLE>
    


455009.26
                                                           60

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Stock Splits, etc.          No comparable provision.                              Section 5.6 provides that there will be
                                                                                  no subdivision or combination of any
                                                                                  outstanding class or series of common
                                                                                  shares through stock splits,
                                                                                  reclassifications, stock dividends,
                                                                                  recapitalizations, consolidations or
                                                                                  otherwise, unless all classes and  series
                                                                                  of common shares are  subdivided or
                                                                                  combined  proportionately and in the
                                                                                  same  manner.

Consolidation,              No comparable provision.                              Section 5.7 provides that the  Company
Merger or Sale                                                                    will not consolidate, merge  or sell or
                                                                                  convey Company assets unless the
                                                                                  outstanding common shares of all
                                                                                  classes and series are convertible
                                                                                  into the same kind and amount of
                                                                                  consideration receivable by the
                                                                                  holders of common shares in such
                                                                                  transaction.


Reacquired Shares           No comparable provision.                              Section 5.8 provides for the prompt
                                                                                  retirement and cancellation of any
                                                                                  common shares which are converted,
                                                                                  purchased, redeemed or otherwise
                                                                                  acquired by the Company.

   
Preferences,                Section 4.1(a) and Section 4.7 provide that holders   Section 5.9 incorporates the text of 
Appraisals,                 of common shares are not entitled to preferences,     Section 4.1(a) of the Existing Declara-
Redemption and              appraisals, conversions, exchanges, preemptive or     tion and eliminates the prohibitions on
Preemptive Rights           redemption rights (except redemption rights as        conversions and exchanges.
                            provided in Section 4.10).
    

Nonassessability of         Section 4.2 provides that the Company's shares  are   Section 5.10 provides that the
Common Shares               nonassessable.                                        Company's common shares are
                                                                                  nonassessable after the payment of the
                                                                                  subscription price.

Preferred Shares
- ----------------

   
Preferred Shares            Section 4.1(b) authorizes the Trustees to issue       Section 6.1 incorporates the text of 
                            preferred shares and to set the rights, powers,       Section 4.1(b) of the Existing 
                            preferences, privileges and restrictions with         Declaration and adds a provision
                            respect to such shares in a resolution set forth in   empowering the Board of Trustees to 
                            a certificate of designation.                         amend the resolutions creating such
                                                                                  classes or series of preferred shares.

The Class A                 No comparable provision.                              Section 6.2 provides that the Class A
Preferred Shares and                                                              Preferred Shares and the Class B
the Class B Preferred                                                             Preferred Shares have the rights,
Shares                                                                            preferences, privileges and restrictions
                                                                                  stated in the Certificates  of Designa-
                                                                                  tion.
</TABLE>
    


455009.26
                                                           61

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Nonassessability of         Section 4.2 provides that the Company's shares are    Section 6.3 provides that the
Preferred Shares            nonassessable.                                        Company's preferred shares are
                                                                                  nonassessable after the payment of the
                                                                                  subscription price.

Recording of                No comparable provision.                              Section 6.4 provides that the  Company
Certificates of                                                                   may record the Certificate  of
Designation                                                                       Designation.

   
Share Certificates
- ------------------
Issuance of                 Section 4.3 provides for the issuance of share        Section 4.1 of the By-Laws
Certificates                certificates.                                         incorporates the text of Section 4.3 of
                                                                                  the Existing Declaration.

Authentication of           Section 4.4 provides procedures for the               Section 4.2 of the By-Laws
Certificates                authentication of share certificates.                 incorporates the text of Section 4.4 of
                                                                                  the Existing Declaration, substituting
                                                                                  two officers designated by the Board
                                                                                  as signatories in place of specified,
                                                                                  titled officers.

Replacement                 Section 4.5 provides procedures for the               Section 4.3 of the By-Laws  incorpo-
Certificates                replacement of share certificates.                    rates the text of Section 4.5 of  the
                                                                                  Existing Declaration.

Only Registered             Section 4.6 provides for a registry of shareholders   Section 4.4 of the By-Laws incorpo-
Holder Recognized           and procedures for resolving disputes concerning      rates the text of Section 4.6 of the
                            title to share certificates.                          Existing Declaration.

Shareholder's               Section 4.7 provides procedures for share             Section 4.5 of the By-Laws  incorpo-
Transfer of Shares          certificate transfers.                                rates the text of Section 4.7 of  the
                                                                                  Existing Declaration, eliminating
                                                                                  references to the prohibition on
                                                                                  fractional shares.

Transfers by                Section 4.8 establishes the procedures for transfer   Section 4.6 of the By-Laws
Operation of Law            of shares by operation of law.                        incorporates the text of Section 4.8 of
                                                                                  the Existing Declaration, eliminating
                                                                                  the reference to the prohibition on
                                                                                  fractional shares.
    

Certain Restrictions        No comparable provision.                              Section 4.7 of the By-Laws imposes
on Transfer; Legend                                                               conditions on certain transfers of
                                                                                  shares to Bank Holding Companies,
                                                                                  including requirements that the
                                                                                  transferred shares be converted into
                                                                                  non-voting shares and that a
                                                                                  restrictive legend be placed on the
                                                                                  share certificates.
</TABLE>


455009.26
                                                           62

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Right to Refuse to          Section 4.10 provides restrictions on transferability Provision eliminated.
Transfer Shares;            and limited rights of the Company to redeem shares
Acquisition                 in order to ensure that the Company qualifies as a
Restriction;                REIT under applicable law.
Redemption Rights

Meetings of
- -----------
Shareholders
- ------------

   
Annual Meeting              Section 7.1 establishes the time and place of the     Section 7.1 incorporates the text of
                            annual meeting and the method of providing            Section 7.1 of the Existing Declaration,
                            notice.                                               changing the location to New York,
                                                                                  New York instead of San Francisco,
                                                                                  California.

Special Meetings            Section 7.2 establishes the procedures for calling    Section 7.2 incorporates the text of
                            a special meeting.                                    Section 7.2 of the Existing Declaration.

Record Date                 Section 7.5 provides for the fixing of a record       Section 7.3 incorporates the text of
                            date.                                                 Section 7.5 of the Existing Declaration,
                                                                                  but changes the date for fixing the
                                                                                  record date from no more than 50 days
                                                                                  to no more than 60 days, prior to the
                                                                                  date of any meeting of shareholders or
                                                                                  dividend payment.

Voting of Shares            Section 7.7 establishes the procedures for voting.    Section 7.4 incorporates the text of
                                                                                  Section 7.7 of the Existing Declara-
                                                                                  tion,  eliminates a cross-reference to
                                                                                  maintenance of REIT status and a
                                                                                  reference to action without a meeting
                                                                                  and adds a reference to Section 5.4's
                                                                                  voting rights provisions.
    

Inspectors of               No comparable provision.                              Section 7.5 provides for the
Elections                                                                         appointment of election inspectors and
                                                                                  specifies their duties at shareholder
                                                                                  meetings.

Shareholder List            No comparable provision.                              Section 7.6 establishes the procedures
                                                                                  for keeping a shareholder list for
                                                                                  election purposes.

   
Quorum                      Section 7.6 establishes quorum requirements for       Section 7.7 incorporates the text of
                            shareholder meetings.                                 Section 7.6 of the Existing Declara-
                                                                                  tion.

Notice                      Section 7.3 establishes notice requirements for       Section 7.8 incorporates the text of
                            shareholder meetings.                                 Section 7.3 of the Existing Declara-
                                                                                  tion, eliminating the reference to the
                                                                                  special meeting notice requirement now
                                                                                  covered in Section 7.9.
</TABLE>
    


455009.26
                                                           63

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
   
Business Transacted         Section 7.3 provides that no business may be          Section 7.9 incorporates the special
                            transacted at a special meeting unless notice of      meeting notice requirement from 
                            such business has been given in the call for the      Section 7.3 of the Existing Declara-
                            meeting.                                              tion.

Action at a Meeting         Section 7.7(a) provides that whenever any action is   Section 7.10 incorporates the text of
                            to be taken by shareholders, unless otherwise         Section 7.7(a) of the Existing Declara-
                            required by the Declaration, by provisions relating   tion.
                            to outstanding preferred shares or by law, it is by
                            affirmative majority vote.

Action Without a            Section 7.7(a) provides for shareholder action        Section 7.11 incorporates the text of
Meeting                     without a meeting.                                    Section 7.7(a) of the Existing Declara-
                                                                                  tion which refers to shareholder
                                                                                  action without a meeting and adds a
                                                                                  90-day notice to shareholders who have
                                                                                  not consented in writing.

Effect of Action            Section 7.4 provides that, except as provided by      Section 7.11 incorporates the text  of
                            law or the Declaration, no action taken by the        Section 7.4 of the Existing Declaration
                            shareholders is binding on the Trustees in their      and adds an additional exception for
                            management of the Company.                            provisions in certificates of
                                                                                  designation.
    

Annual Report               Section 7.8 provides for a report at each annual      Provision eliminated.
                            meeting.


Trustees
- --------

   
Authority of Trustees       Section 2.1 entrusts, except as otherwise expressly   Section 8.1 incorporates the text of 
                            provided, the business, affairs and assets of the     Section 2.1 of the Existing Declaration.
                            Company to the exclusive management and control of
                            the Trustees and directs that the Trustees exercise
                            their powers for the exclusive benefit of the
                            shareholders.

Powers of Trustees          Section 8.10 specifies the powers of the Trustees.    Section 8.2 incorporates the text of
                                                                                  Section 8.10 of the Existing
                                                                                  Declaration, eliminates a geographic
                                                                                  restriction on where the Company can
                                                                                  conduct business, and adds (i) the
                                                                                  ability to terminate the Company's
                                                                                  status as a REIT and (ii) the power to
                                                                                  adopt by-laws.
</TABLE>
    


455009.26
                                                           64

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
   
Number, Term and            Section 8.1 directs that the Trustees act as a        Section 8.3(a) incorporates the text of
Qualifications              Board, provides that the number of Trustees be no     Section 8.1, changing the permissible
                            less than seven nor more than 13 and for the          number of Trustees to no less than 
                            method of Trustee succession, and vests ownership     three nor more than 21. Section 8.3(b) 
                            of Company assets in the Trustees jointly. Section    incorporates the text of Section 8.2(b), 
                            8.2(b) specifies the Trustees' terms of office.       and Section 8.3(c) incorporates the text
                            Section 8.2(d) specifies the method for electing      of Section 8.2(d) of the Existing 
                            and qualifying Trustees. Section 8.2(a) contains a    Declaration.  Section 8.2(a)'s restriction 
                            restriction that limits, to less than a majority,     with respect to the number of Affiliates 
                            the number of Trustees that are Affiliates or         or Associates that may be Trustees has
                            Associates of an investment manager or advisor to     been eliminated.
                            the Company.

Resignations                Section 8.4 specifies how Trustees may resign.        Section 8.4 incorporates the text of
                                                                                  Section 8.4 of the Existing Declaration,
                                                                                  eliminating a requirement that a
                                                                                  resignation be recorded in order to be
                                                                                  effective.

Removal of Trustees         Section 8.3 specifies how Trustees are removed.       Section 8.5 incorporates the text of
                                                                                  Section 8.3 of the Existing Declaration
                                                                                  and changes the required Trustee vote
                                                                                  to a simple majority.

Newly Created               Section 8.5 provides that the Trustees may fill       Section 8.6 incorporates the text of
Trusteeships and            vacancies on the Board of Trustees and specifies      Section 8.5 of the Existing Declaration
Vacancies                   the term of the newly-elected Trustee.                and also provides for the transfer of the
                                                                                  interest of a Trustee in Company
                                                                                  property upon resignation or removal.
    

Place of Meeting            No comparable provision.                              Section 1.1 of the By-Laws provides
                                                                                  that Trustee meetings are to be held at
                                                                                  the principal office of the Company or
                                                                                  as designated by the Chairman or a
                                                                                  majority of the Board of Trustees.

   
Quorum                      Section 8.5 provides that a majority of the Trustees  Section 1.2 of the By-Laws
                            constitutes a quorum.                                 incorporates the text of Section 8.5 of
                                                                                  the Existing Declaration.

Notice                      Section 8.5 provides that meetings may be called      Section 1.3 of the By-Laws
                            at any time by the Chairman or any two Trustees,      incorporates the text of Section 8.5 of
                            upon at least three days' notice.                     the Existing Declaration.

Action by Trustees          Section 8.5 provides that the Trustees may act        Section 1.4 of the By-Laws provides 
                            pursuant to the vote or written consent, with or      that the vote of a majority of the 
                            without a meeting, of more than half of the           Trustees present at a meeting at which 
                            number of Trustees in office.                         a quorum is present shall be the act
                                                                                  of the Board (fixing an inconsistency
                                                                                  in Section 8.5 of the Existing
                                                                                  Declaration with respect to actions
                                                                                  with and without meetings).
    

</TABLE>

455009.26
                                                           65

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
   
By-Laws                     Section 8.6 provides that the Trustees may adopt,     Section 8.2 empowers the Trustees to
                            amend or repeal by-laws for the conduct of their      adopt, implement, amend and restate
                            duties and for defining the duties of the  Company's  by-laws which are not inconsistent
                            officers, agents, employees and  representatives.     with the new Declaration.  Section 8.9
                                                                                  incorporates the text of Section 8.6
                                                                                  of the Existing Declaration and
                                                                                  specifies the scope of the permitted
                                                                                  by-laws.


Compensation                Section 8.8 provides that the Trustees, the           Section 8.7 incorporates the text of 
                            secretary and every other person engaged to assist    Section 8.8 of the Existing Declaration 
                            in the execution of the Company are to be             and broadens it slightly to cover all
                            compensated from Company assets at rates fixed        Company officers.
                            by the Board.

Action without              Section 8.5 provides that no action of the Trustees   Section 1.5 of the By-Laws
Meeting                     without a meeting is effective unless all Trustees    incorporates the text of Section 8.5 of
                            in office sign a written consent to such action and   the Existing Declaration. 
                            a waiver of a meeting and further provides that lack 
                            of written consent and waiver will not bar claims 
                            of a third-party relying in good faith upon such 
                            action.
    

Telephonic Meeting          No comparable provision.                              Section 1.6 of the By-Laws provides
                                                                                  that the Board of Trustees or
                                                                                  committee meetings may be held by
                                                                                  telephone or similar communication
                                                                                  devices and that participation by a
                                                                                  Trustee by telephone constitutes
                                                                                  personal presence at a meeting.

   
Use and Effect of           Section 8.9 provides for the custody of the           Section 1.7 of the By-Laws
Company Seal                Company seal and establishes the effect of its use.   incorporates the text of Section 8.9 of
                                                                                  the Existing Declaration.

Committees                  Section 8.7 provides for the appointment of           Section 8.8 incorporates the text of
                            committees of the Company and the delegation of       Section 8.7 of the Existing Declaration,
                            powers to such committees, excepting the power  to    eliminating the references to the
                            declare dividends and to amend the Declaration  of    delegation of authority to act on behalf
                            Trust and for the delegation of authority to act in   of the Company (which is  covered in
                            behalf of the Company to any Trustee, officer,        Article IX of the Restated
                            employee or agent.                                    Declaration).
    

</TABLE>

455009.26
                                                           66

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
Officers
- --------

   
Officers Generally          Section 8.7 provides for the delegation of authority  Article IX incorporates the provisions
                            to act in behalf of the Company to any  Trustee,      of Section 8.7 of the Existing
                            officer, employee or agent.                           Declaration, and further provides that
                                                                                  the Board of Trustees may appoint such
                                                                                  officers and agents as it deems
                                                                                  advisable and determine the duties,
                                                                                  powers and terms of office of such
                                                                                  appointees. Article III of the By-Laws
                                                                                  contains provisions addressing the
                                                                                  powers of officers, the delegation of
                                                                                  duties to officers, the resignation
                                                                                  and removal of officers and the
                                                                                  filling of office vacancies.
    

Consolidation,
- --------------
Merger, Sale of
- ---------------
Assets, etc.
- ------------

   
Consolidation,              Section 3.8 provides that, subject to other           Article X incorporates the restrictions
Merger, Sale of             restrictions in the Declaration and in any series of  on the major transactions contained in
Assets, etc.                preferred shares that may be outstanding, the         (b) and (c) of Section 3.8 of the
                            Company may not: (a) take any action which would      Existing Declaration, eliminates the 
                            forseeably cause it to lose its REIT status; (b) be   restriction on losing REIT status, and 
                            incorporated, merged, consolidated, reorganized,      changes the approval requirement to the 
                            liquidated or dissolved; or (c) sell, lease, exchange affirmative vote or written consent of a 
                            or otherwise dispose of all or substantially all of   majority of the outstanding Voting 
                            its assets, without the affirmative vote or written   Shares entitled to vote, voting as a 
                            consent of either (i) 75% of the Trustees and a       single class or series.
                            majority of the common shares entitled to vote or
                            (ii) 662/3% of the common shares entitled to vote.
    

Accounting
- ----------

   
Standard                    Section 6.1 provides that the books and records of    Section 11.1 incorporates the text of
                            the Company be kept in conformity with GAAP.          Section 6.1 of the Existing Declaration
                                                                                  and adds a provision allowing the
                                                                                  Board of Trustees to determine
                                                                                  otherwise.

Inspection of Records       Section 6.2 specifies the procedures for inspecting   Section 11.2 incorporates the text of 
                            the records of the Company.                           Section 6.2 of the Existing Declaration.

Annual Audit                Section 6.3 provides for an annual audit of the       Section 11.3 incorporates the text of 
                            Company's books in conformity with GAAS and           Section 6.3 of the Existing Declaration, 
                            the filing and distribution to the shareholders of    eliminates a reference to Company 
                            the audit within 90 days of the close of the period   surplus, and adds a provision allowing
                            covered by the report.                                the Board of Trustees to determine
                                                                                  whether the audit should be conducted
                                                                                  in conformity with GAAS.
    

</TABLE>

455009.26
                                                           67

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
   
Interim Reports             Section 6.4 provides for interim reports containing   Section 11.4 incorporates the text of 
                            a balance sheet, which may be unaudited, to be        Section 6.4 of the Existing Declaration.
                            prepared quarterly and to be distributed to
                            shareholders within a reasonable time after the
                            close of the quarter.
    

Duration of the
- ---------------
Company
- -------

   
Duration                    Section 9.1 provides that the Company will            Section 12.1 incorporates the text of 
                            continue for the lives of the named children and      Section 9.1 of the Existing Declaration.
                            grandchildren of the initial Trustees, living on the
                            day of execution of the Declaration and for 20 years
                            after the death of the last survivor of them and
                            that the Company will then cease.

Early Termination           Section 9.2 provides that the Trust is irrevocable    Section 12.2 incorporates the text of
                            and that, subject to the provisions of any series of  Section 9.2 of the Existing Declaration
                            outstanding preferred shares, it may be terminated    and changes the approval requirement
                            or dissolved only upon the affirmative vote or        to the affirmative vote or written
                            written consent of either (i) 75% of the Trustees     consent of either (i) a majority of the
                            and a majority of the common shares entitled to       Trustees and a majority of the
                            vote or (ii) 662/3% of the common shares entitled to  outstanding Voting Shares or (ii)
                            vote.                                                 662/3% of the outstanding Voting
                                                                                  Shares.
    

Procedure Upon              Section 9.3 provides that upon termination of the     Section 12.3 incorporates the text of
Termination                 Company, the Trustees will liquidate the Company      Section 9.3, adds a requirement for
                            assets as they deem desirable, pay or make            payment of any preferential amounts 
                            provision for payment of all present and contingent   due to any holders of preferred shares, 
                            Company liabilities, and distribute the remaining     and revises how the remaining assets 
                            assets, either in kind or in money or both, to the    are to be distributed by requiring that 
                            shareholders in proportion to their holdings.         they be distributed ratably to holders of
                                                                                  outstanding common shares, subject to
                                                                                  any participating or similar rights of
                                                                                  the outstanding preferred shares.

Amendments
- ----------

   
Amendment                   Section 10.3 provides that any amendment must be      Section 13.1 incorporates the text of
Procedure                   in writing and, subject to the changes required by    Section 10.3 of the Existing 
                            law or to maintain REIT status and the provisions     Declaration, eliminates the reference to 
                            of any outstanding preferred shares, requires the     maintenance of REIT status and 
                            affirmative vote or written consent of either (i) 75% changes the approval requirement to the 
                            of the Trustees and a majority of the outstanding     affirmative vote or written consent of 
                            common shares entitled to vote or (ii) 662/3% of the  either (i) a majority of the Trustees and 
                            outstanding common shares entitled to vote.           a majority of the outstanding Voting
                                                                                  Shares or (ii) 662/3% of the
                                                                                  outstanding Voting Shares.
    

</TABLE>

455009.26
                                                           68

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
   
Amendments                  Section 10.4 provides that, notwithstanding Section   Section 13.2 the text of 
Without Shareholder         10.3, the Declaration may be amended by 75% of        Section 10.4 of the Existing 
Approval                    the Trustees without the vote or consent of the       Declaration, eliminates the reference
                            shareholders to the extent they deem it necessary     to REIT status and extends the notice 
                            to maintain REIT status or to conform the             period to 90 days.
                            Declaration to the requirements of applicable laws,
                            rulings or regulations, that the Trustees are not
                            liable for failing to so amend it, and that notice
                            of such amendment be sent to the shareholders within
                            30 days.

Recording                   Section 10.5 provides for the execution and           Section 13.3 incorporates the text of
Amendments                  recording of an instrument setting forth the          Section 10.5 of the Existing
                            amendment by the Secretary and the Chairman.          Declaration,  but provides that such
                                                                                  instrument may  be recorded if deemed
                                                                                  advisable by  the Board of Trustees.
    

Exculpation and
- ---------------
Indemnification
- ---------------


   
Exculpation of              Section 2.6 provides that no Trustee, officer,        Section 14.1 provides that the 
Trustees, Officers          employee or agent of the Company is liable to the     Company may, to the full extent 
and Others; Fidelity        Company or any other for any act or                   permitted by law, limit the liability of 
Bond                        omission except for his own willful misfeasance,      and indemnify any and all Trustees,
                            bad faith, gross negligence or reckless disregard of  officers, employees or agents and their 
                            duty or his failure to act in good faith in the       respective legal successors for actions 
                            reasonable belief that his actions are in the         on the Company's behalf in a by-law 
                            Company's best interests. It further provides that    adopted by a majority of the Board of 
                            the above named individuals when acting in            Trustees. Section 2.1 of the By-Laws 
                            connection with the Company are deemed to be          incorporates the text of Section 2.6 of
                            acting for the Company and not as individuals, that   the Existing Declaration, eliminating 
                            they are not liable for actions taken or omitted for  the fidelity bond requirement.
                            or on behalf of the Company, and that resort must be
                            to the assets of the Company for payment or
                            performance. It also requires that the Trustees
                            obtain, file and maintain a good and sufficient
                            fidelity bond by a California-qualified corporate
                            surety.

Limitation on               Section 2.5 provides that anyone dealing with or      Section 14.2 incorporates the text of 
Liability of                having a claim against the Trustees, or any officer,  Section 2.6 of the Existing Declaration.
Shareholders,               agent or employee of the Company must look only 
Trustees and Officers       to the Company for payment, that no shareholder
                            is personally or individually liable, that every
                            Company contract provide that shareholders are not
                            personally liable, and that the Company maintain
                            adequate liability insurance for protection of the
                            Company and those connected to it.
    

</TABLE>

455009.26
                                                           69

<PAGE>



<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                  Restated Declaration of Trust (and
Topic                       Existing Declaration of Trust                         related By-Laws)
- ---------------------------------------------------------------------------------------------------------------------------

<S>                         <C>                                                   <C>
   
Indemnification and         Section 2.7 provides for indemnification of those     Section 2.2 of the By-Laws
Reimbursement               connected to the Company and acting on its  behalf,   incorporates the text of Section 2.7 of
                            unless the claim or asserted liability arises out of
                            the Existing Declaration. willful misfeasance, bad
                            faith, gross negligence or reckless disregard of
                            duty or failure to act in good faith in the
                            reasonable belief that the actions are in the
                            Company's best interests. It further provides that
                            the right of indemnification is not exclusive of any
                            other right to which any individual is lawfully
                            entitled, that the Company may enter into individual
                            indemnification agreements with any person entitled
                            to indemnification under this section, and that the
                            Company may set aside assets to fund its
                            indemnification obligations.

Right of Trustees and       Section 4.9 provides that any Trustee, officer,       Section 14.3 incorporates the text of
Officers to Own             agent, or employee of the Company may acquire         Section 4.9 of the Existing Declaration.
Shares or Other             or dispose of Company shares for his individual
Property and to             account and exercise all rights of a shareholder, as
Engage in Other             if he were not associated with the Company.
Businesses

Representations and         Section 2.10 limits the authority of an officer,      Section 14.4 incorporates the text of
Guarantees                  agent, representative or employee of the  Company     Section 2.10 of the Existing
                            to make representations or guarantees  concerning     Declaration.
                            the Company, to be responsible for  the validity or
                            sufficiency of the Company or the  share
                            certificates, to change the terms or  conditions of
                            the Declaration or any Company  certificates, or to
                            bind the Company or its agents.
    

Miscellaneous
- -------------

Fiscal Year                 No comparable provision.                              Section 15.1 establishes the calendar
                                                                                  year as the Company's fiscal year,
                                                                                  unless otherwise required by law or  set
                                                                                  by resolution of the Trustees.


Checks                      No comparable provision.                              Section 15.2 authorizes the Trustees  to
                                                                                  establish signatory policies for  checks,
                                                                                  drafts, orders for payment of  money,
                                                                                  notes or other evidences of
                                                                                  indebtedness.


</TABLE>

455009.26
                                                           70

<PAGE>



                                           PROPOSAL 3 -- ELECTION OF TRUSTEES

     All of the  Company's  trustees  will be elected  at the Annual  Meeting to
serve until the next succeeding  annual meeting of shareholders  and until their
successors  are elected and shall have  qualified.  Martin L.  Edelman,  Gary R.
Garrabrant and John R. Klopp are currently members of the Board of Trustees. All
nominees,  if elected,  are expected to serve until the next  succeeding  annual
meeting of shareholders.

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

     The  election  to the  Board  of  Trustees  of each of the  seven  Nominees
identified  in this Proxy  Statement  will require the  affirmative  vote of the
holders  of a  majority  of the  shares of  Common  Stock  present  in person or
represented  by proxy at the Annual  Meeting  and  entitled  to vote  assuming a
question is present.  In tabulating the vote,  abstentions and broker  non-votes
will  be  disregarded.   The  Board  of  Trustees  unanimously  recommends  that
shareholders vote FOR the election to the Board of Trustees of each of the seven
Nominees identified below.


Nominees for Election as Trustees

     The  name,  age as  of June 12, 1997,  and  existing  or  expected  trustee
positions with the Company of each of the nominees for election as a trustee are
as follows:


              Name               Age           Position
              ----               ---           --------

Martin L. Edelman............... 56            Trustee (2)
Gary R. Garrabrant.............. 40            Trustee (1)(3)
Craig M. Hatkoff................ 43            Nominee for Trustee (3)
John R. Klopp................... 43            Trustee (1)(3)
Sheli Z. Rosenberg.............. 55            Nominee for Trustee (1)(3)
Lynne B. Sagalyn................ 49            Nominee for Trustee (2)
Samuel Zell..................... 55            Nominee for Trustee (4)

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

(1)  Expected to become a member of the  Compensation  Committee  following  the
     Annual Meeting.

(2)  Expected  to become a member of the Audit  Committee  following  the Annual
     Meeting.

(3)  Expected to become a member of the Executive Committee following the Annual
     Meeting.

(4)  Expected  to be  appointed  Chairman  of the  Board  following  the  Annual
     Meeting.

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

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


455009.26
                                       71

<PAGE>



     Gary R. Garrabrant.  Mr. Garrabrant has been a trustee of the Company since
January 2, 1997 and vice chairman of the Company since February 1997.  After the
Acquisition,  Mr.  Garrabrant  will resign as vice chairman of the Company.  Mr.
Garrabrant  has been a senior  vice  president  of EGI,  an owner,  manager  and
financier  of real estate and  corporations  since  January,  1996 and  managing
partner of EGI Capital  Markets,  L.L.C.  since September 1996. Prior to joining
EGI, he was a director of Sentinel Securities Corporation where he established a
real estate securities investment management operation.  In 1994, Mr. Garrabrant
co-founded   Genesis  Realty  Capital   Management,   a  money  management  firm
exclusively  focused on the equity and debt  securities  of public  real  estate
companies.  From 1989 to 1994, he was responsible for equity private  placements
and asset sales in the real estate  investment  banking  division of The Bankers
Trust Company. From 1981 to 1989 he was associated with Chemical Bank.

     Craig M. Hatkoff. After the Acquisition, Mr. Hatkoff will serve as the vice
chairman of the Company and chairman of the executive  committee of the Board of
Trustees.  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. Mr. Klopp has been a trustee of the Company since January 2,
1997 and chief executive  officer of the Company since February 1997.  After the
Acquisition,  Mr.  Klopp will also serve as vice  chairman of the  Company.  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 a portfolio of construction and permanent loans. He
is a director of Metropolis Realty Trust, Inc., a Manhattan office REIT.

     Sheli Z. Rosenberg. Ms. Rosenberg is the chief executive officer, president
and a  director  of  EGI.  She  is a  principal  of the  law  firm  Rosenberg  &
Liebentritt  P.C. for more than the past five years.  Ms.  Rosenberg  has been a
director of Jacor  Communications,  Inc., an owner of radio  stations since 1994
and has been the chairman of its board of directors  since  February  1996.  Ms.
Rosenberg is a director of:  Capsure  Holdings  Corp.,  a provider of surety and
fidelity  bonds in the  United  States  ("Capsure  Holdings");  Falcon  Building
Products,  Inc.,  a  manufacturer  and supplier of building  products;  American
Classic Voyages Co., an owner and operator of cruise lines ("American Classic");
Manufactured Home Communities, Inc., a real estate investment trust specializing
in the ownership and management of manufactured home communities ("MHC");  Sealy
Corporation,  a bedding manufacturer  ("Sealy");  Anixter  International Inc., a
provider of integrated  network and cabling  systems  ("Anixter"),  Quality Food
Centers, Inc. an owner and operator of supermarkets  ("Quality Food"), and Revco
D.S.,  Inc.  a  drugstore  chain  ("Revco").  She is also a  trustee  of  Equity
Residential   Properties  Trust,  a  REIT  specializing  in  the  ownership  and
management of multi-family  housing. 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.  Dr.  Lynne B.  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.

     Samuel  Zell.  Mr.  Zell is  chairman  of the  board of  directors  of EGI,
American  Classic  and  Anixter.  Mr.  Zell is  chairman  of the board and chief
executive officers of both Capsure Holdings and MHC. He is Chairman of the board
of trustees of Equity  Residential  Properties  Trust.  He is co-chairman of the
board of directors of Revco and is a director of Quality Food, Sealy, Charthouse
Enterprises,  Inc., an owner and operator of  restaurants,  Ramco Energy PLC, an
independent  oil company  based in the United  Kingdom,  and TeleTech  Holdings,
Inc., a provider of telephone and computer based customer care solutions.



455009.26
                                       72

<PAGE>




Board of Trustees

     The Board of Trustees is currently comprised of Messrs.  Edelman, Klopp and
Garrabrant and Frank A. Morrow, Elliot G. Steinberg, Juliana Bancroft and Arnold
E.  Brown.  The  Board of  Trustees  has  three  standing  committees,  an audit
committee,  a compensation  committee and a nominating committee which were each
comprised of Mr.  Steinberg and Ms.  Bancroft,  neither of whom is or has been a
salaried officer or employee of the Company.

     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.  The
compensation  committee  establishes the Company's general compensation policies
and  makes  recommendations  to the Board  regarding  compensation  and  benefit
arrangements for officers and other key managerial employees of the Company. The
nominating committee  establishes the qualifications for trustees and procedures
for identifying possible nominees, and nominates on behalf of the Board nominees
for election as trustee.  The Company does not have any policy or procedure  for
consideration of nominees recommended by shareholders of the Company.  Following
the Annual Meeting, the Board of Trustees will create an executive committee and
will disband the nominating committee.

     In April  1996,  the Board of  Trustees  created  the  Special  Transaction
Committee  to report to the full  board  with  respect  to the  Former  Parent's
efforts to sell its ownership interest in the Company.  The Special  Transaction
Committee  was  comprised  of Elliott G.  Steinberg  and Juliana  Bancroft.  See
"PROPOSAL 1 -- APPROVAL OF THE  INVESTMENT  -- Background of and Reasons for the
Proposal; Board of Trustees' Recommendations."

     During  1996,  the Board of  Trustees  held 12  meetings,  including  three
telephonic meetings.  The audit committee held one meeting in 1996. During 1996,
the compensation  committee held one meeting.  The nominating committee held two
meetings in 1996.  The Special  Transaction  Committee held 12 meetings in 1996.
During 1996,  each  trustee  attended at least 92 percent of the total number of
meetings  of the  Board and 100  percent  of the total  number  of  meetings  of
committees on which he or she served.

     Messrs.  Brown,  Morrow and Steinberg  and Ms.  Bancroft will not stand for
election at the Annual Meeting.


Compensation of Trustees

     Trustees  who  currently  are not  receiving  compensation  as  officers or
employees of the Company or any of its  subsidiaries are paid an annual retainer
fee of  $20,000,  meeting  fees of $1,000  for each  Board of  Trustees  meeting
attended  and $500 for each  committee  or  telephonic  meeting.  Mr.  Steinberg
received additional  compensation totaling $50,000 and $90,000 in 1995 and 1996,
respectively for consulting  services provided to the Company in connection with
the Company's review and consideration of alternative expansion opportunities.


Executive Officers

     Following the  consummation  of the Investment and the  Acquisition,  it is
expected that the Company will appoint additional executive officers,  including
a chief  financial  officer for which an  executive  search is  currently  being
conducted.




455009.26
                                       73

<PAGE>



Executive Compensation

     The  following  table  sets  forth  information  for  the  years  indicated
concerning the compensation awarded to, earned by or paid to the chief executive
officer of the Company for services  rendered in all  capacities  to the Company
and its subsidiaries during such period.  There were no other executive officers
earning over $100,000 of annual compensation from the Company.

<TABLE>
<CAPTION>

                                                Summary Compensation Table

                                                   Annual Compensation
- -----------------------------------------------------------------------------------------
                                                                              All Other
                                                                            Compensation
Name and Principal Position                  Year    Salary($)     Bonus($)      ($)
- ---------------------------                  ----    ---------     --------     ----
<S>                                          <C>      <C>            <C>         <C>
Frank A. Morrow(1)                           1996     $180,000       --          --
         Chairman of the Board and Chief     1995       72,000       --          --
         Executive Officer                   1994       64,000       --          --

</TABLE>

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

   
(1)  During 1994 and 1995,  Mr. Morrow was employed by the Former Parent and did
     not  receive any  compensation  directly  from the  Company.  Mr.  Morrow's
     compensation from the Former Parent was paid to his wholly owned consulting
     firm,  Frank  A.  Morrow  Associates  ("FAMA").  Pursuant  to an oral  cost
     allocation  agreement with the Former Parent,  certain services,  including
     Mr. Morrow's  services,  were shared by the Company with the Former Parent.
     Pursuant to this  agreement,  the Company  reimbursed the Former Parent for
     approximately  $72,000 and $64,000 of the  compensation  paid by the Former
     Parent to FAMA in 1995 and 1994,  respectively,  which amounts  represented
     the agreed-upon allocation of such costs. See "-- CERTAIN RELATIONSHIPS AND
     RELATED  TRANSACTIONS."  Mr.  Morrow was not employed by the Former  Parent
     after January [ ], 1996. The Company accrued  $180,000 as compensation  due
     to FAMA for 1996,  which amount was paid in the first quarter of 1997. FAMA
     is being paid $20,000 per month in 1997.

     The Company has not yet paid any compensation  (other than trustee fees) to
any of the persons who have been appointed  executive officers this year or will
be appointed executive officers following consummation of the Investment and the
Acquisition.  The Board of  Trustees  will  continue  to rely on a  compensation
committee  composed of a majority of non-employee  members to recommend the form
and amount of compensation to be paid to the executive  officers of the Company.
Following the Annual Meeting,  a new  compensation  committee will be appointed.
The Board of Trustees  expects that the  compensation  program for the Company's
executive  officers  will  change   significantly  as  the  Company  intends  to
appropriately  compensate  and provide  incentives to its new  management  team,
although except as described under "--Employment and Consulting  Agreements," no
new  compensation  has  been  proposed.  It is  anticipated  that  when  the new
compensation   committee  meets  to  determine  such   compensation   after  the
consummation of the Investment and the Acquisition,  the compensation  committee
will generally adhere to compensation policies which reflect the belief that (i)
the Company  must  attract and retain  individuals  of  outstanding  ability and
motivate  and  reward  such  individuals  for  sustained  performance,   (ii)  a
substantial portion of an executive's  compensation should be at risk based upon
the  executive's  performance  and that of the  Company and (iii)  within  these
parameters, levels of compensation should generally be in line with that offered
by  comparable  corporations.  On an  ongoing  basis,  the  type and  amount  of
compensation  to be  paid  by the  Company  to its  officers  will  be  entirely
discretionary and within the subjective judgment of the compensation committee.
    

     It is expected  that future  executive  compensation  will be  comprised of
three  elements:  annual base salary,  annual bonus  compensation  and long-term
incentive compensation.

     Messrs.  Klopp and Hatkoff will receive the salaries  established  by their
employment contracts, and the Board of Trustees expects that the other executive
officers will receive the salaries  established  by the  compensation  committee
commensurate  with prevailing  salaries for similar positions in other similarly
sized companies. The Board of Trustees

455009.26
                                       74

<PAGE>



expects  that  annual  salary  adjustments  will be made based on the  Company's
performance,  the  individual  executive's  contribution  to  that  performance,
prevailing salaries and changes in the cost of living.

     The Board of  Trustees'  goal 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.  The Board of  Trustees  expects  to  develop  programs
designed to meet such goals.

     The Company's long-term  incentive  compensation will be provided by grants
of share options under the Company's  Incentive  Share Plan. The Incentive Share
Plan  will be  administered  by the  compensation  committee  which the Board of
Trustees  expects will assess various  factors when  considering  option grants.
Such factors will include prevailing norms for the ratio of options  outstanding
to total shares outstanding,  the relative influence each executive officer will
have on building  shareholder value over the long term, and the amount,  vesting
and expiration dates of each executive officer's outstanding options.

     Section  162(m) of the Code, as amended,  and the  regulations  promulgated
thereunder  limit the federal income tax deductions of publicly traded companies
to the extent total  compensation paid to chief executive  officers and the four
other most highly compensated executive officers exceeds $1,000,000 in any year,
unless such  compensation  qualifies  as  "performance-based"  as defined in the
regulations.  Grants of share options under the Company's  Incentive  Share Plan
would qualify as performance-based compensation. The Board of Trustees currently
intends the  compensation  paid to its  executive  officers will comply with the
regulations  promulgated  under Section 162(m) so that compensation paid to such
officers will be deductible without limitation under Section 162(m). However, in
the future,  if, in the judgment of the Board of Trustees,  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
Board may adopt such a program.


Employment and Consulting Agreements

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

   
     If the employment of Mr. Klopp or Mr. Hatkoff is terminated  without cause,
with good reason or following a change of control, as those terms are defined in
the  employment  agreements,  the affected  employee  would be entitled to (i) a
severance  payment  equal to the greater of the amount  payable to such employee
over the remainder of the term of the employment agreement or an amount equal to
the aggregate base salary and cash incentive  bonus paid to the employee  during
the previous two years; (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  three  years  following  the  employee's
termination.  See "PROPOSAL 5 --APPROVAL OF THE 1997 LONG-TERM  INCENTIVE  SHARE
PLAN." 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 will enter into a consulting  agreement with Gary R. Garrabrant
upon consummation of the Investment.  The consulting  agreement will have a term
of one year and will provide for a consulting  fee of $150,000.  Pursuant to the
agreement, Mr. Garrabrant will provide consulting services including,  strategic
planning, identifying and

455009.26
                                       75

<PAGE>



negotiating mergers,  acquisitions,  joint ventures and strategic alliances, and
advising  as to  capital  structure  matters.  Pursuant  to the  agreement,  Mr.
Garrabrant will also be entitled to participate in the Company's Incentive Share
Plan.


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 New  York  Stock  Exchange.  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 and 4 and  amendments  thereto
furnished to the Company during 1996 and written  representation from certain of
the  trustees  and from the Former  Parent that no form is required to be filed,
the Company  believes that no trustee,  officer or beneficial owner of more than
10% of its  Common  Shares  failed to file on a timely  basis  reports  required
pursuant to Section  16(a) of the Exchange Act with respect to 1996 or any prior
fiscal year.  However,  John McMahan,  a former trustee of the Company,  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.

455009.26
                                       76

<PAGE>





Report on Executive Compensation1

     The compensation committee of the Board of Trustees establishes the general
compensation  policies of the Company and the  compensation  plans and  specific
compensation levels for executive officers,  subject to approval by the Board of
Trustees.  Following the  appointment  of new management in April 1994 after the
then incumbent  Board of Trustees was removed by the Former Parent,  the Company
did not  compensate  any officers  directly.  Rather  until  January  1996,  the
Company's executive  officers,  who were during such period also officers of the
Former Parent, were compensated pursuant to their employment agreements with the
Former  Parent.  The Company  and the Former  Parent  shared  such  compensation
expenses in proportion to their  respective net assets,  which  arrangement  was
terminated  in  January  1996.  See  "--  Certain   Relationships   and  Related
Transactions."  In 1996,  the Company  began  accruing  compensation  to be paid
directly to the wholly owned  consulting  firm of the Company's  chief executive
officer, Frank A. Morrow, the only executive officer of the Company.

     In  considering  Mr.  Morrow's  compensation,  the  compensation  committee
believes  it  appropriate  that  Mr.  Morrow's   compensation  be  tied  to  the
accomplishment  of the goals  established  by the board of  trustees to increase
shareholder  value. In late 1994 and 1995, the Company pursued  opportunities to
grow and improve the  profitability of its real property and mortgage  portfolio
(including  acquiring the hotel assets of the Former Parent).  When the proposed
transactions were deemed  impracticable,  the board of trustees  determined that
the Company should redeploy its current asset  portfolio into better  performing
assets. The compensation  committee believed that Mr. Morrow's  compensation for
1996 should be based on his performance in selling  portfolio assets in a timely
manner and for the highest  possible price and his cooperation  with the special
committee in identifying and consummating a transaction to maximize  shareholder
value.   The  compensation   committee   believed  that  these  goals  had  been
substantially  accomplished  or were in the  process  of being  accomplished  by
November 1996 and accordingly,  on November 14, 1996, the compensation committee
recommended to the board of trustees that Mr. Morrow's  compensation be fixed at
$20,000  per month  retroactive  to  January  1, 1996.  The board  approved  the
recommendation  subject to discussion  with a trustee who was not present during
that part of the  meeting.  Thereafter,  the board  determined  that Mr.  Morrow
should  be paid  $15,000  per  month for 1996 and  $20,000  per month  effective
January 1, 1997.  The $180,000  payable for 1996 was accrued on the books of the
Trust  for  1996  and was paid in March  1997  after  the sale of the  Company's
remaining two commercial properties.

                             Compensation Committee

                                Juliana Bancroft
                               Elliot G. Steinberg

                                Board of Trustees

                                 Frank A. Morrow
                                Juliana Bancroft
                                 Arnold E. Brown
                                Martin L. Edelman
                               Gary R. Garrabrant
                                  John R. Klopp
                              Elliott G. Steinberg

- --------

1    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 or the Exchange Act, whether
     made  before or after  the date  hereof  and  irrespective  of any  general
     incorporation language in any filing.

455009.26
                                       77

<PAGE>



Performance Graph

     Set forth below is a line graph comparing the yearly  percentage  change in
the cumulative  total  shareholder  return on California Real Estate  Investment
Trust ("CalREIT") Common Shares against the cumulative total return of companies
listed on the New York Stock  Exchange  and within the National  Association  of
Real Estate Investment Trusts ("NAREIT") Hybrid REIT group. The five-year period
compared  commences  January  1, 1992 and ends  December  31,  1996.  This graph
assumes that $100 was invested on January 1, 1992 in CalREIT and each of the two
indices, and that all cash distributions were reinvested. The Common Share price
performance  shown on the graph is not  necessarily  indicative  of future price
performance.

                Comparison of Five-Year Cumulative Total Returns

              CalREIT Common Shares, New York Stock Exchange Index

                           & NAREIT Hybrid REIT Index


                                [GRAPHIC OMITTED]




<TABLE>

                        Dec. 31, 1991    Dec. 31, 1992    Dec. 31, 1993    Dec. 31, 1994    Dec. 31, 1995    Dec. 31, 1996
- --------------------------------------------------------------------------------------------------------------------------
<S>                          <C>               <C>             <C>              <C>              <C>               <C>    
CalREIT                      $100.00           $124.60         $136.71          $110.06          $101.60           $186.26
NYSE Market Index            $100.00           $104.70         $118.88          $116.57          $151.15           $182.08
NAREIT Hybrid                $100.00           $116.59         $142.94          $146.94          $180.72           $233.77
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

     The  foregoing   price   performance   comparisons   shall  not  be  deemed
incorporated by reference by any general  statement  incorporating  by reference
this Proxy Statement into any filing under the Securities Act, or under the

455009.26
                                       78

<PAGE>



Exchange Act,  except to the extent that the Company  specifically  incorporates
this graph by  reference,  and shall not  otherwise  be deemed  filed under such
acts.

Security Ownership of Certain Beneficial Owners and Management

   
     The following table sets forth as of June 12, 1997 certain information with
respect to the  beneficial  ownership  of Common  Stock,  and the  voting  power
possessed  thereby (based on 9,137,535 Common Shares  outstanding on that date),
by (i) each person known to the Company to be the beneficial  owner of more than
5% of the outstanding  shares of each class of Common Stock,  (ii) each trustee,
nominee  for  trustee  and  named  executive  officer  of the  Company  who is a
beneficial  owner of any Common  Shares  and (iii) all  trustees,  nominees  for
trustee and  executive  officers  of the Company as a group,  and as adjusted at
that date to reflect the sale of the Class A Preferred Shares upon  consummation
of the Investment (assuming 12,267,658 Class A Preferred Shares are purchased by
Veqtor pursuant to the Investment Agreement).
    



<TABLE>
<CAPTION>

                                                        Common Shares                     Preferred Shares
                                   -------------------------------------------------  ------------------------
                                    Amount and Nature of      Amount and Nature of     Amount and Nature of
                                   Beneficial Ownership(1)   Beneficial Ownership(1)  Beneficial Ownership(1)
                                   Prior to the Investment    After the Investment      After the Investment
                                   -----------------------   ----------------------   ------------------------
                                                                                                                  Percent of
                                                                                                                 Total Voting
 Five Percent Shareholders,                     Percent of               Percent of               Percent of     Power After
Directors and Executive Officers      Number      Class        Number       Class       Number       Class      the Investment
- ---------------------------------- -----------  ----------   ----------  ----------   ----------  ------------  --------------

<S>                                <C>            <C>        <C>            <C>       <C>            <C>           <C> 
CalREIT Investors Limited          6,959,593(3)   76.2%             --       --             --        --            --
Partnership (2)
c/o Equity Group
Investments, Inc.
Two North Riverside Plaza,
7th Floor
Chicago, Illinois 60606

Veqtor Finance Company LLC (4)            --        --       6,959,593(3)   76.2%     12,267,658     100%           90%
c/o Victor Capital Group, L.P.
885 Third Avenue, 12th Floor
New York, New York 10022

Martin L. Edelman                         --        --              --       --             --        --            --

Gary R. Garrabrant (5)                    --        --              --       --             --        --            --

Craig M. Hatkoff                          --        --              --       --             --        --            --

John R. Klopp                             --        --              --       --             --        --            --

Sheli Z. Rosenberg (5)                    --        --              --       --             --        --            --

Lynne B. Sagalyn                          --        --              --       --             --        --            --

Samuel Zell                        6,959,593(6)   76.2%             --       --             --        --            --

All executive officers,                   --        --              --       --             --        --            --
trustees and nominees 
for trustees as a group
(7 persons)

</TABLE>

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

(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

455009.26
                                       79

<PAGE>



     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)  The general  partner of CRIL is Zell General  Partnership,  Inc.,  the sole
     stockholder of which is the Samuel Zell Revocable  Trust (the "SZRT").  Mr.
     Samuel Zell serves as the trustee of the SZRT.

(3)  Concurrently  with the  consummation of the Investment,  CRIL will sell its
     6,959,593 Common Shares to Veqtor.

(4)  John  R.  Klopp,  Craig  M.  Hatkoff  and  Samuel  Zell  collectively  will
     indirectly control the affairs of Veqtor.  Each of Messrs.  Hatkoff,  Klopp
     and Zell disclaim beneficial  ownership of the shares to be owned by Veqtor
     following consummation of the Investment.

(5)  Excludes  shares  held by CRIL,  in which Gary R.  Garrabrant  and Sheli Z.
     Rosenberg  hold  limited  partnership  interests.  Mr.  Garrabrant  and Ms.
     Rosenberg disclaim beneficial ownership of such shares.

(6)  Represents the shares owned by CRIL.


Certain Relationships and Related Transactions

     Pursuant to an oral  agreement  with 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
paid  or  accrued  as  a  payable  to  the  Former  Parent  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.

   
     The Company has entered into an interest  purchase  agreement,  dated as of
June , 1997,  with John R.  Klopp,  Craig M.  Hatkoff  and  Valentine  Wildove &
Company,  Inc.  with respect to the  Acquisition,  pursuant to which the Company
will  acquire  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
will  provide  for ten  semi-annual  principal  amortization  payments  in equal
installments.  Mr. Klopp, a trustee of the Company,  and Mr. Hatkoff,  a nominee
for  trustee  of the  Company,  will each  receive  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,  will  receive  $675,000  in
principal amount of the Acquisition Notes.

     The  closing of the  Acquisition  is  conditioned  upon the  closing of the
Investment and other customary closing conditions,  including, among others, (i)
the  absence  of  any  order,   injunction  or  decree  either   preventing  the
consummation  of the  Acquisition  or which is  reasonably  likely to materially
adversely affect the business,  properties or assets of Victor Capital, (ii) the
performance  by each of the  parties  of their  obligations  under the  interest
purchase agreement, and (iii) the accuracy of the representations and warranties
of the parties as of June __, 1997 and as of the closing date.
    

     The interest purchase agreement contains  representations and warranties of
the Company and the sellers  which are customary in  transactions  of this type,
including,  but not limited to, representations and warranties  concerning:  (a)
the organization of the Company, Victor Capital and its affiliates,  (b) the due
authorization,  execution,  delivery and enforceability of the interest purchase
agreement,  (c) the  capitalization and ownership of interests in Victor Capital
and its affiliates, (d) compliance with laws and regulations, (e) the receipt of
all consents or  approvals  required,  and the lack of  conflicts or  violations
under applicable  charter  documents,  instruments and laws, with respect to the
transactions contemplated by the interest purchase agreement, (f) the payment by
Victor Capital and its affiliates

455009.26
                                       80

<PAGE>



of  taxes,  (g)  the  absence  of  material  litigation,  (h) the  accuracy  and
completeness of Victor Capital's  consolidated  financial statements included in
this Proxy Statement, (i) the employees and employee benefit plans maintained by
Victor  Capital and its  affiliates,  (j) Victor  Capital's and its  affiliates'
material  contracts  and (k) the  absence of any  material  adverse  change with
respect  to the  business,  liabilities  and  assets of Victor  Capital  and its
affiliates since December 31, 1996.

     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 will continue  after the closing for a period of two
years.

     The  Company  has  agreed  to pay the  costs and  expenses  of the  parties
incurred in connection with the execution and delivery of the interest  purchase
agreement and the consummation of the Acquisition.

   
     In connection with their  consideration of the interest purchase agreement,
the Board of Trustees  engaged Coopers & Lybrand  Securities  L.L.C.  ("CLS") to
render a fairness  opinion to the Board of Trustees with respect to the fairness
to the Company of the proposed  Acquisition.  On May 23, 1997, CLS delivered its
written  opinion to the  Company's  Board of Trustees  (which  opinion  does not
evaluate the impact or  implications of the Proposals on the Company's or Victor
Capital's  financial  and  operating  performance  or the  market  value  of the
Company's debt and equity securities). The opinion of CLS states that, as of the
date of the opinion,  the consideration  paid in the Acquisition is fair, from a
financial point of view, to the Company. In approving the Acquisition, the Board
of Trustees  considered,  among other things,  (i) the  significant  real estate
investment  and  financing   background  and  experience  of  Victor   Capital's
management  team,  (ii) the  amount of the  purchase  price and its  payment  by
delivery of the  Company's  non-interest  bearing  five year note,  (iii) Victor
Capital's and its affiliates' historical performance and historical earnings and
(iv) the desire of the Board of Trustees to  eliminate  the  conflicts  that may
arise  if  Victor  Capital  continued  operating  as a sister  affiliate  of the
Company.
    

455009.26
                                       81

<PAGE>



               PROPOSAL 4 -- RATIFICATION OF INDEPENDENT AUDITORS

     The Board of Trustees of the  Company  has  appointed  Ernst & Young LLP as
independent  auditors of the Company  for the fiscal  year ending  December  31,
1997,  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 Ernst & Young LLP 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.  Ernst & Young LLP 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.  It is
not expected that the Company's current independent auditors,  Coopers & Lybrand
LLP will have a representative at the Annual Meeting.

     Shareholder  ratification  of the  appointment  of Ernst & Young LLP as the
Company's  independent  auditors is not required by the  Declaration of Trust or
otherwise. However, the Board of Trustees is submitting the appointment of Ernst
&  Young  LLP 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  Ernst & Young  LLP 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 most recent fiscal years ended  December 31, 1996,
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.






455009.26
                                       82

<PAGE>



   
        PROPOSAL 5-- APPROVAL OF THE 1997 LONG-TERM INCENTIVE SHARE 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  LONG-TERM  INCENTIVE  SHARE PLAN,  ATTACHED TO THIS PROXY
STATEMENT  AS ANNEX D. ALL  CAPITALIZED  TERMS WHICH ARE NOT DEFINED  HEREIN ARE
DEFINED IN THE PLAN.  SHAREHOLDERS  ARE URGED TO READ THE  ANNEXES TO THIS PROXY
STATEMENT IN THEIR ENTIRETY.

   
     On June [___],  1997, the Board of Trustees of the Company adopted the 1997
Long-Term  Incentive  Share Plan (the "Long-Term  Plan").  The Long-Term Plan is
effective  upon  shareholder  approval.  The Long-Term 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 Long-Term  Plan has been designed to comply with Section  162(m) of the
Code, which generally denies a tax deduction for annual  compensation  exceeding
$1,000,000  paid to the chief  executive  officer and the four other most highly
compensated officers of a public company ("Covered Employees"). Certain types of
compensation, including "performance-based compensation," are generally excluded
from this deduction  limit.  It is  contemplated  that all Awards made under the
Long-Term  Plan,  with the exception of the Share Unit Awards,  will  constitute
"performance-based  compensation"  under Section 162(m) of the Code.  Share Unit
Awards will count toward the annual $1,000,000  deduction limit. In an effort to
ensure  that  most  Awards  under the plan will  qualify  as  "performance-based
compensation,"  the  Long-Term  Plan is  being  submitted  to  shareholders  for
approval at the Annual  Meeting.  While the Company  believes that  compensation
payable  pursuant to the Long-Term Plan generally will be deductible for federal
income tax purposes,  under certain circumstances such as death,  disability and
change in control,  compensation  not qualified under Section 162(m) of the Code
may be payable  pursuant to the  provisions of the Long-Term  Plan. By approving
the Long-Term  Plan,  shareholders  will be approving,  among other things,  the
performance  measures,  eligibility  requirements and limits on Awards contained
therein.

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

     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,

455009.26
                                       83

<PAGE>



in the opinion of the Board or the Committee,  contribute  significantly  to the
growth and profitability of the Company and its Subsidiaries.

   
     Number of Shares.  The maximum number of shares that may be made subject of
Awards under the Long-Term Plan is 2,000,000. The maximum number of shares shall
be  reduced  by the  number  of shares  made the  subject  of  Awards  under the
Company's  1997  Non-Employee  Trustee Share Plan.  The maximum number of shares
that may be subject of Awards to any Eligible  Individual during the term of the
plan may not exceed  500,000  shares.  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.

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

Description of Awards

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

   
     Restricted Shares. The Long-Term Plan authorizes the Board or the Committee
to grant  Restricted  Shares to individuals  with such Periods of Restriction as
the Board or the Committee may designate. In the case of Covered Employees,  the
Board or the Committee shall also condition the vesting or lapse of such Periods
of Restriction upon the attainment of one or more Performance  Goals established
by the Board or the  Committee  within  the time  period  prescribed  by Section
162(m) of the Code. These Performance Goals must be based on the attainment,  by
the  Company  or  its  Subsidiaries,  of  certain  objective  and/or  subjective
performance measures, which may include one
    

455009.26
                                       84

<PAGE>



   
or more of the following:  total shareholder return, return on equity, return on
capital,  earnings per share,  cash flow per share,  market share,  share price,
revenues,  costs, net income, cash flow and retained earnings.  Such Performance
Goals may also be based upon the  attainment of specified  levels of performance
of the Company or one or more Subsidiaries  relative to the performance of other
corporations.  With respect to Covered Employees, all Performance Goals shall be
objective  performance goals satisfying the requirements for  "performance-based
compensation" within the meaning of the 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 Long-Term Plan
authorizes the Board or the Committee to grant Performance Units and Performance
Shares which may be earned if specified  long-term  corporate goals are achieved
over a period of time  selected by the Board or the  Committee  (a  "Performance
Period").  Prior to the grant of Performance  Units or Performance  Shares,  the
Board or the  Committee  must  establish the  Performance  Goals (from among the
performance measures described above relating to Restricted Shares) that must be
satisfied  before a  payout  of such  Awards  is made.  At the  conclusion  of a
particular  Performance  Period,  the Board or the Committee  will determine the
extent to which the Performance  Goals have been met. It will then determine the
applicable  percentage  (which may exceed 100%) to be applied to, and will apply
such  percentage to, the value of the  Performance  Units or Performance  Shares
awarded to determine the payout to be received by the Participant; provided that
no payout to a Covered  Employee  will be made  thereunder  except upon  written
certification  by the Board or the  Committee  that the  applicable  Performance
Goal(s) have been satisfied to a particular extent. As a result,  depending upon
the Company's  performance in relation to the  Performance  Goals, a Participant
may earn less or more than the number of Performance Shares or Performance Units
initially  awarded.  In addition,  to the extent that the value of a Performance
Unit or  Performance  Share is related to the  Common  Shares,  the value of any
payout will be dependent upon the changing value of the shares.  Payments may be
made in cash, Common Shares or a combination,  as determined by the Board or the
Committee.  With respect to Covered  Employees,  all  Performance  Goals will be
objective  performance goals satisfying the requirements for  "performance-based
compensation" within the meaning of Section 162(m)(4)(C) of the Code.

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

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

     Limits on Transferability  and  Exercisability.  No Award granted under the
Long-Term  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.

455009.26
                                       85

<PAGE>



     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 or the Committee 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  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 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 Long-Term 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 Long-Term Plan, the plan may not be amended without shareholder  approval to
the  extent  such  approval  is  required  by law or the  rules of a  securities
exchange on which the Company's Common Shares are listed.
    

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

   
     NQSOs and SARs.  Upon the grant of a NQSO  (with or  without  an SAR),  the
optionee  will not  recognize  any taxable  income and the  Company  will not be
required to record an expense. Upon the exercise of a NQSO or an SAR, the excess
of the fair market value of the shares acquired on the exercise of the NQSO over
the purchase price (the  "spread"),  or the  consideration  paid to the optionee
upon the  exercise  of the SAR,  will  constitute  compensation  taxable  to the
optionee  as ordinary  income.  In  determining  the amount of the spread or the
amount of  consideration  paid to the  optionee,  the fair  market  value of the
shares on the date of exercise is used,  except that  special  timing  rules may
apply in the case of an  optionee  subject to the six month  short-swing  profit
recovery  provisions  of Section  16(b) of the Exchange  Act.  The  Company,  in
computing its federal  income tax, will  generally be entitled to a deduction in
an amount equal to the  compensation  taxable to the  optionee in the  Company's
taxable  year in which the amount is  included  as income to the  optionee.  The
optionee's tax basis in an Award paid in Common Shares is equal to the amount of
ordinary income  recognized and the holding period commences as of the date that
income is  recognized.  Upon a subsequent  sale or exchange of the Common Shares
acquired,  the optionee will have capital gain or loss  (long-term or short-term
depending  upon  whether  the  shares  have  been  held for more  than one year)
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 or (ii) one year after the  transfer  of the  shares to the  optionee
(the "ISO Holding Period"),  the optionee will recognize  long-term capital gain
or loss, as the case may be,  measured by the difference  between the sale price
and the  exercise  price.  The Company is not  entitled to any tax  deduction by
reason of the grant or  exercise  of an ISO,  or by reason of a  disposition  of
shares  received upon exercise of an ISO if the ISO Holding Period is satisfied.
Different rules apply if the optionee  disposes of the shares acquired  pursuant
to the  exercise  of an ISO before the  expiration  of the ISO  Holding  Period.
Option grants for shares which are exercisable for the first time by an optionee
during  any  calendar  year  (under  all  plans of the  Company  and any  parent
corporation  or Subsidiary  of the  Company),  which have a fair market value in
excess of $100,000, shall be treated as options which are not ISO's, and will be
subject to the same tax treatment as the grant of NQSO's discussed above.


455009.26
                                       86

<PAGE>



   
     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 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 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  (long-term or short-term  depending  upon whether the
shares have been held for more than one year) 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  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  (long-term  or  short-term
depending  upon  whether  the  shares  have  been  held for more  than one year)
measured by the difference  between the amount  realized on the  disposition and
his or her tax basis in the shares.
    

     1997 Share Option Plan  Benefits.  Since Awards will be  considered  by the
Board  or the  Committee  following  consummation  of  the  Investment  and  the
Acquisition or, in the case of Messrs.  Hatkoff and Klopp are subject to further
negotiation,  future  Awards to executive  officers and employees of the Company
under the Long-Term Plan cannot be determined at this time.

   
     Vote  Required.  The  affirmative  vote of a majority of shares  present or
represented  at the Annual  Meeting and  entitled to vote thereon is required to
approve the Long-Term Plan with respect to Section 162(m) of the Code. Such vote
will also satisfy the  shareholder  approval  requirements of Section 422 of the
Code with respect to the grant of ISOs.
    

455009.26
                                       87

<PAGE>



   
          PROPOSAL 6 --APPROVAL OF THE NON-EMPLOYEE TRUSTEE SHARE 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 1997  NON-EMPLOYEE  TRUSTEE  SHARE PLAN,  ATTACHED TO THIS
PROXY STATEMENT AS ANNEX E. ALL  CAPITALIZED  TERMS WHICH ARE NOT DEFINED HEREIN
ARE  DEFINED  IN THE PLAN.  SHAREHOLDERS  ARE URGED TO READ THE  ANNEXES TO THIS
PROXY STATEMENT IN THEIR ENTIRETY.

   
     On June [___],  1997, the Board of Trustees of the Company adopted the 1997
Non-Employee  Trustee Share Plan (the "Trustee  Share Plan").  The Trustee Share
Plan will be effective upon shareholder approval. The Trustee Share Plan permits
the  grant  of  Nonqualified  Share  Option  (NQSO),  Restricted  Shares,  Share
Appreciation  Right (SAR),  Performance  Unit,  Performance Share and Share Unit
Awards.
    

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

     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.  The maximum number of shares that may be made subject of
Awards under the Trustee Share Plan is 2,000,000.  The maximum  number of shares
shall be reduced by the number of shares  made the  subject of awards  under the
Company's  1997  Long-Term  Incentive  Share  Plan.  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 Trustee
Share  Plan can be  divided  among the  various  types of  Awards  and among the
Participants as the Board  determines.  The shares are to be made available from
authorized  but  unissued  Company  Common  Shares or shares  reacquired  by the
Company in the open market. The maximum number of shares subject to Awards under
the  Trustee  Share  Plan  will  adjust  with  any  share   dividend  or  split,
recapitalization,   reclassification,   merger,  consolidation,  combination  or
exchange of shares or similar change to the Company's Common Shares.
    

Description of Awards

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

455009.26
                                       88

<PAGE>



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

   
     Restricted  Shares.  The Trustee Share Plan  authorizes  the Board to grant
Restricted  Shares to individuals  with such Periods of Restriction as the Board
may designate. Each grant of Restricted Shares will be evidenced by a Restricted
Share  Agreement  that shall  specify the Period of  Restriction,  the number of
Restricted  Shares  granted and such other  provisions  determined by the Board.
These  provisions may include  Performance  Goals that must be satisfied  before
payout of an Award is made. The  Performance  Goals may be objectively  based on
measures such as total shareholder return,  return on equity, return on capital,
earnings per share, cash flow per share,  market share,  share price,  revenues,
costs,  net income,  cash flow and retained  earnings,  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 Trustee Share
Plan  authorizes the Board to grant  Performance  Units and  Performance  Shares
which may be earned if specified  long-term  Company  goals are achieved  over a
period of time  selected  by the Board (a  "Performance  Period").  Prior to the
grant of Performance  Units or Performance  Shares,  the Board may establish the
Performance Goals (from among the performance  measures described above relating
to Restricted  Shares) that must be satisfied  before a payout of such Awards is
made.  At the  conclusion  of a particular  Performance  Period,  the Board will
determine the extent to which such Performance Goals have been met. It will then
determine the  applicable  percentage  (which may exceed 100%) to be applied to,
and will  apply  such  percentage  to,  the  value of the  Performance  Units or
Performance  Shares  awarded  to  determine  the  payout to be  received  by the
Participant.  As a result,  depending upon the Company's performance in relation
to the Performance Goals, a Participant may earn less or more than the number of
Performance Shares or Performance Units initially awarded.  In addition,  to the
extent that the value of a Performance  Share or Performance  Unit is related to
the Company's Common Shares,  the value of any payout will be dependent upon the
changing value of the Common Shares. Payments may be made in cash, Common Shares
or a combination as determined by the Board.

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

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


455009.26
                                       89

<PAGE>



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

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

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

   
     Amendment  and  Discontinuance.  The  Trustee  Share  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 Trustee
Share  Plan,  the plan may not be amended  without  shareholder  approval to the
extent such approval is required by law or the rules of a securities exchange on
which the Company's Common Shares are listed.
    

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

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


455009.26
                                       90

<PAGE>



   
     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
a compensation  expense to the Company.  The Company is generally  entitled to a
tax deduction for any ordinary income taxed to the  Participant  with respect to
the  shares.  The  Participant's  tax basis is equal to the  amount of  ordinary
income recognized and the 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  (long-term  or  short-term
depending  upon  whether  the  shares  have  been  held for more  than one year)
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 Stock 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  (long-term or short-term  depending upon whether
the shares  have been held for more than one year)  measured  by the  difference
between the amount  realized on the  disposition and his or her tax basis in the
shares.
    

     1997 Trustee Share Plan Benefits.  Awards under the Trustee Share Plan will
commence only after it has been approved by  shareholders at the Annual Meeting.
Since any Awards will be  considered  by the Board after the Annual  Meeting and
following the consummation of the Investment and the  Acquisition,  Awards under
the plan cannot be determined at this time.

   
     Vote Required.  The Board of Trustees determined to adopt the Trustee Share
Plan subject to  shareholder  approval at the Annual  Meeting.  Adoption of this
proposal  requires an  affirmative  vote of the  majority  of shares  present or
represented at the Annual Meeting and entitled to vote.
    


455009.26
                                       91

<PAGE>



   
                          DESCRIPTION OF CAPITAL SHARES

     As of the date hereof, the authorized capital shares of the Company consist
of the Common Shares and preferred shares of beneficial interests of the Company
issuable in classes or series,  of which 9,137,335  Common Shares are issued and
outstanding and no preferred shares are authorized, issued or outstanding.

     Following  approval of the  Restated  Declaration  and the  adoption by the
Board of Trustees of the Certificate of Designation,  the capital of the Company
will  consist of  preferred  shares of  beneficial  interests of the Company and
common  shares of  beneficial  interests  in the Company  issuable in classes or
series,  of  which  (i) up to  12,639,405  class A 9.5%  cumulative  convertible
preferred shares,  $1.00 par value, of beneficial  interests in the Company (the
"Class A Preferred  Shares") will be authorized,  (ii) up to 12,639,405  class B
9.5% cumulative  convertible  non-voting  preferred shares,  $1.00 par value, of
beneficial  interests  in the  Company  (the  "Class B  Preferred  Shares"  and,
together  with the Class A Preferred  Shares,  the  "Preferred  Shares") will be
authorized, (iii) the existing Common Shares of the Company will be redesignated
as class A common  shares,  $1.00 par  value,  of  beneficial  interests  in the
Company  (the  "Class A Common  Shares"),  of  which  up to  21,776,740  will be
authorized,  and  9,137,335  will be  issued  and  outstanding,  and  (iv) up to
21,776,740  class B common shares,  $1.00 par value, of beneficial  interests in
the Company (the "Class B Common Shares") will be authorized, none of which will
be  issued  and  outstanding.  The  Restated  Declaration  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 of
beneficial   interests  and  common  interests  from  time  to  time,  including
additional  Class A Common  Shares,  Class B Common  Shares,  Class A  Preferred
Shares  and  Class B  Preferred  Shares.  The  Certificate  of  Designation  and
Investment Agreement,  however,  provide that the approval of the holders of the
Preferred Shares is required in order to authorize, create or issue any class or
series  of  capital  shares of the  Company  other  than  "Junior  Shares"  (see
"--Preferred Shares -- Voting Rights"), or to issue any Class B Preferred Shares
other than upon the conversion of any Class A Preferred  Shares (see "PROPOSAL 1
- -- APPROVAL OF THE INVESTMENT -- The Investment Agreement").

     The following  summary  description of the capital shares of the Company is
qualified in its entirety by reference to the Certificate of Designation and the
Restated  Declaration,  a copy of each of which is annexed hereto as annex B and
annex C, respectively.

Common Shares

     Except as described  below or as required by law, all Class A Common Shares
and  Class B Common  Shares  are  identical  and  entitled  to the same  voting,
dividend,  liquidation  and other  rights.  Holders of Class A Common Shares and
Class B Common Shares are not entitled to preferences,  appraisals or preemptive
rights of any kind. No shareholder may demand that the Company redeem his or her
Class A Common Shares or Class B Common Shares.

     Dividends.  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  out of
funds legally  available for such purpose,  subject to the rights of the holders
of any series of preferred  shares. No dividends may be declared or paid in cash
or  property  on any  share of any  class of Class A Common  Shares  and Class B
Common Shares,  however,  unless simultaneously the same dividend is declared or
paid on each  share of the other  classes  of Class A Common  Shares and Class B
Common  Shares  except that if dividends are declared that are payable in common
shares, such dividends shall be payable at the same rate on each class or series
of Class A Common  Shares and Class B Common Shares and shall be payable only in
Class A Common  Shares to holders of Class A Common Shares and in Class B Common
Shares to holders of Class B Common Shares.

     Liquidation  Rights. In the event of the liquidation of the Company and the
distribution  of its assets,  after the payment in full or the setting apart for
payment to all  creditors  of the  Company of the amounts to which they shall be
entitled and subject to such preferential  amounts, if any, to which the holders
of preferred  shares at the time  outstanding  shall be entitled,  the remaining
assets of the Company available for payment and distribution to holders of Class
A Common Shares and Class B Common Shares shall, subject to any participating or
similar  rights of  preferred  shares at the time  outstanding,  be  distributed
ratably, in accordance with the number of Class A Common
    

                                      -92-
455009.26
                                                        92

<PAGE>



   
Shares and Class B Common  Shares held by each such  holder,  equally  among the
holders  of  Class A  Common  Shares  and  Class B  Common  Shares  at the  time
outstanding.

     Voting Rights.  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.

     Except as  otherwise  provided  by law and  subject to the  special  voting
rights of any outstanding  preferred shares, the approval of all matters brought
before  the  shareholders  requires  the  affirmative  vote of the  holders of a
majority  in voting  power of the voting  shares  (including  the Class A Common
Shares)  that are  present  in person or  represented  by proxy and  voting as a
single class.

     Conversion  Rights.  Each Class A Common Share is convertible at the option
of the holder  thereof at any time and from time to time into one fully paid and
nonassessable Class B Common Share and, subject to delivery of the certification
described  below,  each Class B Common Share is convertible at the option of the
holder  thereof  at any time  and from  time to time  into  one  fully  paid and
nonassessable Class A Common Share. If Class B Common Shares are to be converted
into Class A Common Shares, the holder of the Class B Common Shares must certify
to the Company that the shareholder either (a) will not, together with any other
person (other than the Company) who previously held voting shares of the Company
now held by the  shareholder,  upon the issuance of such Class A Common  Shares,
own more than 4.9% of any class of voting  shares of the  Company  or (b) is not
limited by the Bank  Holding  Company Act of 1956,  as amended,  to holding more
than 4.9% of any class or series of voting shares of the Company.


Preferred Shares

     General.  The Restated  Declaration  permits the Board of Trustees to issue
preferred  shares in one or more classes or series,  with such  rights,  powers,
preferences, privileges and restrictions as shall be stated and expressed in the
resolution or resolutions  providing for the issue thereof  adopted by the Board
of Trustees,  including,  but not limited to: (i) the distinctive designation of
such class or series, and the number of preferred shares of such class or series
authorized; (ii) the dividends payable with respect to such class or series, the
rates or basis for  determining  such  dividends,  and conditions and dates upon
which  such  dividends  shall  be  payable,  the  preferences,  if any,  of such
dividends  over, or the relation of such dividends to, the dividends  payable on
any other class or series of securities of the Company,  whether such  dividends
shall be noncumulative or cumulative, and, if cumulative, the date or dates from
which such dividends shall be cumulative; (iii) whether preferred shares of such
class or series  shall be  redeemable  at the option of the  Company or upon the
happening of a specified event, and, if redeemable,  whether for cash,  property
or rights,  including  securities of the Company, the times, prices or rates and
any adjustment and other terms and conditions of such redemption; (iv) the terms
and amount of any sinking, retirement or purchase fund provided for the purchase
or  redemption of preferred  shares of such class or series;  (v) whether or not
preferred  shares  of  such  class  or  series  shall  be  convertible  into  or
exchangeable for other  securities of the Company,  at the option of the Company
or of the holder of such  preferred  shares or both,  or upon the happening of a
specified event, and, if provision be made for such conversion or exchange,  the
terms,  prices,  rates,  adjustments and any other terms and conditions thereof;
(vi) the extent,  if any, to which the holders of the  preferred  shares of such
class or series  shall be  entitled  to vote with  respect  to the  election  of
Trustees or on other issues, including without limitation the extent, if any, to
which such  holders  shall be  entitled,  voting as a class or series or jointly
with other  classes or series,  to elect one or more Trustees upon the happening
of a specified  event or otherwise,  or entitled to multiple votes per preferred
share;  (vii) the  restrictions,  if any,  on the issue or reissue of  preferred
shares of such  class or  series or any other  classes  or  series;  (viii)  the
extent,  if any, to which the holders of the  preferred  shares of such class or
series shall be entitled to preemptive rights; (ix) the rights of the holders of
the preferred shares of such class or series upon the termination of the Company
or any distribution of its assets, including without limitation any preferential
amount payable upon such preferred shares or any other rights of holders of such
preferred shares in the event of the  liquidation,  dissolution or winding up of
the Company or the  distribution  of its assets;  and (x) the terms of any other
provisions  to be  applicable  to such  preferred  shares and such other powers,
preferences,  rights, limitations or restrictions as the Board of Trustees shall
determine.
    


                                      -93-
455009.26


<PAGE>



   
     In  connection  with the  Investment,  the Board of  Trustees  will adopt a
resolution which is set forth in the Certificate of Designation  attached hereto
as annex B providing for the creation of two classes of the Company's  preferred
shares, consisting of 12,639,405 Class A Preferred Shares and 12,639,405 Class B
Preferred  Shares.  In connection with the closing of the Investment  Agreement,
Veqtor  will  purchase  from  the  Company  up to  12,639,405  and no less  than
11,895,911 Class A Preferred Shares for a maximum aggregate purchase price of no
more than  approximately $34 million and no less than approximately $32 million,
based upon a per share purchase price of $2.69.

     Except as described  below or as required by law, both classes of Preferred
Shares are identical and entitled to the same voting, dividend,  liquidation and
other rights.

     Dividends.  Holders of the Preferred  Shares are entitled to receive,  when
and as  declared  by the  Board  of  Trustees,  out of funds  legally  available
therefor,  cash dividends per share at the rate of 9.5% per annum on $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. No dividends may be declared
or paid in cash or property on any  Preferred  Share unless  simultaneously  the
same  dividend is declared or paid on both  classes of Preferred  Shares  except
that if dividends  are declared  that are payable in Common  Shares or Preferred
Shares, such dividends shall be payable at the same rate on the Preferred Shares
and shall be payable only in Class A Common Shares and Class A Preferred  Shares
to holders of Class A Preferred  Shares and in Class B Common Shares and Class B
Preferred  Shares to holders of Class B Preferred  Shares.  The  Certificate  of
Designation  provides that,  unless all dividends and other amounts then accrued
with  respect to the  Preferred  Shares are paid in full,  the  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 the Company  (other than
payment in or in exchange for Junior Shares (as defined below)).

     Liquidation Preference.  In the event of the liquidation of the Company and
the distribution of its assets, the holders of the Preferred Shares are entitled
to  receive  out  of  assets  of  the  Company  available  for  distribution  to
shareholders,  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 shareholders,  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 Company.

     Voting Rights.  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  below,  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  holders of a majority  of the  outstanding  Preferred  Shares,  voting
together as a single  class,  but voting  together as a separate  class from the
Common Shares,  have, with certain limited exceptions,  the right to approve any
merger,  consolidation or transfer of all or substantially  all of the assets of
the Company.

     In  addition,  the  affirmative  vote of the  holders of a majority  of the
outstanding  Preferred  Shares,  voting  together as a single class,  but voting
together  as a separate  class from the Common  Shares,  is required in order to
amend,  alter  or  repeal  any  provision  of the  Certificate  of  Designation;
authorize,  create or issue any class or series of capital shares of the Company
(other than Junior Shares);  and incur any indebtedness if the Company's debt to
equity ratio would exceed 5:1.  "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  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 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  Preferred  Shares  shall be
entitled to receive out of assets of the Company  available for  distribution to
shareholders,  the liquidation  preference with respect to the Preferred  Shares
and any accrued and unpaid dividends thereon before
    

                                      -94-
455009.26


<PAGE>



   
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
Preferred Shares have theretofore been redeemed or converted.

     Conversion Right. Each Class A Preferred Share is 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 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 at any time
and  from  time to time in  whole or in part  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.  If  Class B  Preferred  shares  are to be
converted  into Class A  Preferred  shares,  the holder of the Class B Preferred
Shares must  certify to the Company  that the  shareholder  either (a) will not,
together  with any other person  (other than the Company)  who  previously  held
voting shares of the Company now held by the  shareholder,  upon the issuance of
such Class A Preferred Shares,  own more than 4.9% of any class of voting shares
of the Company or (b) is not limited by the Bank Holding Company Act of 1956, as
amended,  to holding  more than 4.9% of any class or series of voting  shares of
the Company.  Initially,  the "Conversion Price" will be equal to $2.69, but the
Conversion  Price  will be  adjusted  to  provide  the  holders  of the  Class A
Preferred Shares with customary anti-dilution  protection,  including protection
for the issuance of additional shares at a price less than $2.69 per share.

     If Class B  Preferred  Shares are to be  converted  into Class A  Preferred
Shares,  in connection with any conversion,  the shareholder must certify to the
Company that the shareholder either (a) will not, together with any other person
(other than the Company) who  previously  held voting  shares of the Company now
held by the shareholder, upon the issuance of such Class A Preferred Shares, own
more  than  4.9% of any class of  voting  shares  of the  Company  or (b) is not
limited by the Bank  Holding  Company Act of 1956,  as amended,  to holding more
than 4.9% of any class or series of voting shares of the Company.
    

                                      -95-
455009.26


<PAGE>



   
                        FEDERAL INCOME TAX CONSIDERATIONS

     The following  discussion  sets forth  material  federal income tax matters
relevant to the Company after  consummation of the Investment and implementation
of the  proposed  new  business  plan.  This  discussion  is based on the  Code,
applicable Treasury regulations thereunder, administrative rulings, practice and
procedures and judicial  authority on the date of this Proxy  Statement,  all of
which are subject to change, which changes could be applied retroactively.  This
discussion is for general information only.
    

     Termination  of REIT Status.  The new business plan  contemplates  that the
Company will grow through a combination  of leverage and a retention of all or a
substantial  portion of the earnings of the Company.  Accordingly,  for this and
other  reasons,  the  Company  will not be able to comply  with the real  estate
investment  trust  ("REIT")  requirement  that it distribute at least 95% of its
REIT taxable income, and, therefore,  the Company anticipates that its status as
a REIT will terminate,  effective for 1997. Accordingly, the Company anticipates
that it will be treated as a corporation for federal, state and local income tax
purposes,  and that it will be subject to federal, state and local income tax on
its taxable  income.  The  discussion  that follows  assumes that the  Company's
status as a REIT will  terminate for 1997, and that the Company will be taxed as
a corporation for 1997 and future years.

     Consequences of  Distributions  from a Company Not Taxable as a REIT. It is
anticipated  that  the  Company  will  not  qualify  as a REIT  during  1997  or
thereafter.  As a  consequence,  the Company  will be subject to federal  income
taxes on taxable  income earned during 1997 and thereafter and will no longer be
entitled to a deduction for any dividends paid to shareholders. In addition, the
Company will not be subject to the required  distribution  rules  applicable  to
REITs.  Corporate  shareholders that satisfy certain holding period requirements
will be entitled to a dividends  received  deduction  on  dividends  paid out of
current or accumulated  earnings and profits.  The Company,  however,  generally
does not  intend to pay  dividends  on its  Common  Shares  for the  foreseeable
future.

     Distributions.  The  Company  expects  to pay  dividends  on its  Preferred
Shares, although it does not anticipate making any distributions with respect to
its Common Shares.  Any  distributions  will be treated as dividends for federal
income tax  purposes  to the  extent of the  Company's  current  or  accumulated
earnings and profits, and as such, will be eligible for any applicable dividends
received  deduction for corporate  shareholders  and will be treated as ordinary
dividend income for other shareholders.

     Utilization  of  Net  Operating  Losses  and  Capital  Loss  Carry-forward.
Generally, a corporation is allowed to carry its net operating losses back three
years and forward up to 15 years following the taxable year in which such losses
arose.  A net  operating  loss from a year in which an entity  was a REIT can be
carried  forward but cannot be carried  back,  and losses from years in which an
entity is not a REIT cannot be carried back to a year in which it was a REIT.

     A corporation  is generally able to utilize a net operating loss that arose
in a year in which it qualified  as a REIT in a  subsequent  year in which it no
longer  qualified as a REIT.  Accordingly,  the Company will not be prevented by
the net operating loss rules from using its net operating  losses solely because
its operations and assets will no longer allow for qualification as a REIT.

     The Company is entitled to carry any net long term capital  losses  forward
up to five years following the taxable year in which such losses arose.  Capital
losses can only be offset against capital gains and not against ordinary income.

     Limitations on Net Operating Losses.  The ability of the Company to utilize
net operating  losses ("NOLs") has been restricted under Section 382 of the Code
as a result of the  "ownership  changes"  that have  occurred and may be further
restricted as a result of the  ownership  change that will occur with respect to
the  Company  as  a  result  of  the  Investment.  Code  Section  382  limits  a
corporation's  ability to use its net operating  losses when certain  changes in
the ownership of the corporation's  shares occur within a three year period. The
limitation on the  utilization of NOLs also applies to any net unrealized  built
in losses of the  Company.  An  ownership  change  occurred  with respect to the
Company in October 1994 as a result of an  ownership  change with respect to the
Company's Former Parent,  and a second ownership change occurred in January 1997
as a result of CRIL's  acquisition  of the  ownership  interest  from the Former
Parent.  The Investment is expected to result in another  ownership  change with
respect to the Company

                                      -96-
455009.26

<PAGE>



under Code Section 382 for purposes of  limitations  on the use of the Company's
net operating loss and capital loss Carry-forward ("Loss Carry-forward").

     As of December 31, 1996, the Company had approximately  $17,631,000 million
of Loss  Carry-forward  for  Federal  income  tax  purposes.  The  amount of the
Company's  annual  taxable  income  which may be  offset  by Loss  Carry-forward
generally  will be  limited  as a result  of an  ownership  change  to an amount
determined by multiplying  the value of the Company at the time of the ownership
change  (not  including  the  Investment)  by the  "long-term  tax exempt  rate"
published monthly by the Treasury Department. The limitations resulting from the
October 1994 and January 1997 ownership  changes can be reduced by the ownership
change that will occur as a result of the Investment, but cannot be increased by
that transaction. For this purpose, the value of the Company on January 3, 1997,
based on the number of shares  outstanding  (9,137,335) and the closing price of
the Company's common shares ($2 3/4) on January 2, 1997, was  approximately  $25
million and the long-term tax exempt rate, as of January 3, 1997, was 5.60%. The
value of the  Company  based on the  purchase  price  paid in the  January  1997
ownership change was approximately $26.6 million.  Accordingly, the January 1997
ownership  change is  expected to result in a  limitation  on the amount of Loss
Carry-forward  that may be used to offset the taxable income of the Company,  if
any, in an amount equal to  approximately  $1.5 million per year.  The ownership
change that is expected to occur as a result of the  Investment  may result in a
lower, but not a higher limitation.  The actual amount of the limitation imposed
by Code  Section  382 may  vary,  depending  upon the  actual  data  used in the
foregoing  calculations,  which  will be made  as of the  effective  date of the
change in the  Company's  ownership.  The Loss  Carry-forward  that  consist  of
capital  losses will be useable  only to the extent that the Company  recognizes
capital gains.

     In  addition  to this  limitation,  if the Company  does not  continue  its
business  enterprise  within  the  meaning of Code  Section  382(c) at all times
during the two-year period  beginning on the date of the Closing,  the amount of
Loss Carry-forward and built-in losses that may be used to offset taxable income
will, subject to certain  exceptions,  be reduced to zero, and the net operating
loss limitation may also be reduced if the Company has substantial  non-business
assets. The Company's business activities during 1995 and 1996 included both the
ownership of real estate, and the ownership of mortgages secured by real estate.
The  Company  intends to  continue  the  business  of  ownership  of real estate
mortgages,  and believes that this  business  activity will satisfy the business
continuity  requirement,  and  allow it to  satisfy  the other  requirements  of
Section 382, although there can be no assurance that it will do so.

     Alternative  Minimum  Tax.  For  alternative  minimum  tax  purposes,   net
operating  losses can be used to offset only 90 percent of  alternative  minimum
taxable income  ("AMTI").  Thus, to the extent that the net operating  losses of
the Company are used to offset regular taxable income,  alternative  minimum tax
will  still be  required  to be paid on 10  percent  of AMTI at the  alternative
minimum tax rate of 20 percent. In addition,  if the Code Section 382 limitation
were  triggered,  the amount of NOLs that could be used to offset  AMTI would be
subject to limitations  similar to those described above for utilization of NOLs
to offset income subject to the regular income tax.

     Personal   Holding  Company  Status.   Following  the  Investment,   it  is
anticipated  that more than 50% of the equity  ownership  of the Company will be
held, directly or indirectly, by five or fewer individuals, with the result that
the Company will meet the share  ownership test of the personal  holding company
rules of Code Section  542(a)(2).  In that event,  if the Company also satisfied
the adjusted ordinary gross income  requirement of Code Section  542(a)(1),  the
Company would be treated as a personal  holding  company for federal  income tax
purposes,  and  would  be  subject  to an  additional  tax on its  undistributed
personal holding company income.  Such undistributed  personal holding income is
taxed at a rate of 39.6% A  corporation  that  receives  most of its income from
interest would generally satisfy the adjusted ordinary gross income requirement.
However,  the personal  holding company rules contain an exception for a lending
or  finance  company  that  satisfies  the  tests  established  in Code  Section
542(c)(6).  The requirements  for  qualification as a lending or finance company
are complex,  and although the Company will endeavor to operate in a manner that
enables it so to qualify,  there can be no assurances that it will be able to do
so.

     Shareholders  should consult their own tax advisors as to the effect of the
Investment  and the  adoption  of the other  proposals  described  in this Proxy
Statement under applicable state or local tax laws.



                                      -97-
455009.26

<PAGE>



                              SHAREHOLDER PROPOSALS


     Under the rules and  regulations  of the Commission as currently in effect,
any holder of at least  $1,000 in market  value of Common  Shares who desires to
have a proposal  presented in the Company's proxy material for use in connection
with the annual  meeting of  shareholders  to be held in 1998 must transmit that
proposal (along with his or her name, address,  the number of Common Shares that
he or she  holds of record or  beneficially,  the dates on which the  securities
were acquired and  documentary  support for a claim of beneficial  ownership) in
writing to the Company at 131 Stewart  Street #200,  San  Francisco,  California
94105.  Proposals  of  shareholders  intended to be presented at the next annual
meeting of  shareholders  must be received by the Company not later than January
15, 1998.

     Shareholders  desiring to have  proposals  submitted for  consideration  at
future  meetings of the  shareholders  should consult the  applicable  rules and
regulations  of the  Commission  with respect to such  proposals,  including the
permissible  number and length of proposals and other  matters  governed by such
rules and regulations.


                                    By order of the Board of Trustees


                                    FRANK A. MORROW
                                    Chairman of the Board



June __, 1997



                                      -98-
455009.26

<PAGE>



                          INDEX TO FINANCIAL STATEMENTS


       YEAR ENDED DECEMBER 31, 1996 AND THREE MONTHS ENDED MARCH 31, 1997


                                                                           Page


INDEPENDENT AUDITORS' REPORT................................................F-2

INDEPENDENT ACCOUNTANTS' REPORT.............................................F-3

COMBINED BALANCE SHEETS - DECEMBER 31, 1996 AND 1995
      AND MARCH 31, 1997....................................................F-4

COMBINED STATEMENTS OF INCOME FOR THE YEARS ENDED
      DECEMBER 31, 1996, 1995 AND 1994
      AND THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996 ...................F-5

   
COMBINED STATEMENTS OF CHANGES IN PARTNERS' AND MEMBERS'
      CAPITAL (DEFICIENCY) FOR THE YEARS ENDED
      DECEMBER 31, 1996, 1995 AND 1994
      AND THE THREE MONTHS ENDED MARCH 31, 1997  ...........................F-6
    

COMBINED STATEMENTS OF CASH FLOWS FOR THE
      YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
      AND THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996  ..................F-7

NOTES TO COMBINED FINANCIAL STATEMENTS .....................................F-9




455009.26
                                       F-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 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
    




455009.26
                                       F-2

<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 March 31, 1997
and the related combined statements of income, changes in partners' and members'
capital  (deficiency),  and cash flows for the three  months  then ended and the
combined  statements  of income and cash flows for the three  months ended March
31, 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
April 21, 1997



455009.26
                                       F-3

<PAGE>




<TABLE>
<CAPTION>


                                 VICTOR CAPITAL GROUP, L.P.
                              (A DELAWARE LIMITED PARTNERSHIP)
                                       AND AFFILIATES

                                   COMBINED BALANCE SHEETS


   
                                                                          DECEMBER 31,               MARCH 31,
                                                                 ------------------------------    ------------
    ASSETS                                                          1996               1995            1997
    ------                                                          ----               ----            ----
                                                                                                    (UNAUDITED)
<S>                                                              <C>                <C>            <C>  
CURRENT ASSETS:
    Cash and cash equivalents (Note 2(c))                        $1,056,048         $1,258,429     $1,150,282
    Investment in available for sale securities (Note 2(d))           8,400              8,400          8,400
    Investment in unregistered securities (Note 2(e))                   --             124,250            --
    Accounts receivable (Note 2(i))                                 563,602            900,000        520,955
    Expense reimbursement receivable                                 30,294             85,727         26,550
    Due from partner (Note 4)                                        24,000            159,000            --
    Sundry                                                           16,701              5,405         26,266
                                                                 ----------         ----------     ----------
         TOTAL CURRENT ASSETS                                     1,699,045          2,541,211      1,732,453
    

DEFERRED COSTS (Note 2(j))                                          106,110                --             --

PROPERTY AND EQUIPMENT - NET (Notes 2(g) and 3)                      90,071            107,840         99,584

SECURITY DEPOSITS                                                     3,220              3,110          3,220
                                                                 ----------         ----------     ----------

         TOTAL ASSETS                                            $1,898,446         $2,652,161     $1,835,257
                                                                 ==========         ==========     ==========

LIABILITIES AND PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY)

CURRENT LIABILITIES:
    Accounts payable and accrued liabilities                     $  173,511         $   78,979     $  154,592
    Bonuses payable - discretionary (Note 5)                      1,441,500          1,206,000            --
    Accrued local business taxes                                     27,845             48,869         63,745
    Unearned revenue (Note 2(b))                                     19,739                --          19,739
    Due to partners (Note 6)                                            --                 --         725,000
                                                                 ----------         ----------     ----------
         TOTAL LIABILITIES                                        1,662,595          1,333,848        963,076

COMMITMENTS AND CONTINGENCIES (Note 9)

PARTNERS' AND MEMBERS' CAPITAL                                      235,851          1,318,313        872,181
(DEFICIENCY)                                                     ----------         ----------     ----------

TOTAL LIABILITIES AND PARTNERS' AND
MEMBERS'  CAPITAL (DEFICIENCY)                                   $1,898,446         $2,652,161     $1,835,257
                                                                 ==========         ==========     ==========

</TABLE>


             The accompanying notes to combined financial statements
                   are an integral part of these statements.



455009.26
                                       F-4

<PAGE>



<TABLE>
<CAPTION>


                                                         VICTOR CAPITAL GROUP, L.P.
                                                      (A DELAWARE LIMITED PARTNERSHIP)
                                                               AND AFFILIATES

                                                        COMBINED STATEMENTS OF INCOME


                                                       YEARS ENDED DECEMBER 31,                   THREE MONTHS ENDED MARCH 31,
                                                       -----------------------                    ----------------------------
                                                    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        $1,624,314        $1,652,329
    Investment income                               70,126          23,627         31,174             4,622             9,615
    Gain on sale of securities                         --              518          3,263               --                --
    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         1,628,936         1,661,944
EXPENSES:
    Employee salaries                           $1,164,897      $1,294,416     $1,265,384          $373,788          $287,182
    Discretionary employee bonuses (Note 5)      1,441,500       1,206,000      1,247,000               --                --
    Payroll taxes                                  103,504         101,013        100,122            54,799            50,090
    Employee benefits                              123,146         112,420         96,004            31,957            28,986
    Management fees (Note 8)                       860,573         836,560        821,000           218,913           215,143
    Rent expense (Note 9)                          292,309         261,917        125,143            73,384            66,739
    Telephone                                       61,439          62,139         39,259            16,503            12,215
    Insurance                                       15,828          30,927         36,594             8,165             7,531
    Stationery, printing and supplies               31,483          46,960         26,663            16,803             5,136
    Local travel and transportation                  7,531           8,532         12,711             2,039               877
    Postage                                          7,702           7,775          3,317             3,065             1,609
    Travel and entertainment                        49,147          76,364         51,535            20,436             7,954
    Messenger/courier                                2,909           2,987          2,764             1,105             1,129
    Payments to subcontractors                      40,450         168,553        325,434            31,610            12,125
    Public relations                                24,010          25,236         25,122             6,000             6,000
    Dues and subscriptions                          10,623          11,814         12,257             2,830             6,002
    Miscellaneous                                   33,614          34,785         29,343             9,156             3,675
    Contributions                                   29,315           8,545          6,575             6,050               525
    Professional fees                               67,804          79,647        119,259            67,136            11,964
    Local business taxes                           143,642          97,620         21,462            35,900            43,700
    Advertising                                     52,076          33,151          9,117               --              2,365
    Bad debt expense                                   --              --           8,581               --                --
    Information system expense                      22,299          31,832         16,189             1,984             4,538
    Depreciation                                    44,004          49,638         43,529            10,983            11,001
    Interest expense (Note 7)                        --             30,852         64,459             --                  --
                                                ----------      ----------     ----------       -----------        ----------
         TOTAL EXPENSES                          4,629,805       4,619,683      4,508,823           992,606           786,486
                                                ----------      ----------     ----------       -----------        ----------
NET INCOME BEFORE EXTRAORDINARY
ITEM                                             2,642,942       1,412,232        723,054           636,330           875,458
EXTRAORDINARY ITEM - Gain on
extinguishment of debt (Note 7)                     --             181,319         --                 --                --
                                                ----------      ----------     ----------       -----------        ----------
NET INCOME                                      $2,642,942      $1,593,551     $  723,054       $   636,330        $  875,458
                                                ==========      ===========    ==========       ===========        ==========

</TABLE>

         The accompanying notes to combined financial statements are an
                       integral part of these statements.



455009.26
                                       F-5

<PAGE>





   
                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES


        COMBINED STATEMENTS OF CHANGES IN PARTNERS' AND MEMBERS' CAPITAL
                                  (DEFICIENCY)
            FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994 AND
                      THE THREE MONTHS ENDED MARCH 31, 1997



PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY) - 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) - 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 - 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) - DECEMBER 31, 1996         235,851
Net income for the three months ended March 31, 1997  (Unaudited)       636,330
                                                                      ---------
PARTNERS' AND MEMBERS' CAPITAL (DEFICIENCY) - MARCH 31, 1997          $ 872,181
(UNAUDITED)                                                           =========
    






           The accompanying notes to combined financial statements are
                     an integral part of these statements.



455009.26
                                       F-6

<PAGE>

<TABLE>
<CAPTION>
                                                         VICTOR CAPITAL GROUP, L.P.
                                                      (A DELAWARE LIMITED PARTNERSHIP)
                                                               AND AFFILIATES

                                                      COMBINED STATEMENTS OF CASH FLOWS


                                                              YEARS ENDED DECEMBER 31,                THREE MONTHS ENDED
                                                              ------------------------                MARCH 31,
                                                                                                      -------------------------
                                                           1996            1995           1994           1997         1996
                                                          ------          ------         ------         ------       -----
                                                                                                            (UNAUDITED)
<S>                                                     <C>             <C>           <C>             <C>           <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
        Net income                                      $2,642,942      $1,593,551    $  723,054      $  636,330    $  875,458
                                                        ----------      ----------    ----------      ----------    ----------
  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          10,983        11,001
           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)         42,647       667,164
           Expense reimbursement receivable                 55,433          21,884       (50,538)          3,744        59,401
           Prepaid local business taxes                         --          12,691       (12,691)            --           --
           Sundry                                          (11,296)         (5,405)       11,036          (9,565)        1,904
           Security deposits                                  (110)         11,590       (12,313)            --         (5,000)
  (Decrease) increase in:
           Accounts payable and accrued liabilities         94,532           8,372        (1,681)        (18,919)       49,355
           Bonuses payable - discretionary                 235,500         284,000       922,000      (1,441,500)   (1,206,000)
           Accrued local business taxes                    (21,024)         48,869           --           35,900        43,700
           Unearned revenue                                 19,739             --            --              --           --
           Accrued interest due to affiliate                   --           30,852         4,402             --           --
                                                         ---------      ----------    ----------      ----------    ----------
                    Total adjustments                     (259,409)       (118,197)      609,403      (1,376,710)     (378,475)
                                                         ---------      ----------    ----------      ----------    ----------
NET CASH PROVIDED BY (USED IN ) OPERATING
ACTIVITIES                                               2,383,533       1,475,354     1,332,457        (740,380)      496,983
                                                         ---------      ----------    ----------      ----------    ----------
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)        (20,496       (16,970)
    Proceeds from the sale of securities                   386,835             --            --              --           --
    Proceeds from disposal of property and equipment          --             4,256           --              --           --
                                                         ---------      ----------    ----------      ----------    ----------
NET CASH PROVIDED BY (USED IN) INVESTING                   389,490        (167,109)     (107,524)        109,614       139,530
                                                         ---------      ----------    ----------      ----------    ----------
ACTIVITIES

Subtotal (carried forward)                               2,773,023       1,308,245     1,224,933       (630,766)      636,513


</TABLE>

             The accompanying notes to combined financial statements
                   are an integral part of these statements.




455009.26
                                       F-7

<PAGE>

<TABLE>
<CAPTION>

                                                         VICTOR CAPITAL GROUP, L.P.
                                                      (A DELAWARE LIMITED PARTNERSHIP)
                                                               AND AFFILIATES

                                                      COMBINED STATEMENTS OF CASH FLOWS

                                                             YEARS ENDED DECEMBER 31,                        THREE MONTHS
                                                                                                           ENDED MARCH 31,
                                                  -----------------------------------------------   ------------------------------
                                                                                                             (UNAUDITED)
                                                       1996            1995            1994              1997           1996
                                                       ----            ----            ----              ----           ----
<S>                                                   <C>              <C>             <C>             <C>              <C>       
Subtotal (brought forward)                            $2,773,023       $1,308,245      $1,224,933      $ (630,766)      $  636,513
                                                      ----------       ----------      ----------      ----------       ----------
CASH FLOWS FROM FINANCING
ACTIVITIES:
       Contributions from partners                           --           282,883             --               --              --
       Distributions to partners and members         (2,975,404)        (336,038)     (1,833,309)              --        (900,000)
       Payment of note payable due affiliate                 --         (500,000)             --               --              --
       Increase in note payable due affiliate                --               --           60,057              --              --
       Due to partners                                    --              --              --               725,000             --
                                                  ---------------  -------------- ----------------     -----------    -----------
NET CASH PROVIDED BY (USED IN)
FINANCING ACTIVITIES                                 (2,975,404)        (553,155)     (1,773,252)          725,000       (900,000)
                                                     -----------       ----------     -----------       ----------     ----------
NET INCREASE (DECREASE) IN CASH AND                                                                               
CASH EQUIVALENTS                                       (202,381)          755,090       (548,319)           94,234       (263,487)
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 -
   END OF PERIOD                                      $1,056,048       $1,258,429      $  503,339       $1,150,282      $  994,942
                                                      ==========       ==========      ==========       ==========      ==========
NONCASH FINANCING ACTIVITIES:
     Unregistered securities distributed to           $  750,000   $      --       $      --         $     --        $     --
     partners                                         ==========   ==============  ==============    =============   ========
SUPPLEMENTAL DISCLOSURE OF CASH
FLOW INFORMATION:
     Cash paid during the period for interest      $       --          $    2,214   $      --        $     --        $     --
                                                   =============       ==========   =============    =============   ========


 The accompanying notes to combined financial statements are an integral part of these statements.
</TABLE>



455009.26
                                                                  F-8

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                     NOTES TO COMBINED FINANCIAL STATEMENTS
              (INFORMATION AT MARCH 31, 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 three months  (unaudited)  ended March 31,  1997,  the
                  Partnership  did not  make  any  additional  distributions  to
                  Valentine Wildove & Company, Inc.

                  Victor  Asset  Management  Partners,   L.L.C.,  VP  Metropolis
                  Services,  L.L.C. and 970 Management,  LLC  (collectively  the
                  "Affiliates")  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
                  entities.  Each  affiliate  was  organized  for the purpose of
                  providing asset management and advisory  services  relating to
                  various mortgage pools and/or real estate  properties.  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  and  970
                  Management, LLC was organized in New York State during 1996.
    



455009.26
                                                        F-9

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                     NOTES TO COMBINED FINANCIAL STATEMENTS
              (INFORMATION AT MARCH 31, 1997 AND 1996 IS UNAUDITED)

   
NOTE 1 -          ORGANIZATION (continued)
                  ------------

                  Profits,  losses and distributions  relating to each affiliate
                  are  allocated  to each of the  owners on a pro rata  basis in
                  accordance with their ownership percentage.


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),  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.

                  Revenues  earned from 10  engagements  during the three months
                  (unaudited)  ended  March  31,  1997  included   approximately
                  $1,157,000 from three clients and accounted for  approximately
                  71% of  quarterly  revenues  earned.  Revenues  earned from 11
                  engagements  during the three months  (unaudited)  ended March
                  31, 1996 included  approximately  $1,186,000 from five clients
                  and  accounted  for  approximately  72% of quarterly  revenues
                  earned.

         (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 March  31,  1997  (unaudited),  the  securities
                  continue to be carried at their market values.
    





455009.26
                                                       F-10

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                     NOTES TO COMBINED FINANCIAL STATEMENTS
              (INFORMATION AT MARCH 31, 1997 AND 1996 IS UNAUDITED)

   
NOTE 2 -          SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
                  ------------------------------------------

         (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.

                  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 its Affiliates 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  Affiliates  are subject to New York
                  City  Unincorporated  Business taxes which taxes are reflected
                  in local business taxes on the 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 March 31, 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 three months ended March 31, 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 March 31, 1997.
    



455009.26
                                                       F-11

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                     NOTES TO COMBINED FINANCIAL STATEMENTS
              (INFORMATION AT MARCH 31, 1997 AND 1996 IS UNAUDITED)

   
NOTE 2 -          SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
                  ------------------------------------------

         (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
                  March 31, 1997 and the reported amounts of income and expenses
                  during the three years ended  December  31, 1996 and the three
                  months  ended March 31, 1997 and 1996.  Actual  results  could
                  differ from those estimates.

NOTE 3 -          PROPERTY AND EQUIPMENT
                  ----------------------

                  Property and equipment - at cost, consists of the following at
                  December 31, 1996 and 1995 and March 31, 1997:
<TABLE>
<CAPTION>
    

                                                                           December 31                 March 31
                                                               ----------------------------------  -----------------
                                                                      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            257,457
                                                                        ---------       ---------            -------
                               Total                                      317,289         291,054            337,785
                      Less, accumulated depreciation                    (227,218)       (183,214)          (238,201)
                                                                        ---------       ---------
                                                                        $  90,071        $107,840           $ 99,584
                                                                        =========        ========           ========

</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  March  31,  1997  (unaudited),  $725,000  was  due  to
                  partners.    The   entire   amount    represents    short-term
                  noninterest-bearing  loans  made  to the  Partnership.  During
                  April 1997, $225,000 of 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).
    




455009.26
                                                       F-12

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                     NOTES TO COMBINED FINANCIAL STATEMENTS
              (INFORMATION AT MARCH 31, 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 three
                  months  (unaudited)  ended March 31, 1997 and 1996 amounted to
                  $218,913 and $215,143,  respectively, of which $88,913 remains
                  unpaid at March 31, 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 three months  (unaudited) ended
                  March 31, 1997 and 1996,  respectively,  include  $231,564 and
                  $214,629 from these affiliates.


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 three months
                  (unaudited)   ended  March  31,  1997  and  1996  amounted  to
                  approximately $54,000 and $53,000, respectively.

                  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

NOTE 9 -          COMMITMENTS AND CONTINGENCIES (continued)
                  -----------------------------

                  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.
    




455009.26
                                                       F-13

<PAGE>


                           VICTOR CAPITAL GROUP, L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
                                 AND AFFILIATES

                     NOTES TO COMBINED FINANCIAL STATEMENTS
              (INFORMATION AT MARCH 31, 1997 AND 1996 IS UNAUDITED)

   
                  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 to occur based upon their
                  knowledge  of  the  asset   portfolio   and  its  history  and
                  accordingly have not recognized  these fees,  $11,450 in 1996,
                  $311,000 in 1995 and $37,000 in 1994, as income. For the three
                  months   (unaudited)   ended  March  31,  1997  and  1996,  VP
                  Metropolis Services, L.L.C. was not entitled to any resolution
                  fees.

                  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.


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 year 1996.  For the years ended December 31, 1996 and 1995
                  and for the three months  (unaudited) ended March 31, 1997 and
                  March 31, 1996,  respectively,  the  Partnership did not incur
                  any administrative costs directly associated with the plan.
    



455009.26
                                                       F-14
<PAGE>
                                                                       ANNEX A











   
                       PREFERRED SHARE PURCHASE AGREEMENT
                           dated as of June ___ , 1997
    

                                 by and between

                    California Real Estate Investment Trust,
           a trust organized under the laws of the State of California

                                       and

                          Veqtor Finance Company, LLC,
                      a Delaware limited liability company


604509.3
                                        1

<PAGE>


<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
<S>               <C>                                                                                           <C>

ARTICLE 1         DEFINITIONS...................................................................................A-1

ARTICLE 2         SALE AND PURCHASE.............................................................................A-4
         Section 2.1       Sale of Class A Preferred Shares.....................................................A-4
         Section 2.2       Purchase Price.......................................................................A-4
         Section 2.3       Closing and Closing Date.............................................................A-4
         Section 2.4       Conditions to Closing................................................................A-4
         Section 2.5       Additional Closing Deliveries........................................................A-5

ARTICLE 3         REPRESENTATIONS AND WARRANTIES OF THE COMPANY.................................................A-6
         Section 3.1       Existence and Authority..............................................................A-6
         Section 3.2       Capitalization; Consolidated Subsidiaries............................................A-6
         Section 3.3       Securities Act and Exchange Act Filings..............................................A-7
         Section 3.4       No Consents, Approvals, Violations or Breaches.......................................A-7
         Section 3.5       Taxes................................................................................A-7
         Section 3.6       Financial Statements.................................................................A-8
         Section 3.7       Litigation; Legal and Governmental Proceedings and Judgments;
                             Licenses and Permits...............................................................A-8
         Section 3.8       Brokers..............................................................................A-8
         Section 3.9       No Material Change...................................................................A-8
         Section 3.10      Compliance with Laws.................................................................A-8
         Section 3.11      Statements True and Correct..........................................................A-8
         Section 3.12      Incorporation of Certain Additional Representations and Warranties by Reference......A-9

ARTICLE 4         REPRESENTATIONS AND WARRANTIES OF BUYER.......................................................A-9
         Section 4.1       Existence and Authority of Buyer.....................................................A-9
         Section 4.2       Investment Intent....................................................................A-9
         Section 4.3       No Consents, Approvals, Violations or Breaches.......................................A-9
         Section 4.4       Brokers.............................................................................A-10

ARTICLE 5         COVENANTS OF THE COMPANY.....................................................................A-10
         Section 5.1       Operations in Ordinary Course.......................................................A-10
         Section 5.2       Conditions to Closing...............................................................A-10
         Section 5.3       Shareholder Approval................................................................A-10
         Section 5.4       Investigations......................................................................A-10

ARTICLE 6         COVENANTS OF BUYER...........................................................................A-11
         Section 6.1       Conditions to Closing...............................................................A-11
         Section 6.2       Bank Holding Company Restrictions...................................................A-11

ARTICLE 7         REGISTRATION RIGHTS..........................................................................A-12
         Section 7.1       Definitions.........................................................................A-12
         Section 7.2       Demand Registration ................................................................A-13
         Section 7.3       Piggyback Registration..............................................................A-14
         Section 7.4       Registration Procedures.............................................................A-15
         Section 7.5       Holder's Obligations................................................................A-17
         Section 7.6       Expenses of Registration............................................................A-17
         Section 7.7       Indemnification; Contribution.......................................................A-17
         Section 7.8       Transfer of Registration Rights.....................................................A-20
         Section 7.9       Covenants of the Company............................................................A-20




604509.3
                                       A-i

<PAGE>



ARTICLE 8         FURTHER AGREEMENTS...........................................................................A-21
         Section 8.1       Further Assurances..................................................................A-21
         Section 8.2       Restrictions on Certain Amendments to Amended and Restated
                             Declaration of Trust; Restrictions on Certain Equity Issuances....................A-21
         Section 8.3       Costs and Expenses..................................................................A-21
         Section 8.4       Buyer's Access to Records...........................................................A-21
         Section 8.5       Home Office Payment.................................................................A-22
         Section 8.6       Confidentiality.....................................................................A-22
         Section 8.7       SECTION Filings and Press Releases..................................................A-22
         Section 8.8       Limitation Upon Incurrence of Indebtedness..........................................A-22

ARTICLE 9         MISCELLANEOUS................................................................................A-22
         Section 9.1       Survival of Representations, Warranties and Covenants...............................A-22
         Section 9.2       Assignment; Transfer of Interests...................................................A-23
         Section 9.3       Notices.............................................................................A-23
         Section 9.4       Entire Agreement....................................................................A-24
         Section 9.5       No Waiver...........................................................................A-24
         Section 9.6       Governing Law.......................................................................A-25
         Section 9.7       Counterparts........................................................................A-25
         Section 9.8       Public Announcements................................................................A-25
         Section 9.9       Availability of Equitable Remedies..................................................A-25
         Section 9.10      Construction........................................................................A-25
         Section 9.11      Arbitration.........................................................................A-25


EXHIBITS

   
         Exhibit A         Certificate of Designation for the Class A Preferred Shares and Class B Preferred
                           Shares
         Exhibit B         Form of Amended and Restated Declaration of Trust
         Exhibit C         Form of Opinion of Greenberg Glusker Fields Claman Machtinger LLP
         Exhibit D         Form of Opinion of Battle Fowler LLP
         Exhibit E         List of Holders
         Exhibit F         Form of Transfer Agreement
    

DISCLOSURE SCHEDULES

         Schedule 3.2               Capital Stock
         Schedule 3.7               Litigation


</TABLE>

604509.3
                                      A-ii

<PAGE>



   
          PREFERRED SHARE PURCHASE AGREEMENT, dated as of June , 1997, by and
between CALIFORNIA REAL ESTATE INVESTMENT TRUST, a trust organized under the
laws of the State of California, whose name is intended to be changed to CAPITAL
TRUST, and VEQTOR FINANCE COMPANY, LLC, a Delaware limited liability company.
    


                              Preliminary Statement

          Capitalized terms used in this agreement are defined in Article 1
hereof. The Company desires to sell, and Buyer desires to purchase at the
Closing, pursuant to the terms and conditions set forth in this agreement, an
aggregate of up to 12,639,405 shares, and no less than 11,895,911 shares, of the
Company's Class A 9.5% Cumulative Convertible Preferred Shares of Beneficial
Interests, $1.00 par value.

          Accordingly, the Company agrees with Buyer as follows:


                                    ARTICLE 1

                                   DEFINITIONS

          "Affiliate" means, with respect to any Person, any other Person
directly or indirectly controlling, controlled by or under common control with
such Person.

          "Amended and Restated Declaration of Trust" means the Amended and
Restated Declaration of Trust of the Company as set forth in Exhibit B hereto.

          "Bank Holding Company" has the meaning set forth in Section 6.2(a).

          "Business Day" means a 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.

          "Buyer" means Veqtor Finance Company, LLC, a Delaware limited
liability company.

          "Capital Shares" means any and all shares, rights, warrants or options
to purchase shares, securities convertible into or exchangeable or exercisable
for shares and participations in or other equivalents of or interests (other
than security interests) in shares of beneficial interest in the Company,
however designated and whether voting or non-voting.

          "Certificate of Designation" means the 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
as set forth in Exhibit A hereto.

          "Class A Common Shares" means the Company's Class A Common Shares of
Beneficial Interests, $1.00 par value, having the designations and rights,
qualifications, limitations and restrictions set forth in the Amended and
Restated Declaration of Trust.

          "Class A Preferred Shares" means the Company's Class A 9.5% Cumulative
Convertible Preferred Shares of Beneficial Interest, having the designations,
preferences and relative, participating, optional or other special rights and
qualifications, limitations and restrictions set forth in the Certificate of
Designation.

          "Class B Common Shares" means the Company's Class B Non-Voting Common
Shares of Beneficial Interests, $1.00 par value, having the designations and
rights, qualifications, limitations and restrictions set forth in the Amended
and Restated Declaration of Trust.


                                       A-i
604509.3

<PAGE>



          "Class B Preferred Shares" means the Company's Class B 9.5% Cumulative
Convertible Non-Voting Preferred Shares of Beneficial Interest, having the
designations, preferences and relative, participating, optional or other special
rights and qualifications, limitations and restrictions set forth in the
Certificate of Designation.

          "Closing" has the meaning set forth in Section 2.3.

          "Closing Date" has the meaning set forth in Section 2.3.

          "Commission" means the Securities and Exchange Commission.

          "Common Shares" means, collectively, the Class A Common Shares and
Class B Common ------------- Shares.

          "Company" means California Real Estate Investment Trust, a trust
organized under the laws of the State of California, whose name is intended to
be changed to Capital Trust..

          "Consolidated Subsidiaries" means, as of any date, all Persons
included as of such date in the consolidated financial statements of the
Company.

          "control" including, with correlative meanings, the terms "controlled
by" and "under common control with," means, as to any Person, the possession,
directly or indirectly, of the power to direct or cause the direction of the
management and policies of such Persons, whether through the ownership of voting
securities, by contract or otherwise.

          "D/E Ratio" means, as of the date of determination, the ratio of (i)
the sum of (x) the total Indebtedness of the Company and its consolidated
Subsidiaries as reflected on the Company's last regularly prepared balance
sheet, plus (y) all Indebtedness issued by the Company since that date less all
Indebtedness retired or repurchased by the Company since that date, plus (z) the
Company'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 Company's equity in its Equity Affiliates)
over total liabilities of the Company, as reflected on the Company's last
regularly prepared 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.

          "Disclosure Schedules" means the disclosure schedules referred to in
Article 3 hereof and delivered in connection with the execution of this
agreement.

          "Equity Affiliate" means any Person in which the Company 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 Company's consolidated
financial statements. 

"Exchange Act" means the Securities Exchange Act of 1934,
as amended. 

          "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 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. In the event of a change in
GAAP, the Company and Buyer will thereafter negotiate in good faith to revise

                                       A-2
604509.3 

<PAGE>




any covenants of this agreement affected thereby in order to make such covenants
consistent with GAAP then in effect.

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

          "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.

          "Indemnified Party" has the meaning set forth in Section 9.1(c).

          "Indemnifying Party" has the meaning set forth in Section 9.1(c).

          "Junior Shares" means Common Shares and any other class or series of
Capital Shares of the Company now or hereafter authorized, issued or outstanding
which is subject, under the terms of the Company's Amended and Restated
Declaration of Trust (including any certificate of designation adopted
thereunder relating to any class or series of preferred shares), to the
following restrictions and limitations:

           (a)      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 Shares shall have been paid
                    in full;

           (b)      in the event of any liquidation, dissolution or
                    winding up of the Company, either voluntary or
                    involuntary, the holders of Preferred Shares shall be
                    entitled to receive out of assets of the Company
                    available for distribution to shareholders, the
                    amount specified in section 4 of the Certificate of
                    Designation, before any payment shall be made or any
                    assets distributed to the holders of such other class
                    or series of Capital Shares of the Company, and

           (c)      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 Preferred Shares have
                    theretofore been redeemed or converted.

          "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.

          "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.

          "Preferred Shares" means, collectively, the Class A Preferred Shares
and the Class B Preferred Shares.

          "Proxy Statement" has the meaning set forth in Section 3.11.

          "Purchase Price" has the meaning set forth in Section 2.2.

          "Securities Act" means the Securities Act of 1933, as amended.


                                       A-3
604509.3

<PAGE>



          "Shareholders' Meeting" has the meaning set forth in Section 3.11.

          "Taxes" has the meaning set forth in Section 3.5.

          "Transactions" means the transactions contemplated by this agreement
including, but not by way of limitation, (i) the sale of the Class A Preferred
Shares to Buyer, (ii) the adoption by the Company's shareholders of the Amended
and Restated Declaration of Trust and (iii) the adoption of the Certificate of
Designation.


                                    ARTICLE 2

                                SALE AND PURCHASE

          Section 2.1 Sale of Class A Preferred Shares. On the terms and subject
to the conditions of this agreement, and in reliance upon the representations
and warranties contained herein, at the Closing the Company shall sell or cause
to be sold to Buyer, and Buyer shall purchase from the Company for the
consideration specified in Section 2.2, up to Twelve Million Six Hundred Thirty
Nine Thousand Four Hundred Five (12,639,405) and no less than Eleven Million
Eight Hundred Ninety Five Thousand Nine Hundred Eleven (11,895,911) Class A
Preferred Shares.

          Section 2.2 Purchase Price. The aggregate purchase price for the Class
A Preferred Shares (the "Purchase Price") shall be no more than Thirty Four
Million Dollars ($34,000,000) and no less than Thirty Two Million Dollars
($32,000,000), based upon a per share purchase price of $2.69.

          Section 2.3 Closing and Closing Date. The closing of the sale and
purchase of the Class A Preferred Shares (the "Closing") will take place in a
mutually acceptable manner and on a mutually acceptable day and place (the
"Closing Date"), which shall be as soon as reasonably practicable and no later
than two Business Days after the Shareholders' Meeting. Prior to the Closing
Date, Buyer shall advise the Company in writing of the number of Class A
Preferred Shares to be purchased pursuant to Section 2.1 and shall confirm the
Purchase Price therefor, calculated as provided in Section 2.2. At the Closing,
the Company shall deliver to Buyer, free and clear of any lien, charge,
encumbrance or expense (including, without limitation, any tax or other fee
payable in connection with such issuance), a certificate or certificates
representing the Class A Preferred Shares, with appropriate legends, against
payment of the Purchase Price therefor. Buyer shall pay the Purchase Price to
the Company by wire transfer of immediately available funds.

          Section 2.4 Conditions to Closing. (a) The obligation of Buyer to
close the transactions contemplated hereunder is subject to the satisfaction on
or prior to the Closing Date of the following conditions:

                (i) No order, injunction or decree issued by any court or agency
         of competent jurisdiction or other legal restraint or prohibition (A)
         preventing the consummation of the closing of the transactions
         contemplated by this agreement or (B) which is reasonably likely to
         materially adversely affect the business, properties or assets of the
         Company or the transactions contemplated by this agreement, shall be in
         effect, and no claim, suit or action shall have been asserted
         challenging the consummation of the Transactions which remains
         outstanding.

                (ii) Each of the terms, covenants and conditions of this
         agreement to be complied with and performed by the Company on or prior
         to the Closing Date shall have been duly complied with and performed in
         all material respects, or the Buyer shall have waived such compliance
         or performance, and all documents to be delivered or actions to be
         taken by the Company pursuant to Section 2.5 shall have been delivered
         or performed.


                                      A-4
604509.3

<PAGE>



                (iii) Each of the representations and warranties made by the
         Company herein shall be true and correct as of the date hereof and as
         of the Closing Date (unless such representation and warranty is made as
         of a specific date and then shall be true and correct as of such date)
         with the same force and effect as though such representations and
         warranties had been made as of the Closing Date.

                (iv) Buyer shall have obtained financing on terms and in an
         amount reasonably acceptable to Buyer and determined by Buyer to be
         reasonably adequate to permit the consummation by Buyer of the
         Transactions contemplated hereby.

                (v) The shareholders of the Company shall have approved the
         adoption of the Amended and Restated Declaration of Trust and the
         issuance of the Class A Preferred Shares as contemplated hereby, in
         each case as required by applicable law, at a duly called Shareholders'
         Meeting.

                (vi) The form and substance of all instruments and documents
         required to be delivered pursuant to this agreement by the Company
         shall be reasonably satisfactory in all respects to Buyer.

          (b) The obligation of the Company to close the transactions
contemplated hereunder is subject to the satisfaction on or prior to the Closing
Date of the following conditions:

                (i) No order, injunction or decree issued by any court or agency
         of competent jurisdiction or other legal restraint or prohibition (A)
         preventing the consummation of the closing of the transactions
         contemplated by this agreement or (B) which is reasonably likely to
         materially adversely affect the business, properties or assets of the
         Company or the transactions contemplated by this agreement, shall be in
         effect, and no claim, suit or action shall have been asserted
         challenging the consummation of the Transactions which remains
         outstanding.

                (ii) Each of the terms, covenants and conditions of this
         agreement to be complied with and performed by Buyer on or prior to the
         Closing Date shall have been duly complied with and performed in all
         material respects, or the Company shall have waived such compliance or
         performance, and all documents to be delivered or actions to be taken
         by Buyer pursuant to Section 2.5 shall have been delivered or
         performed.

                (iii) Each of the representations and warranties made by the
         Buyer herein shall be true and correct as of the date hereof and as of
         the Closing Date (unless such representation and warranty is made as of
         a specific date and then shall be true and correct as of such date)
         with the same force and effect as though such representations and
         warranties had been made as of the Closing Date.

                (iv) The shareholders of the Company shall have approved the
         adoption of the Amended and Restated Declaration of Trust and the
         issuance of the Class A Preferred Shares as contemplated hereby, in
         each case as required by applicable law, at a duly called Shareholders'
         Meeting.

                (v) The form and substance of all instruments and documents
         required to be delivered pursuant to this agreement by Buyer shall be
         reasonably satisfactory in all respects to the Company.

          Section 2.5 Additional Closing Deliveries. (a) On or prior to the
Closing Date, the Company shall deliver or cause to be delivered to Buyer the
documents listed below, in form and substance satisfactory to Buyer:


                                       A-5
604509.3

<PAGE>



                (i) the Amended and Restated Declaration of Trust of the Company
          and the Certificate of Designation, each certified as of the Closing
          Date by the Company's secretary or assistant secretary;

                (ii) resolutions of the Board of Trustees of the Company
          approving and authorizing this agreement and the transactions
          contemplated hereby, including the approval of the Certificate of
          Designation, each certified as of the Closing Date by the Company's
          secretary or assistant secretary as being in full force and effect
          without modification or amendment;

                (iii) resolutions of the shareholders of the Company approving
          and authorizing the adoption of the Amended and Restated Declaration
          of Trust and the issuance of the Class A Preferred Shares as
          contemplated hereby, certified as of the Closing Date by the Company's
          secretary or assistant secretary as being in full force and effect
          without modification or amendment;

                (iv) signature and incumbency certificates of the officers of
          the Company executing this agreement and any other documents executed
          and delivered in connection herewith;

   
                (v) opinions of Greenberg Glusker Fields Claman Machtinger LLP,
          counsel to the Company, in the form of Exhibit C; and
    

                (vi) wire transfer instructions with respect to the payment of
          the Purchase Price.

          (b) On or prior to the Closing Date, Buyer shall deliver or
cause to be delivered to the Company the documents listed below, in form and
substance satisfactory to the Company:

                (i) copies of the certificate of formation of Buyer together
          with a good standing certificate from the state of its formation,
          dated as of a recent date prior to the Closing Date and certified by
          the Secretary of State or other authorized governmental entity;

                            (ii) signature and incumbency certificates of the
         officers executing this agreement on behalf of Buyer and any other
         documents executed and delivered in connection herewith; and

   
                (iii) opinions of Battle Fowler LLP, counsel to Buyer, in the
          form of Exhibit D.
    


                                    ARTICLE 3

                         REPRESENTATIONS AND WARRANTIES
                                 OF THE COMPANY

            The Company represents and warrants to Buyer as follows:

          Section 3.1 Existence and Authority. (a) The Company is a trust duly
formed, validly existing and in good standing under the laws of the State of
California. The Company has full trust power and authority to enter into this
agreement and, subject to the approval of the shareholders contemplated by
Section 2.4(a)(v), to perform its obligations hereunder. The execution, delivery
and performance of this agreement by the Company and the consummation by the
Company of the transactions contemplated hereby have been duly authorized by all
necessary proceedings on the part of the Company (other than the approval of the
shareholders contemplated by Section 2.4(a)(v)), and this agreement constitutes
the valid and legally binding obligation of the Company, enforceable against the
Company in accordance with its terms, except to the extent that its
enforceability may be limited by applicable bankruptcy, insolvency,
reorganization, moratorium and other laws relating to or affecting creditors'
rights generally and by general equity principles.


                                       A-6
604509.3

<PAGE>



          (b) The Company has full trust power to carry on the business in which
it is currently engaged, and to own and use the properties owned and used by it.
The Company is duly qualified or licensed to do business as a foreign trust and
is in good standing in the jurisdictions in which the failure to so qualify is
reasonably likely to materially adversely affect the business, properties or
assets of the Company and the Consolidated Subsidiaries, taken as a whole.

          Section 3.2 Capitalization; Consolidated Subsidiaries. (a) The
authorized Capital Shares of the Company is unlimited and may consist of common
shares of beneficial interest and preferred shares of beneficial interest. As of
December 31, 1996, 9,137,335 shares of beneficial interest designated as common
shares of beneficial interests of the Company, $1.00 par value, and no shares of
beneficial interest designated as preferred shares were issued and outstanding
and no shares were held in treasury. Since December 31, 1996, except as
contemplated by the Amended and Restated Declaration of Trust and the
Certificate of Designation, there has been no change in the authorized, issued
or outstanding Capital Shares of the Company and no shares have been redeemed or
converted into treasury shares. All of the issued and outstanding common shares
of beneficial interests of the Company, $1.00 par value, have been, and upon its
issuance as provided herein the Class A Preferred Shares shall be, duly
authorized, validly issued, fully paid and nonassessable. There are no
preemptive rights that have not been waived or terminated with respect to the
issuance of the Class A Preferred Shares and any Class B Preferred Shares or
Common Shares issuable upon the conversion or exercise of the Class A Preferred
Shares. Except as set forth on Schedule 3.2 of the Disclosure Schedules, there
were no outstanding or authorized options, warrants, rights, contracts, rights
to subscribe, conversion rights or other Agreements or commitments to which the
Company was a party or which were binding upon the Company as of December 31,
1996 providing for the issuance or acquisition of any of the Company's Capital
Shares and, except as contemplated by the Certificate of Designation, no
options, warrants, rights, contracts, rights to subscribe, conversion rights or
other such Agreements or commitments have been issued since December 31, 1996.
Except as set forth on Schedule 3.2 of the Disclosure Schedules, there are no
outstanding or authorized share appreciation, phantom share or similar rights
with respect to the Company.

                  (b) Schedule 3.2 of the Disclosure Schedules lists each of the
Consolidated Subsidiaries. Except as set forth on Schedule 3.2 of the Disclosure
Schedules, the Company does not, directly or indirectly, own or control or have
any capital, equity, partnership, participation or other interest in any Person.

          Section 3.3 Securities Act and Exchange Act Filings. Since December
31, 1995, the Trust has filed all documents required to be filed by it pursuant
to the Securities Act and the Exchange Act and each such document when filed
complied as to form in all material respects with the requirements of the
Securities Act and the Exchange Act. Such documents taken together with all
information in this agreement and the Disclosure Schedules and all press
releases issued since December 31, 1996, do not contain an untrue statement of a
material fact or omit to state a material fact necessary to make the statements
contained therein not misleading.

          Section 3.4 No Consents, Approvals, Violations or Breaches. Neither
the execution and delivery by the Company of this agreement, nor the
consummation by the Company of the transactions contemplated hereby, will (i)
require any consent, approval, authorization or permit of, or filing,
registration or qualification with or notification to, any governmental or
regulatory authority under any law of the United States, any state or any
political subdivision thereof, applicable to the Company or any Consolidated
Subsidiary other than the Proxy Statement, a listing application with the New
York Stock Exchange with respect to the Class A Common Shares issuable upon the
conversion of the Class B Common Shares and the Preferred Shares, and any action
required to be taken by Buyer, (ii) violate any provision of the declaration of
trust of the Company or any constituent document of any Consolidated Subsidiary,
subject to the approval of the shareholders contemplated by Section 2.4(a)(v),
(iii) assuming no violation on the part of Buyer, violate any statute, law,
ordinance, rule or regulation of the United States, any state or any political
subdivision thereof, or any judgment, order, writ, decree or injunction
applicable to the Company or any Consolidated Subsidiary or any of their
properties or assets or (iv) assuming no violation on the part of Buyer,
violate, conflict with, or result in a material breach of any provisions of, or
constitute a material default (or any event which, with or without due notice or
lapse of time, or both, would constitute a material default) under, or result in
the

                                       A-7
604509.3

<PAGE>



termination of, or accelerate the performance required by, any of the terms,
conditions or provisions of any note, bond, mortgage, indenture, deed of trust,
license, lease, agreement or other instrument or obligation to which either the
Company or any Consolidated Subsidiary is a party or by which any thereof or any
of their respective properties or assets may be bound. Neither the Company nor
any Consolidated Subsidiary is (x) in violation of, or default under, any terms
or provisions of its constituent documents or (y) in violation of, or default
under, any Lien, mortgage, lease, indenture, agreement, instrument, order,
judgment, decree or law to which it is a party or by which it or any of its
properties or assets is bound or subject.

          Section 3.5 Taxes. (a) The Company has timely filed all federal,
state, local and foreign tax returns and reports required to be filed by or with
respect to the Company in respect of all taxes, assessments or other
governmental charges, including, without limitation, income, estimated income,
business, occupation, franchise, gross income, gross receipts, alternative
minimum, property, sales, transfer, gains, value-added, use, ad valorem,
intangibles, document, employment, commercial rent or withholding taxes,
including interest, penalties and additions in connection therewith ("Taxes").
The returns and information filed with respect to any Taxes are accurate in all
material respects.

          (b) All Taxes for which the Company is or may be liable (whether
disputed, incurred or which may be incurred) in respect of periods or portions
thereof ending on or before the Closing Date shall have been paid to the proper
taxing authority or an adequate reserve (in conformity with GAAP) established
therefor, and the Company does not have any material liability for Taxes in
excess of the amounts so paid or reserved. All Taxes that the Company has been
required to collect or withhold have been duly collected or withheld and, to the
extent required when due, have been or will be duly paid by the Company to the
proper taxing authority.

          Section 3.6 Financial Statements. The Company has delivered to Buyer
copies of the audited consolidated balance sheet of the Company as of December
31, 1996, and the related consolidated statements of operations, changes in
shareholders' equity and cash flows for the fiscal year ended on such date,
certified by Coopers & Lybrand L.L.P., independent certified public accountants
and, promptly after they become available, will deliver the consolidated balance
sheet of the Company as of March 31, 1997, and the related consolidated
statements of operations, changes in shareholders' equity and cash flows for the
fiscal quarter ended on such date. Such financial statements fairly represent
the financial condition of the Company and its Consolidated Subsidiaries as of
such date and for the period ending on such date, and have been prepared in
accordance with GAAP applied on a basis consistent with that of prior periods.

          Section 3.7 Litigation; Legal and Governmental Proceedings and
Judgments; Licenses and Permits. (a) Except as set forth in Schedule 3.7 of the
Disclosure Schedules, (i) there is no claim, suit, action or legal,
administrative, arbitration or other proceeding or governmental investigation
pending, or to the knowledge of the Company threatened, against the Company or
any Consolidated Subsidiary, (ii) to the knowledge of the Company, neither the
Company nor any employee of the Company or any of the Consolidated Subsidiaries
is a target or subject of any pending or threatened criminal investigation or
proceeding and (iii) neither the Company nor any of the Consolidated
Subsidiaries is the subject of any order, judgment, stipulation or decree, which
has not been subsequently reversed, suspended or vacated.

          (b) The Company and each of the Consolidated Subsidiaries have all
material licenses, permits and similar authorizations from all federal, state
and local and all foreign authorities which are required in connection with
their businesses.

          Section 3.8 Brokers. None of the Company, any Consolidated Subsidiary
or any of their Affiliates has engaged any broker in connection with the
transactions contemplated by this agreement and no Person acting on behalf of
the Company or any Consolidated Subsidiary or any of their Affiliates is or will
be entitled to any brokerage fee, commission, finder's fee or financial advisory
fee, directly or indirectly, from the Company or any Consolidated Subsidiary or
any of their Affiliates in connection with the transactions contemplated by this
agreement.


                                       A-8
604509.3

<PAGE>



          Section 3.9 No Material Change. Since December 31, 1996, and except as
otherwise disclosed in a filing under the Securities Act, the Exchange Act, a
press release or in this agreement, there has not been any material adverse
change in the financial position, operations, assets, liabilities, prospects or
the business of the Company and the Consolidated Subsidiaries taken as a whole.

          Section 3.10 Compliance with Laws. The Company and each Consolidated
Subsidiary is in substantial compliance with, and has conducted its business in
all material respects so as to comply with, all applicable laws and regulations.

          Section 3.11 Statements True and Correct. The proxy statement (the
"Proxy Statement") to be used by the Company to solicit any required approval of
its shareholders as contemplated by this agreement does not contain any
statement which, at the time of the meetings of the shareholders of the Company
to be held pursuant to Section 5.3, including any adjournments thereof (the
"Shareholders' Meeting") and in the light of the circumstances under which it is
made, is false or misleading with respect to any material fact or which omits to
state any material fact necessary in order to make the statements therein not
false or misleading or necessary to correct any statement in any earlier
communication with respect to the solicitation of a proxy for the same meeting
or subject matter which as become false or misleading.

          Section 3.12 Incorporation of Certain Additional Representations and
Warranties by Reference. Subsequent to the date hereof, it is anticipated that
Buyer may be required to make certain customary representations and warranties
with respect to the Company to investors in Buyer. All such representations and
warranties relating to the Company, its business, assets, liabilities or
prospects shall be deemed to be incorporated herein by reference as if set forth
in full herein as additional representations and warranties made by the Company
to Buyer hereunder. Buyer will promptly provide the Company with a copy of such
representations and warranties and, if requested by Buyer, the Company will
execute and deliver such further instruments as may be necessary or appropriate
to reflect the Company's making such additional representations and warranties
to Buyer.


                                    ARTICLE 4

                     REPRESENTATIONS AND WARRANTIES OF BUYER

          Buyer represents and warrants to the Company as follows:

          Section 4.1 Existence and Authority of Buyer. Buyer is a limited
liability company duly formed, validly existing and in good standing under the
laws of the State of Delaware and has full limited liability company power and
authority to enter into this agreement and to perform its obligations hereunder.
The execution, delivery and performance of this agreement by Buyer and the
consummation by Buyer of the transactions contemplated hereby have been duly
authorized by all necessary proceedings on the part of Buyer, and this agreement
constitutes the valid and legally binding obligation of Buyer, enforceable
against Buyer in accordance with its terms, except to the extent that its
enforceability may be limited by applicable bankruptcy, insolvency,
reorganization, moratorium and other laws relating to or affecting creditors'
rights generally and by general equity principles.

          Section 4.2 Investment Intent. The Class A Preferred Shares, and the
Class B Preferred Shares and Common Shares underlying the Class A Preferred
Shares, will be held by Buyer for its own account for investment and not with a
view to, or for sale in connection with, any distribution thereof within the
meaning of the Securities Act, nor with any present intention of distributing or
selling the same. Buyer acknowledges that the certificates evidencing the Class
A Preferred Shares, and the Class B Preferred Shares and Common Shares to be
issued upon conversion or exercise of the Class A Preferred Shares, contain or
will contain customary legends the Company may apply, and that neither the Class
A Preferred Shares, nor the Class B Preferred and the Common Shares underlying
the Class A Preferred Shares, has been registered under the Securities Act or
any

                                       A-9
604509.3

<PAGE>



applicable state securities laws, and that the Class A Preferred Shares, Class B
Preferred Shares and Common Shares may not be sold, transferred, offered for
sale, pledged, hypothecated or otherwise disposed of without registration under
the Securities Act or any applicable state securities laws, except pursuant to
an applicable exemption.

          Section 4.3 No Consents, Approvals, Violations or Breaches. Neither
the execution and delivery of this agreement by Buyer, nor the consummation by
Buyer of the transactions contemplated hereby, will (i) require any consent,
approval, authorization or permit of, or filing, registration or qualification
with or notification to, any governmental or regulatory authority under any law
of the United States, any state or any political subdivision thereof applicable
to Buyer other than any action required to be taken by the Company, (ii) violate
any provision of the certificate of formation or operating agreement of Buyer,
(iii) assuming no violations on the part of the Company, violate any statute,
law, ordinance, rule or regulation of the United States, any state or any
political subdivision thereof, or any judgment, order, writ, decree or
injunction applicable to Buyer or any of its properties or assets, the violation
of which would have a material adverse effect upon Buyer or (iv) assuming no
violation on the part of the Company, violate, conflict with, or result in a
breach of any provisions of, or constitute a default (or any event which, with
or without due notice or lapse of time, or both, would constitute a default)
under, or result in the termination of, or accelerate the performance required
by, any of the terms, conditions or provisions of any note, bond, mortgage,
indenture, deed of trust, license, lease, agreement or other instrument or
obligation to which Buyer is a party or by which Buyer or any of its properties
or assets may be bound which would have a material adverse effect upon Buyer.

                  Section 4.4 Brokers. Neither Buyer nor any of its Affiliates
has engaged any broker in connection with the transactions contemplated by this
agreement and no Person acting on behalf of Buyer is or will be entitled to any
brokerage fee, commission, finder's fee or financial advisory fee, directly or
indirectly, from Buyer or any of its Affiliates in connection with the
transactions contemplated by this agreement.


                                    ARTICLE 5

                            COVENANTS OF THE COMPANY

          During the period from the date hereof to the Closing Date, the
Company covenants and agrees that:

          Section 5.1 Operations in Ordinary Course. Without the consent of the
Buyer, the Company shall not

          (i) conduct its business and operations in such a manner as to impair
its ability to consummate the Transactions,

          (ii) incur any Indebtedness or engage in any transaction, take any
action or omit to take any action, which could reasonably be expected to impair
its ability to consummate the Transactions,

          (iii) declare or pay any dividend or make any distribution on any
shares of beneficial interests in the Company, or

          (iv) subdivide or reclassify any shares of beneficial interests in the
Company, or combine any shares of beneficial interests in the Company.

          Section 5.2 Conditions to Closing. The Company shall use its
reasonable best efforts to satisfy, as expeditiously as reasonably possible, all
of the conditions to the obligations of the Company hereunder within the
Company's control, including obtaining all consents, approvals and Agreements
which are required in order to consummate the transactions contemplated hereby.

                                      A-10
604509.3

<PAGE>



          Section 5.3 Shareholder Approval. The Company has filed the Proxy
Statement in preliminary form with the appropriate federal and state
governmental authorities prior to the date of this agreement and shall use its
reasonable best efforts to have such Proxy Statement approved by such federal
and state governmental authorities and mailed to the Company shareholders as
soon practicable. The Company shall call a meeting of its shareholders to be
held as soon as practicable for the purpose of voting upon the adoption of the
Amended and Restated Declaration of Trust and the issuance of the Class A
Preferred Shares as contemplated hereby at a duly called Shareholders' Meeting.
The Board of Trustees of the Company shall submit for approval of its
shareholders the matters to be voted upon at the Shareholders' Meeting, and
shall, subject to the exercise of its fiduciary obligations, recommend approval
of such matters and use its reasonable best efforts (including, without
limitation, soliciting proxies for such approvals) to obtain such shareholder
approvals.

          Section 5.4 Investigations. The Company shall permit Buyer and its
agents to inspect the properties, assets, operations, books and records of the
Company at reasonable times and upon reasonable notice; provided, however, that
any such inspection shall be conducted in such manner at such times and upon
such notice as is reasonably acceptable to the Company. In addition, the Company
shall furnish Buyer and its agents with copies of such documents and records
with respect to the Company, its properties, assets, operations, books and
records as Buyer shall from time to time reasonably request.


                                    ARTICLE 6

                               COVENANTS OF BUYER

          Section 6.1 Conditions to Closing. Buyer shall use its reasonable best
efforts to satisfy, as expeditiously as reasonably possible, all of the
conditions to the obligations of Buyer hereunder within Buyer's control,
including obtaining all consents, approvals and Agreements which are required in
order to consummate the transactions contemplated hereby.

          Section 6.2 Bank Holding Company Restrictions. (a) Buyer represents
that it is not a bank holding company (as defined in Section 1841(a) of the Bank
Holding Company Act of 1956, as amended) nor an 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) (collectively, a "Bank Holding Company").

                 (b) Buyer shall not transfer Class A Preferred Shares or Class
A Common Shares to any Bank Holding Company, unless, after giving effect to such
transfer, such Bank Holding Company would own no more than 4.9% of any class of
voting securities of the Company.

                 (c) Buyer understands and agrees that the Class B Preferred
Shares and the Class B Common Shares may be transferred by a Bank Holding
Company only (i) in accordance with applicable federal and state securities laws
and (ii) either (A) in a widely dispersed offering in which no more than 2% of
the outstanding Class B Common Shares and Capital Shares convertible into Class
B Common Shares are transferred to any one holder, in which circumstance the
transferee will be permitted to convert such Class B Common Shares into Class A
Common Shares, and Class B Preferred Shares into Class A Preferred Shares or (B)
to a transferee who agrees, in a written agreement satisfactory in form and
substance to the Company, to be bound by the provisions of this Section 6.2.

               (d) Buyer agrees that substantially the following legend shall be
placed on the certificates representing any Class B Preferred Shares and Class B
Common Shares:

             "THE SHARES REPRESENTED BY THIS CERTIFICATE ARE SUBJECT
             TO THE LIMITATIONS UPON TRANSFER AND CONVERSION
             CONTAINED IN THE CERTIFICATE OF DESIGNATION,

                                      A-11
604509.3

<PAGE>



             PREFERENCES AND RIGHTS OF THE CLASS B 9.5% CUMULATIVE
             CONVERTIBLE NON-VOTING PREFERRED SHARES OF BENEFICIAL
             INTERESTS AND THE BY-LAWS OF THE COMPANY (COPIES OF WHICH ARE
             ON FILE AT THE OFFICE OF THE COMPANY)."


                                    ARTICLE 7

                               REGISTRATION RIGHTS

          Section 7.1 Definitions. As used in this Article 7 the following terms
have the meanings indicated:

          "Agent" means the principal placement agent on an agented placement of
Registrable Securities.

          "Continuously Effective" means, with respect to a specified
registration statement, that it shall not cease to be effective and available
for Transfers of Registrable Securities thereunder for longer than either (i)
any ten (10) consecutive Business Days, or (ii) an aggregate of fifteen (15)
Business Days during the period specified in the relevant provision of this
agreement.

          "Demand Registration" has the meaning set forth in Section 7.2(a).

          "Demanding Holders" has the meaning set forth in Section 7.2(a).

   
          "Holder" means the Buyer, the Persons named on Exhibit E hereto and
Transferees of Buyer's and such Persons' Registrable Securities with respect to
the rights that such Transferees shall have acquired in accordance with Section
7.8, at such times as such Persons shall own Registrable Securities.
    

          "Majority Selling Holders" means those Selling Holders whose
Registrable Securities included in such registration represent a majority of the
Registrable Securities of all Selling Holders included therein.

          "Piggyback Registration" has the meaning set forth in Section 7.3.

          "Register", "Registered" and "Registration" refer to a registration
effected by preparing and filing a registration statement or similar document in
compliance with the Securities Act, and the declaration or ordering by the
Commission of effectiveness of such registration statement or document.

          "Registrable Securities" means, subject to Section 7.8 and Section
7.9(c): (i) the Common or Preferred Shares owned by Holders on the date hereof,
and owned by a Holder on the date of determination; (ii) any Common Shares or
Preferred Shares or other securities issued as (or issuable upon the conversion
or exercise of any warrant, right or other security which is issued as) a
dividend or other distribution with respect to, or in exchange by the Company
generally for, or in replacement by the Company generally of, such shares; and
(iii) any securities issued in exchange for Common or Preferred Shares in any
merger or reorganization of the Company; provided, however, that Registrable
Securities shall not include any securities which have theretofore been
registered and sold pursuant to the Securities Act or which have been sold to
the public pursuant to Rule 144 or any similar rule promulgated by the
Commission pursuant to the Securities Act, and, provided further, the Company
shall have no obligation under Sections 7.2 and 7.3 to register any Registrable
Securities of a Holder if the Company shall deliver to the Holders requesting
such registration an opinion of counsel reasonably satisfactory to such Holders
and their counsel to the effect that the proposed sale or disposition of all of
the Registrable Securities for which registration was requested does not require
registration under the Securities Act for a sale or disposition in a single
public sale, and offers to remove any and

                                      A-12
604509.3

<PAGE>



all legends restricting transfer from the certificates evidencing such
Registrable Securities. For purposes of this agreement, a Person will be deemed
to be a Holder of Registrable Securities whenever such Person has the
then-existing right to acquire such Registrable Securities (by conversion,
purchase or otherwise), whether or not such acquisition has actually been
effected.

          "Registrable Securities then outstanding" means, with respect to a
specified determination date, the Registrable Securities owned by all Holders on
such date.

          "Registration Expenses" has the meaning set forth in Section 7.6.

          "Selling Holders" means, with respect to a specified registration
pursuant to this Article 7, Holders whose Registrable Securities are included in
such registration.

          "Transfer" means and includes the act of selling, giving,
transferring, creating a trust (voting or otherwise), assigning or otherwise
disposing of (other than pledging, hypothecating or otherwise transferring as
security) (and correlative words shall have correlative meanings); provided
however, that any transfer or other disposition upon foreclosure or other
exercise of remedies of a secured creditor after an event of default under or
with respect to a pledge, hypothecation or other transfer as security shall
constitute a Transfer.

          "Underwriters' Representative" means the managing underwriter, or, in
the case of a co-managed underwriting, the managing underwriter designated as
the Underwriters' Representative by the co-managers.

          "Violation" has the meaning set forth in Section 7.7(a).

      Section 7.2  Demand Registration.

          (a)

                (i) If one or more Holders shall make a written request to the
Company (the "Demanding Holders"), the Company shall cause there to be filed
with the Commission a registration statement meeting the requirements of the
Securities Act (a "Demand Registration"), and each Demanding Holder shall be
entitled to have included therein (subject to Section 7.8) all or such number of
such Demanding Holder's Registrable Securities as the Demanding Holder shall
report in writing. Any request made pursuant to this Section 7.2(a) shall be
addressed to the attention of the secretary of the Company, and shall specify
the number of Registrable Securities to be registered, the intended methods of
disposition thereof and that the request is for a Demand Registration pursuant
to this Section 7.2(a)(i).

                (ii) Whenever the Company shall have received a demand pursuant
to Section 7.2(a)(i) to effect the registration of any Registrable Securities,
the Company shall promptly give written notice of such proposed registration to
all Holders. Any such Holder may, within twenty (20) days after receipt of such
notice, request in writing that all of such Holder's Registrable Shares, or any
portion thereof designated by such Holder, be included in the registration.


          (b)   Following receipt of a request for a Demand Registration, the 
Company shall:

                (i) File the registration statement with the Commission as
promptly as practicable, and shall use the Company's best efforts to have the
registration declared effective under the Securities Act as soon as reasonably
practicable, in each instance giving due regard to the need to prepare current
financial statements, conduct due diligence and complete other actions that are
reasonably necessary to effect a registered public offering.


                                      A-13
604509.3

<PAGE>



               (ii) Use the Company's best efforts to keep the relevant
registration statement Continuously Effective for up to 270 days or until such
earlier date as of which all the Registrable Securities under the Demand
Registration statement shall have been disposed of in the manner described in
the Registration Statement. Notwithstanding the foregoing, if for any reason the
effectiveness of a registration pursuant to this Section 7.2 is suspended, the
foregoing period shall be extended by the aggregate number of days of such
suspension or postponement.

          (c) The Company shall be obligated to effect no more than three
Demand Registrations. For purposes of the preceding sentence, registration shall
not be deemed to have been effected (i) unless a registration statement with
respect thereto has become effective, (ii) if after such registration statement
has become effective, such registration or the related offer, sale or
distribution of Registrable Securities thereunder is interfered with by any stop
order, injunction or other order or requirement of the Commission or other
governmental agency or court for any reason not attributable to the Selling
Holders and such interference is not thereafter eliminated, or (iii) if the
conditions to closing specified in the underwriting agreement, if any, entered
into in connection with such registration are not satisfied or waived, other
than by reason of a failure on the part of the Selling Holders. If the Company
shall have complied with its obligations under this Article 7, a right to demand
a registration pursuant to this Section 7.2 shall be deemed to have been
satisfied upon the earlier of (x) the date as of which all of the Registrable
Securities included therein shall have been disposed of pursuant to the
Registration Statement, and (y) the date as of which such Demand Registration
shall have been Continuously Effective for a period of 270 days, provided no
stop order or similar order, or proceedings for such an order, is thereafter
entered or initiated.

          (d) A registration pursuant to this Section 7.2 shall be on such
appropriate registration form of the Commission as shall (i) be selected by the
Company and be reasonably acceptable to the Majority Selling Holders, and (ii)
permit the disposition of the Registrable Securities in accordance with the
intended method or methods of disposition specified in the request pursuant to
Section 7.2(a)(i).

          (e) If any registration pursuant to Section 7.2 involves an
underwritten offering (whether on a "firm", "best efforts" or "all reasonable
efforts" basis or otherwise), or an agented offering, the Majority Selling
Holders shall have the right to select the underwriter or underwriters and
manager or managers to administer such underwritten offering or the placement
agent or agents for such agented offering; provided, however, that each Person
so selected shall be reasonably acceptable to the Company.

          (f) Whenever the Company shall effect a registration pursuant to this
Section 7.2 in connection with an underwritten offering by one or more Selling
Holders of Registrable Securities: (i) if such Selling Holders have requested
the inclusion therein of more than one class of Registrable Securities, and the
Underwriters' Representative or Agent advises each such Selling Holder in
writing that, in its opinion, the inclusion of more than one class of
Registrable Securities would adversely affect such offering, the Demanding
Holders holding at least a majority of the Registrable Securities proposed to be
sold therein by them shall decide which class of Registrable Securities shall be
included therein in such offering and the related registration, and the other
class shall be excluded; and (ii) if the Underwriters' Representative or Agent
advises each such Selling Holder in writing that, in its opinion, the amount of
securities requested to be included in such offering (whether by Selling Holders
or others) exceeds the amount which can be sold in such offering within a price
range acceptable to the Majority Selling Holders, securities shall be included
in such offering and the related registration, to the extent of the amount which
can be sold within such price range, and on a pro rata basis among all Selling
Holders.

           Section 7.3 Piggyback Registration.

          (a) If at any time the Company proposes to register (including for
this purpose a registration effected by the Company for shareholders of the
Company other than the Holders) securities under the Securities Act in
connection with the public offering solely for cash on Form S-1, S-2 or S-3 (or
any replacement or successor forms), the Company shall promptly give each Holder
of Registrable Securities written

                                      A-14
604509.3

<PAGE>



notice of such registration (a "Piggyback Registration"). Upon the written
request of each Holder given within 20 days following the date of such notice,
the Company shall cause to be included in such registration statement and use
its best efforts to be registered under the Securities Act all the Registrable
Securities that each such Holder shall have requested to be registered. The
Company shall have the absolute right to withdraw or cease to prepare or file
any registration statement for any offering referred to in this Section 7.3
without any obligation or liability to any Holder.

          (b) If the Underwriters' Representative or Agent shall advise the
Company in writing (with a copy to each Selling Holder) that, in its opinion,
the amount of Registrable Securities requested to be included in such
registration would materially adversely affect such offering, or the timing
thereof, then the Company will include in such registration, to the extent of
the amount and class which the Company is so advised can be sold without such
material adverse effect in such offering: securities proposed to be sold by the
Company for its own account; the Registrable Securities requested to be included
in such registration by Holders pursuant to this Section 7.3; and all other
securities being registered pursuant to the exercise of contractual rights
comparable to the rights granted in this Section 7.3, pro rata based on the
estimated gross proceeds from the sale thereof.

          (c) Each Holder shall be entitled to have its Registrable Securities
included in an unlimited number of Piggyback Registrations pursuant to this
Section 7.3.

          (d) If the Company has previously filed a registration statement with
respect to Registrable Securities pursuant to Section 7.2 or pursuant to this
Section 7.3, and if such previous registration has not been withdrawn or
abandoned, the Company will not file or cause to be effected any other
registration of any of its equity securities or securities convertible or
exchangeable into or exercisable for its equity securities under the Securities
Act (except on Form S-8 or any successor form), whether on its own behalf or at
the request of any holder or holders of such securities, until a period of 180
days has elapsed from the effective date of such a previous registration.

          Section 7.4 Registration Procedures. Whenever required under Section
7.2 or Section 7.3 to effect the registration of any Registrable Securities, the
Company shall, as expeditiously as practicable:

          (a) Prepare and file with the Commission a registration statement
with respect to such Registrable Securities and use the Company's best efforts
to cause such registration statement to become effective; provided, however,
that before filing a registration statement or prospectus or any amendments or
supplements thereto, including documents incorporated by reference after the
initial filing of the registration statement and prior to effectiveness thereof,
the Company shall furnish to one firm of counsel for the Selling Holders
(selected by Majority Selling Holders) copies of all such documents in the form
substantially as proposed to be filed with the Commission at least four (4)
Business Days prior to filing for review and comment by such counsel, which
opportunity to comment shall include an absolute right to control or contest
disclosure if the applicable Selling Holder reasonably believes that it may be
subject to controlling person liability under applicable securities laws with
respect thereto.

          (b) Prepare and file with the Commission such amendments and
supplements to such registration statement and the prospectus used in connection
with such registration statement as may be necessary to comply with the
provisions of the Securities Act and rules thereunder with respect to the
disposition of all securities covered by such registration statement. If the
registration is for an underwritten offering, the Company shall amend the
registration statement or supplement the prospectus whenever required by the
terms of the underwriting agreement entered into pursuant to Section 7.5(b). In
the event that any Registrable Securities included in a registration statement
subject to, or required by, this Article 7 remain unsold at the end of the
period during which the Company is obligated to use its best efforts to maintain
the effectiveness of such registration statement, the Company may file a
post-effective amendment to the registration statement for the purpose of
removing such securities from registered status.


                                      A-15
604509.3

<PAGE>



          (c) Furnish to each Selling Holder of Registrable Securities, without
charge, such numbers of copies of the registration statement, any pre-effective
or post-effective amendment thereto, the prospectus, including each preliminary
prospectus and any amendments or supplements thereto, in each case in conformity
with the requirements of the Securities Act and the rules thereunder, and such
other related documents as any such Selling Holder may reasonably request in
order to facilitate the disposition of Registrable Securities owned by such
Selling Holder.

          (d) Use the Company's best efforts (i) to register and qualify the
securities covered by such registration statement under such other securities or
Blue Sky laws of such states or jurisdictions as shall be reasonably requested
by the Underwriters' Representative or Agent (as applicable, or if inapplicable,
the Majority Selling Holders), and (ii) to obtain the withdrawal of any order
suspending the effectiveness of a registration statement, or the lifting of any
suspension of the qualification (or exemption from qualification) of the offer
and transfer of any of the Registrable Securities in any jurisdiction, at the
earliest possible moment; provided, however, that the Company shall not be
required in connection therewith or as a condition thereto to qualify to do
business or to file a general consent to service of process in any such states
or jurisdictions.

          (e) In the event of any underwritten or agented offering, enter into
and perform the Company's obligations under an underwriting or agency agreement
(including indemnification and contribution obligations of underwriters or
agents), in usual and customary form, with the managing underwriter or
underwriters of or agents for such offering. The Company shall also cooperate
with the Majority Selling Holders and the Underwriters' Representative or Agent
for such offering in the marketing of the Registrable Shares, including making
available the Company's officers, accountants, counsel, premises, books and
records for such purpose, but the Company shall not be required to incur any
material out-of-pocket expense pursuant to this sentence.

          (f) Promptly notify each Selling Holder of any stop order issued or
threatened to be issued by the Commission in connection therewith (and take all
reasonable actions required to prevent the entry of such stop order or to remove
it if entered.

          (g) Make generally available to the Company's security holders copies
of an earnings statement satisfying the provisions of Section 11(a) of the
Securities Act no later than 90 days following the end of the 12-month period
beginning with the first month of the Company's first fiscal quarter commencing
after the effective date of each registration statement filed pursuant to this
agreement.

          (h) Make available for inspection by any Selling Holder, any
underwriter participating in such offering and the representatives of such
Selling Holder and Underwriter (but not more than one firm of counsel to such
Selling Holders), all financial and other information as shall be reasonably
requested by them, and provide the Selling Holder, any underwriter participating
in such offering and the representatives of such Selling Holder and Underwriter
the opportunity to discuss the business affairs of the Company with its
principal executives and independent public accountants who have certified the
audited financial statements included in such registration statement, in each
case all as necessary to enable them to exercise their due diligence
responsibility under the Securities Act; provided, however, that information
that the Company determines, in good faith, to be confidential and which the
Company advises such Person in writing is confidential shall not be disclosed
unless such Person signs a confidentiality agreement reasonably satisfactory to
the Company or the related Selling Holder of Registrable Securities agrees to be
responsible for such Person's breach of confidentiality on terms reasonably
satisfactory to the Company.

          (i) Use the Company's best efforts to obtain a so-called "comfort
letter" from its independent public accountants, and legal opinions of counsel
to the Company addressed to the Selling Holders, in customary form and covering
such matters of the type customarily covered by such letters, and in a form that
shall be reasonably satisfactory to Majority Selling Holders. The Company shall
furnish to each Selling Holder a signed counterpart of any such comfort letter
or legal opinion. Delivery of any such opinion or comfort letter

                                      A-16
604509.3

<PAGE>



shall be subject to the recipient furnishing such written representations or
acknowledgments as are customarily provided by selling shareholders who receive
such comfort letters or opinions.

          (j) Provide and cause to be maintained a transfer agent and registrar
for all Registrable Securities covered by such registration statement from and
after a date not later than the effective date of such registration statement.

          (k) Use all reasonable efforts to cause the Registrable Securities
covered by such registration statement (i) if such Securities are then listed on
a securities exchange or included for quotation in a recognized trading market,
to continue to be so listed or included for a reasonable period of time after
the offering, and (ii) to be registered with or approved by such other United
States or state governmental agencies or authorities as may be necessary by
virtue of the business and operations of the Company to enable the Selling
Holders of Registrable Securities to consummate the disposition of such
Registrable Securities.

          (l) Use the Company's reasonable efforts to provide a CUSIP number for
the Registrable Securities prior to the effective date of the first registration
statement including Registrable Securities.

          (m) Take such other actions as are reasonably required in order to
expedite or facilitate the disposition of Registrable Securities included in
each such registration.

          Section 7.5 Holders' Obligations. It shall be a condition precedent to
the obligations of the Company to take any action pursuant to this Article 7
with respect to the Registrable Securities of any Selling Holder of Registrable
Securities that such Selling Holder shall:

          (a) Furnish to the Company such information regarding such Selling
Holder, the number of the Registrable Securities owned by it, and the intended
method of disposition of such securities as shall be required to effect the
registration of such Selling Holder's Registrable Securities, and to cooperate
with the Company in preparing such registration;

          (b) Agree to sell their Registrable Securities to the underwriters at
the same price and on substantially the same terms and conditions as the Company
or the other Persons on whose behalf the registration statement was being filed
have agreed to sell their securities, and to execute the underwriting agreement
agreed to by the Majority Selling Holders (in the case of a registration under
Section 7.2) or the Company and the Majority Selling Holders (in the case of a
registration under Section 7.3).

          Section 7.6 Expenses of Registration. Expenses in connection with
registrations pursuant to this agreement shall be allocated and paid as follows:

          (a) With respect to each Demand Registration, the Company shall bear
and pay all expenses incurred in connection with any registration, filing, or
qualification of Registrable Securities with respect to such Demand
Registrations for each Selling Holder (which right may be assigned to any Person
to whom Registrable Securities are Transferred as permitted by Section 7.8),
including all registration, filing and National Association of Securities
Dealers, Inc. fees, all fees and expenses of complying with securities or blue
sky laws, all word processing, duplicating and printing expenses, messenger and
delivery expenses, the reasonable fees and disbursements of counsel for the
Company, and of the Company's independent public accountants, including the
expenses of "cold comfort" letters required by or incident to such performance
and compliance, and the reasonable fees and disbursements of one firm of counsel
for the Selling Holders of Registrable Securities (selected by Demanding Holders
owning a majority of the Registrable Securities owned by Demanding Holders to be
included in a Demand Registration) (the "Registration Expenses"), but excluding
underwriting discounts and commissions relating to Registrable Securities (which
shall be paid on a pro rata basis by the Selling Holders), provided, however,
that the Company shall not be required to pay for any expenses of any
registration proceeding begun pursuant to Section 7.2 if the registration is
subsequently withdrawn at the request of the Majority Selling Holders (in which
case all Selling Holders shall bear such

                                      A-17
604509.3

<PAGE>



expense), unless Holders whose Registrable Securities constitute a majority of
the Registrable Securities then outstanding agree that such withdrawn
registration shall constitute one of the demand registrations under Section 7.2
hereof.

          (b) The Company shall bear and pay all Registration Expenses incurred
in connection with any Piggyback Registrations pursuant to Section 7.3 for each
Selling Holder (which right may be Transferred to any Person to whom Registrable
Securities are Transferred as permitted by Section 7.8), but excluding
underwriting discounts and commissions relating to Registrable Securities (which
shall be paid on a pro rata basis by the Selling Holders of Registrable
Securities).

          (c) Any failure of the Company to pay any Registration Expenses as
required by this Section 7.6 shall not relieve the Company of its obligations
under this agreement.

          Section 7.7 Indemnification; Contribution. If any Registrable
Securities are included in a registration statement under this agreement:

          (a) To the extent permitted by applicable law, the Company shall
indemnify and hold harmless each Selling Holder, each Person, if any, who
controls such Selling Holder within the meaning of the Securities Act, and each
officer, director, partner, and employee of such Selling Holder and such
controlling Person, against any and all losses, claims, damages, liabilities and
expenses (joint or several), including attorneys' fees and disbursements and
expenses of investigation, incurred by such party pursuant to any actual or
threatened action, suit, proceeding or investigation, or to which any of the
foregoing Persons may become subject under the Securities Act, the Exchange Act
or other federal or state laws, insofar as such losses, claims, damages,
liabilities and expenses arise out of or are based upon any of the following
statements, omissions or violations (collectively, a "Violation"):

               (i) Any untrue statement or alleged untrue statement of a
material fact contained in such registration statement, including any
preliminary prospectus or final prospectus contained therein, or any amendments
or supplements thereto;

               (ii) The omission or alleged omission to state therein a material
fact required to be stated therein, or necessary to make the statements therein
not misleading; or

               (iii) Any violation or alleged violation by the Company of the
Securities Act, the Exchange Act, any applicable state securities law or any
rule or regulation promulgated under the Securities Act, the Exchange Act or any
applicable state securities law;

provided, however, that the indemnification required by this Section 7.7(a)
shall not apply to amounts paid in settlement of any such loss, claim, damage,
liability or expense if such settlement is effected without the consent of the
Company (which consent shall not be unreasonably withheld), nor shall the
Company be liable in any such case for any such loss, claim, damage, liability
or expense to the extent that it arises out of or is based upon a Violation
which occurs in reliance upon and in conformity with written information
furnished to the Company by the indemnified party expressly for use in
connection with such registration; provided, further, that the indemnity
agreement contained in this Section 7.7 shall not apply to any underwriter to
the extent that any such loss is based on or arises out of an untrue statement
or alleged untrue statement of a material fact, or an omission or alleged
omission to state a material fact, contained in or omitted from any preliminary
prospectus if the final prospectus shall correct such untrue statement or
alleged untrue statement, or such omission or alleged omission, and a copy of
the final prospectus has not been sent or given to such Person at or prior to
the confirmation of sale to such Person if such underwriter was under an
obligation to deliver such final prospectus and failed to do so. The Company
shall also indemnify underwriters, selling brokers, dealer managers and similar
securities industry professionals participating in the distribution, their
officers, directors, agents and employees and each Person who controls such
Persons (within the meaning of Section 15 of the Securities Act or Section 20 of
the Exchange Act) to the same extent as provided above with respect to the
indemnification of the Selling Holders.

                                      A-18
604509.3

<PAGE>



          (b) To the extent permitted by applicable law, each Selling Holder
shall indemnify and hold harmless the Company, each of its directors, each of
its officers who shall have signed the registration statement, each Person, if
any, who controls the Company within the meaning of the Securities Act, any
other Selling Holder, any controlling Person of any such other Selling Holder
and each officer, director, partner, and employee of such other Selling Holder
and such controlling Person, against any and all losses, claims, damages,
liabilities and expenses (joint and several), including attorneys' fees and
disbursements and expenses of investigation, incurred by such party pursuant to
any actual or threatened action, suit, proceeding or investigation, or to which
any of the foregoing Persons may otherwise become subject under the Securities
Act, the Exchange Act or other federal or state laws, insofar as such losses,
claims, damages, liabilities and expenses arise out of or are based upon any
Violation, in each case to the extent (and only to the extent) that such
Violation occurs in reliance upon and in conformity with written information
furnished by such Selling Holder expressly for use in connection with such
registration; provided, however, that (x) the indemnification required by this
Section 7.7(b) shall not apply to amounts paid in settlement of any such loss,
claim, damage, liability or expense if settlement is effected without the
consent of the relevant Selling Holder of Registrable Securities, which consent
shall not be unreasonably withheld, and (y) in no event shall the amount of any
indemnity under this Section 7.7(b) exceed the gross proceeds from the
applicable offering received by such Selling Holder.

          (c) Promptly after receipt by an indemnified party under this Section
7.7 of notice of the commencement of any action, suit, proceeding, investigation
or threat thereof made in writing for which such indemnified party may make a
claim under this Section 7.7, such indemnified party shall deliver to the
indemnifying party a written notice of the commencement thereof and the
indemnifying party shall have the right to participate in, and, to the extent
the indemnifying party so desires, jointly with any other indemnifying party
similarly noticed, to assume the defense thereof with counsel mutually
satisfactory to the parties. The failure to deliver written notice to the
indemnifying party within a reasonable time following the commencement of any
such action, if prejudicial to its ability to defend such action, shall relieve
such indemnifying party of any liability to the indemnified party under this
Section 7.7 but shall not relieve the indemnifying party of any liability that
it may have to any indemnified party otherwise than pursuant to this Section
7.7. Any fees and expenses incurred by the indemnified party (including any fees
and expenses incurred in connection with investigating or preparing to defend
such action or proceeding) shall be paid to the indemnified party, as incurred,
within thirty (30) days of written notice thereof to the indemnifying party
(regardless of whether it is ultimately determined that an indemnified party is
not entitled to indemnification hereunder). Any such indemnified party shall
have the right to employ separate counsel in any such action, claim or
proceeding and to participate in the defense thereof, but the fees and expenses
of such counsel shall be the expenses of such indemnified party unless (i) the
indemnifying party has agreed to pay such fees and expenses or (ii) the
indemnifying party shall have failed to promptly assume the defense of such
action, claim or proceeding or (iii) the named parties to any such action, claim
or proceeding (including any impleaded parties) include both such indemnified
party and the indemnifying party, and such indemnified party shall have been
advised by counsel that there may be one or more legal defenses available to it
which are different from or in addition to those available to the indemnifying
party and that the assertion of such defenses would create a conflict of
interest such that counsel employed by the indemnifying party could not
faithfully represent the indemnified party (in which case, if such indemnified
party notifies the indemnifying party in writing that it elects to employ
separate counsel at the expense of the indemnifying party, the indemnifying
party shall not have the right to assume the defense of such action, claim or
proceeding on behalf of such indemnified party, it being understood, however,
that the indemnifying party shall not, in connection with any one such action,
claim or proceeding or separate but substantially similar or related actions,
claims or proceedings in the same jurisdiction arising out of the same general
allegations or circumstances, be liable for the reasonable fees and expenses of
more than one separate firm of attorneys (together with appropriate local
counsel) at any time for all such indemnified parties, unless in the reasonable
judgment of such indemnified party a conflict of interest may exist between such
indemnified party and any other of such indemnified parties with respect to such
action, claim or proceeding, in which event the indemnifying party shall be
obligated to pay the fees and expenses of such additional counsel or counsels).
No indemnifying party shall be liable to an indemnified party for any settlement
of any action, proceeding or claim without the written consent of the
indemnifying party, which consent shall not be unreasonably withheld.


                                      A-19
604509.3

<PAGE>



          (d) If the indemnification required by this Section 7.7 from the
indemnifying party is unavailable to an indemnified party hereunder in respect
of any losses, claims, damages, liabilities or expenses referred to in this
Section 7.7:

               (i) The indemnifying party, in lieu of indemnifying such
indemnified party, shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages, liabilities or
expenses in such proportion as is appropriate to reflect the relative fault of
the indemnifying party and indemnified parties in connection with the actions
which resulted in such losses, claims, damages, liabilities or expenses, as well
as any other relevant equitable considerations. The relative fault of such
indemnifying party and indemnified parties shall be determined by reference to,
among other things, whether any Violation has been committed by, or relates to
information supplied by, such indemnifying party or indemnified parties, and the
parties' relative intent, knowledge, access to information and opportunity to
correct or prevent such Violation. The amount paid or payable by a party as a
result of the losses, claims, damages, liabilities and expenses referred to
above shall be deemed to include, subject to the limitations set forth in
Section 7.7(a) and Section 7.7(b), any legal or other fees or expenses
reasonably incurred by such party in connection with any investigation or
proceeding.

               (ii) The parties hereto agree that it would not be just and
equitable if contribution pursuant to this Section 7.7(d) were determined by pro
rata allocation or by any other method of allocation which does not take into
account the equitable considerations referred to in Section 7.7(d)(i). No Person
guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of
the Securities Act) shall be entitled to contribution from any Person who was
not guilty of such fraudulent misrepresentation.

          (e) If indemnification is available under this Section 7.7, the
indemnifying parties shall indemnify each indemnified party to the full extent
provided in this Section 7.7 without regard to the relative fault of such
indemnifying party or indemnified party or any other equitable consideration
referred to in Section 7.7(d)(i).

          (f) The obligations of the Company and the Selling Holders of
Registrable Securities under this Section 7.7 shall survive the completion of
any offering of Registrable Securities pursuant to a registration statement
under this agreement, and otherwise.

   
          Section 7.8 Transfer of Registration Rights. Rights with respect to
Registrable Securities may be Transferred as follows: all rights of a Holder
with respect to Registrable Securities pursuant to this agreement may be
Transferred by such Holder to any Person in connection with the Transfer of
Registrable Securities to such Person, in all cases, if (x) any such Transferee
shall have executed and delivered to the secretary of the Company a properly
completed agreement substantially in the form of Exhibit F, and (y) the
Transferor shall have delivered to the secretary of the Company, no later than
15 days following the date of the Transfer, written notification of such
Transfer setting forth the name of the Transferor, name and address of the
Transferee, and the number of Registrable Securities which shall have been so
Transferred.
    

          Section 7.9 Covenants of the Company. The Company hereby agrees and
covenants as follows:

          (a) The Company shall file as and when applicable, on a timely basis,
all reports required to be filed by it under the Exchange Act. If the Company is
not required to file reports pursuant to the Exchange Act, upon the request of
any Holder of Registrable Securities, the Company shall make publicly available
the information specified in subparagraph (c)(2) of Rule 144 of the Securities
Act, and take such further action as may be reasonably required from time to
time and as may be within the reasonable control of the Company, to enable the
Holders to Transfer Registrable Securities without registration under the
Securities Act within the limitation of the exemptions provided by Rule 144
under the Securities Act or any similar rule or regulation hereafter adopted by
the Commission.


                                      A-20
604509.3

<PAGE>



          (b) The Company shall not, and shall not permit its majority owned
subsidiaries to, effect any public sale or distribution of any shares of Common
Shares or any securities convertible into or exchangeable or exercisable for
shares of Common Shares, during the five (5) Business Days prior to, and during
the 90-day period beginning on, the commencement of a public distribution of the
Registrable Securities pursuant to any registration statement prepared pursuant
to this agreement. The Company shall not effect any registration of its
securities (other than on Form S-4, Form S-8, or any successor forms to such
forms or pursuant to such other registration rights Agreements as may be
approved in writing by the Majority Selling Holders) or effect any public or
private sale or distribution of any of its securities, including a sale pursuant
to Regulation D under the Securities Act, whether on its own behalf or at the
request of any holder or holders of such securities from the date of a request
for a Demand Registration pursuant to Section 7.2 until the earlier of (x) 90
days following the date as of which all securities covered by such Demand
Registration statement shall have been Transferred, and (y) 270 days following
the effective date of such Demand Registration Statement, unless the Company
shall have previously notified in writing all Selling Holders of the Company's
desire to do so, and Selling Holders owning a majority of the Registrable
Securities or the Underwriters' Representative, if any, shall have consented
thereto in writing.

          (c) Any agreement entered into after the date of this agreement
pursuant to which the Company or any of its majority owned subsidiaries issues
or agrees to issue any privately placed securities similar to any issue of the
Registrable Securities (other than (x) shares of Common Shares pursuant to a
stock incentive, stock option, stock bonus, stock purchase or other employee
benefit plan of the Company approved by its Board and (y) securities issued to
Persons in exchange for ownership interests in any Person in connection with a
business combination in which the Company or any of its majority owned
subsidiaries is a party) shall contain a provision whereby holders of such
securities agree not to effect any public sale or distribution of any such
securities during the periods described in the first sentence of Section 7.9(b),
in each case including a sale pursuant to Rule 144 under the Securities Act
(unless such Person is prevented by applicable statute or regulation from
entering into such an agreement).

          (d) The Company shall not, directly or indirectly, (x) enter into any
merger, consolidation or reorganization in which the Company shall not be the
surviving corporation or (y) Transfer or agree to Transfer all or substantially
all the Company's assets, unless prior to such merger, consolidation,
reorganization or asset Transfer, the surviving corporation or the Transferee,
respectively, shall have agreed in writing to assume the obligations of the
Company under this Article 7, and for that purpose references hereunder to
"Registrable Securities" shall be deemed to include the securities which the
Holders of Registrable Securities would be entitled to receive in exchange for
Registrable Securities pursuant to any such merger, consolidation or
reorganization.

          (e) The Company shall not grant to any Person (other than a Holder of
Registrable Securities) any registration rights with respect to securities of
the Company, or enter into any agreement, that would entitle the holder thereof
to have securities owned by it included in a Demand Registration.


                                    ARTICLE 8

                               FURTHER AGREEMENTS

          Section 8.1 Further Assurances. Each party to this agreement shall, at
the request of another party to this agreement, at any time and from time to
time following the Closing hereunder, execute and deliver or cause to be
executed and delivered all such further instruments and take or cause to be
taken all such further action as may be reasonably necessary or appropriate in
order more effectively to sell, assign, transfer and con vey to Buyer the Class
A Preferred Shares and the underlying Class B Preferred Shares and Common
Shares, or otherwise to confirm or carry out the provisions of this agreement.


                                      A-21
604509.3

<PAGE>



          Section 8.2 Restrictions on Certain Amendments to Amended and Restated
Declaration of Trust; Restrictions on Certain Equity Issuances. The Company
shall not amend its Amended and Restated Declaration of Trust at any time unless
(i) the Company has notified Buyer of such change no less than fifteen (15) days
prior to its adoption and (ii) in the reasonable judgment of the Company's Board
of Trustees, such amendment does not contravene or violate the provisions of
this agreement or the Certificate of Designation. So long as any Preferred
Shares remain outstanding, the Company shall not issue any Capital Shares that
are not Junior Shares, and shall not issue any Class B Preferred Shares (except
upon the conversion of any Class A Preferred Shares) without the affirmative
vote of the holders of a majority of the outstanding Preferred Shares, voting
together as a separate class from the Common Shares.

          Section 8.3 Costs and Expenses. The Company shall bear the costs and
expenses (including, but not limited to, all compensation and expenses of
counsel, financial advisors, consultants and independent accountants) incurred
by the Company, Buyer, Equity Group Investments, Inc. and Victor Capital Group,
L.P. in connection with the negotiation, preparation, execution, delivery and
enforcement of this agreement and the consummation of the Transactions.

          Section 8.4 Buyer's Access to Records.

          (a) The Company shall afford, and shall cause each of the Consolidated
Subsidiaries to afford, Buyer and its authorized representatives, access during
normal business hours to their respective properties, books and records, in
order that they may have the opportunity to make such investigations as they
shall desire to make of the affairs of the Company and each Consolidated
Subsidiary. The Company shall cause its trustees, officers, employees,
investment bankers, counsel, accountants and other authorized representatives to
furnish such additional financial and operating data and other information as
Buyer and such other Persons shall from time to time reasonably request.

          (b) Nothing in this Section 8.4 shall be construed as a limitation
upon Buyer's right to receive information from the Company as a shareholder and
beneficiary of the Company under California law.

          Section 8.5 Home Office Payment. The Company agrees that the Company
will make any payments to Buyer on the Common Shares, the Class A Preferred
Shares and the Class B Preferred Shares by wire transfer in immediately
available funds by 12:00 noon, local time at the location of Buyer's account, on
the date of payment to such account as specified by Buyer in writing to the
Company.

          Section 8.6 Confidentiality. Except to the extent disclosure is
required by law, or in response to any governmental authority, or in connection
with any litigation relating to an alleged breach of this agreement, each party
shall maintain the confidentiality of all information obtained from the other
party hereto other than information that is otherwise publicly available and
shall use such information only for purposes reasonably related to this
agreement and the transactions contemplated hereby.

          Section 8.7 SEC Filings and Press Releases. Promptly upon their
becoming available, the Company will deliver to Buyer copies of (i) all
financial statements, reports, notices and proxy statements sent or made
available by the Company or any of its Consolidated Subsidiaries to their
security holders, (ii) all regular and periodic reports and all registration
statements and prospectuses, if any, filed by the Company or its Consolidated
Subsidiaries with any securities exchange or with the Commission or any
governmental or private regulatory authority and (iii) all press releases and
other statements made available by the Company or any of its Consolidated
Subsidiaries to the public concerning developments in the business of any such
Person.

          Section 8.8 Limitation Upon Incurrence of Indebtedness. So long as any
Preferred Shares remain outstanding, without the prior written consent of the
holders of a majority of the outstanding Preferred Shares, voting together as a
single class, but voting together as a separate class from the Common Shares,
the Company shall not Incur any Indebtedness if the Company's D/E Ratio would
exceed 5:1.

                                      A-22
604509.3

<PAGE>





                                    ARTICLE 9

                                  MISCELLANEOUS

          Section 9.1 Survival of Representations, Warranties and Covenants. (a)
Notwithstanding any investigation made by or on behalf of Buyer, the
representations and warranties of the Company contained in this agreement shall
be continuing representations and warranties and shall survive the Closing for a
period of one year thereafter. The covenants and other Agreements of the Company
and Buyer contained in this agreement shall be continuing covenants and
Agreements and shall survive the Closing indefinitely.

          (b) From and after the Closing Date, the Company will indemnify and
hold Buyer harmless from and against, and reimburse Buyer for any damages
resulting from, any and all loss, liability, damage or expense (including,
without limitation, interest, penalties and reasonable attorneys' fees and
disbursements) resulting to the Company or Buyer and based upon, arising out of
or otherwise in respect of any breach of any representation, warranty, covenant
or agreement of the Company contained in this agreement.

          (c) Each party entitled to indemnification under this Section 9.1(c)
(the "Indemnified Party") shall give notice to the party required to provide
indemnification (the "Indemnifying Party") promptly after such Indemnified Party
has actual knowledge of any claim as to which indemnity may be sought, and shall
permit the Indemnified Party to assume the defense of any such claim or any
litigation resulting therefrom; provided, that counsel for the Indemnifying
Party, who shall conduct the defense of such claim or litigation, shall be
approved by the Indemnified Party (whose approval shall not be unreasonably
withheld); and, provided, further, that the failure of any Indemnified Party to
give notice as provided herein shall not relieve the Indemnified Party of its
obligations under this Section 9.1(c), except to the extent that such failure to
give notice prejudices the Indemnifying Party. The Indemnified Party may
participate in such defense at such party's expense; provided, however, that the
Indemnifying Party shall pay the expense of one law firm for all Indemnified
Parties if representation of such Indemnified Parties by the counsel retained by
the Indemnifying Party would be inappropriate due to actual or potential
differing interests between an Indemnified Party and any other party represented
by such counsel in such proceeding. No Indemnifying Party, in the defense of any
such claim or litigation shall, except with the consent of each Indemnified
Party, consent to entry of any judgment or enter into any settlement which does
not include as an unconditional term thereof the giving by the claimant or
plaintiff to such Indemnified Party of a release from all liability in respect
of such claim or litigation, and no Indemnified Party shall consent to entry of
any judgment or settle such claim or litigation without the prior written
consent of the Indemnifying Party.

          (d) Subsequent to the date hereof, it is anticipated that Buyer may be
required to make certain customary representations and warranties with respect
to the Company to investors in Buyer and, with respect to such representations
and warranties, indemnify and hold such investors harmless from any breach of
such representations and warranties. The terms and conditions of any
indemnification with respect to such representations and warranties relating to
the Company, its business, assets, liabilities or prospects shall be deemed to
be incorporated herein by reference as if set forth in full herein as an
additional indemnification obligation of the Company as the Indemnifying Party
in favor of Buyer. Buyer will promptly provide the Company with a copy of such
indemnification provisions and, if requested by Buyer, the Company will execute
and deliver such further instruments as may be necessary or appropriate to
reflect the Company's obligation to indemnify Buyer for any breach of such
additional representations and warranties.

          Section 9.2 Assignment; Transfer of Interests. This agreement may be
assigned by Buyer, upon written notice to the Company, to any transferee of
Common Shares, Class A Preferred Shares or Class B Preferred Shares from Buyer
provided that such transferee agrees to be bound by all the provisions of this
agreement. This agreement may be assigned by the Company provided that such
transferee agrees to be bound by the provisions of this agreement and provided
further that such assignment shall not relieve the Company of

                                      A-23
604509.3
<PAGE>



any of its obligations or liabilities to Buyer under this agreement. This
agreement shall be binding upon and inure to the benefit of the parties hereto,
their successors in interest and permitted assigns.

          Section 9.3 Notices. Any notices or other communications required or
permitted hereunder shall be sufficient if in writing and delivered by hand or
sent by telecopy, or sent, postage prepaid, by registered, certified or
express-mail, or by recognized overnight air courier service and shall be deemed
given when so delivered by hand or telecopied, or if mailed or sent by overnight
courier service, on the fifth (5) Business Day after mailing (one Business Day
in the case of express mail or overnight courier service) to the parties at the
following addresses:

                  (a)      If to Buyer to:

                           Veqtor Finance Company, LLC
                           c/o Victor Capital Group, L.P.
                           885 Third Avenue
                           New York, New York 10022
                           Attention:  John R. Klopp
                           Telecopy:  (212) 593-0316

                           with a copy to:

                           Equity Group Investments, Inc.
                           Two North Riverside Plaza, 7th Floor
                           Chicago, Illinois 60606
                           Attention:  Gary Garrabrant
                           Telecopy:  (312) 454-0157

                           and:

                           Battle Fowler LLP
                           75 East 55th Street
                           New York, New York 10022
                           Attention:  Thomas E. Kruger
                           Telecopy:  (212) 856-7815

                  (b)      If to the Company, to:

                           California Real Estate Investment Trust
                           131 Steuart Street, #200
                           San Francisco, California 94105
                           Attention:  Frank A. Morrow
                           Telecopy:  (415) 543-6269

                           with a copy to:

                           Greenberg Glusker Fields Claman Machtinger LLP
                           1900 Avenue of the Stars, #2100
                           Los Angeles, California 90067
                           Attention:  Paula Peters
                           Telecopy:  (310) 553-0687

or to such other address as the addressee may have specified in a notice duly
given to the sender as provided herein.

                                      A-24
604509.3
<PAGE>



   
          Section 9.4 Entire Agreement. This agreement, including the Disclosure
Schedules and Exhibits hereto, constitutes the entire understanding of the
parties relating to the subject matter hereof and supersede all prior agreements
and understandings, whether oral or written. No amendment or modification of the
terms of this agreement shall be binding or effective unless expressed in
writing and signed by each party.
    

          Section 9.5 No Waiver. The waiver by any party of the breach of any of
the terms and conditions of, or any right under, this agreement shall not be
deemed to constitute the waiver of any other breach of the same or any other
term or condition or of any similar right. No such waiver shall be binding or
effective unless expressed in writing and signed by the party giving such
waiver.

   
          Section 9.6 Governing Law. This agreement shall be governed by and
construed in accordance with the laws of the state of California applicable to
agreements executed and to be fully performed in such State.
    

          Section 9.7 Counterparts. This agreement may be executed in one or
more counterparts, each of which shall be deemed an original and all of which
together shall constitute one and the same instrument.

   
          Section 9.8 Public Announcements. The Company and Buyer agree to
consult with each other prior to issuing any press release or otherwise making
any public statement (including without limitation any filing with the
Securities and Exchange Commission) with respect to the transactions
contemplated hereby. The Company will consult with Buyer prior to issuing any
press release or otherwise making any public statement with respect to Buyer or
its members.
    

          Section 9.9 Availability of Equitable Remedies. Since a breach of the
provisions of this agreement could not adequately be compensated by money
damages, any party to this agreement shall be entitled, in addition to any other
right or remedy available to it, to an injunction restraining such breach or a
threatened breach and to specific performance of any such provision of this
agreement, and in either case no bond or other security shall be required in
connection therewith, and the parties hereby consent to the issuance of such an
injunction and to the ordering of specific performance.

          Section 9.10 Construction. The article and section headings contained
in this agreement are inserted for reference purposes only and shall not affect
the meaning or interpretation of this agreement.

   
          Section 9.11 Arbitration. Any dispute or controversy between the
Company and Buyer arising under, out of, in connection with, or in relation to
this agreement, the Amended and Restated Declaration of Trust, the Certificate
of Designation (including without limitation any dispute concerning any
determination made by the board of trustees of the Company) shall be determined
and settled by arbitration in New York City by a panel of three members in
accordance with the Commercial Rules of the American Arbitration Association as
in effect for New York City. In the event of any dispute with respect to any
calculation, such calculation shall be determined by an accountant from a "Big
Six" accounting firm selected by agreement of the parties (which accounting firm
shall have no material relationship with any party hereto or any of their
Affiliates) or, in the event the parties are unable to agree upon such
accountant, an accountant selected in accordance with the procedures established
by the Commercial Rules of the American Arbitration Association as in effect for
New York City. Any determination rendered therein shall be final and binding
upon the parties and their legal representatives.
    




                                      A-25
604509.3

<PAGE>



          IN WITNESS WHEREOF, the parties hereto have executed this agreement as
of the day and year first above written.


                                       CALIFORNIA REAL ESTATE INVESTMENT TRUST



                                       By:      -------------------------------
                                       Name:    Frank A. Morrow
                                       Title:   Chairman of the Board



                                       VEQTOR FINANCE COMPANY, LLC



                                       By:
                                       Name:
                                       Title:

                                      A-26
604509.3

<PAGE>



                                  SCHEDULE 3.2

                                  CAPITAL STOCK


(1)     The Company owns a 59% interest in Totem Square, L.P. ("Totem"), a
        Washington limited partnership.

(2)      The Company owns 100% of CalREIT Totem Square, Inc. ("Cal-CORP"), which
         acts as general partner of Totem.  Cal-CORP has a 1% interest in Totem.

(3)      The Company owns 100% of B.B. Real Estate Investment Corp.

                                      A-27
604509.3

<PAGE>



                                  SCHEDULE 3.7

                                   LITIGATION


None.



                                      A-28
604509.3

<PAGE>



                                                                         ANNEX B


               CERTIFICATE OF DESIGNATION, PREFERENCES AND RIGHTS

                                     OF THE

                       CLASS A 9.5% CUMULATIVE CONVERTIBLE
                                PREFERRED SHARES
                           (par value $1.00 per share)

                                     AND THE

                 CLASS B 9.5% CUMULATIVE CONVERTIBLE NON-VOTING
                                PREFERRED SHARES
                           (par value $1.00 per share)

                                       of

                                  CAPITAL TRUST


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

                          Pursuant to Article VI of the
                  Amended and Restated Declaration of Trust of
                                  Capital Trust
                ------------------------------------------------


   
          Capital Trust, a trust organized under the laws of the State of
California (hereinafter called the "Company"), does hereby certify that,
pursuant to authority conferred on its board of trustees (the "Board") by
Article VI of the Amended and Restated Declaration of Trust of the Company, the
Board, at a meeting held on May 23, 1997, adopted the following resolution
providing for the creation of two classes of the Company's preferred shares of
beneficial interests, consisting of 12,639,405 Class A 9.5% Cumulative
Convertible Preferred Shares, par value $1.00 per share, and 12,639,405 Class B
9.5% Cumulative Convertible Non-Voting Preferred Shares, par value $1.00 per
share.
    

          "RESOLVED, that pursuant to the authority vested in this Board in
accordance with the provisions of Article VI of the Amended and Restated
Declaration of Trust of the Company, two classes of preferred shares of
beneficial interests in the Company, known, respectively, as Class A 9.5%
Cumulative Convertible Preferred Shares, par value $1.00 per share, and Class B
9.5% Cumulative Convertible Non-Voting Preferred Shares, par value $1.00 per
share, be, and each hereby is, created, classified and authorized and that the
designation and number of shares, and relative rights, preferences and
limitations thereof, shall be as follows:

1        Designation and Amount. The shares of the classes of preferred shares
         of beneficial interests in the Company created hereby shall be
         designated as (i) "Class A 9.5% Cumulative Convertible Preferred
         Shares," and the number of shares constituting such class shall be
         12,639,405, with a par value of $1.00 per share, and (ii) "Class B 9.5%
         Cumulative Convertible Non-Voting Preferred Shares," and the number of
         shares constituting such class shall be 12,639,405, with a par value of
         $1.00 per share. The relative rights, preferences, restrictions and
         other matters relating to the Class A Preferred Shares and the Class B
         Preferred Shares are contained in this Certificate of Designation.


                                       B-1
604509.3 

<PAGE>



2        Definitions.  As used in this Certificate of Designation, the following
terms shall have the following meanings:

         (a)      "Aggregate Consideration Receivable" by the Company in
                  connection with the issuance of any Common Shares or any
                  Common Share Equivalents means the sum of:

                  (i)    the aggregate consideration paid to the Company 
                         for such Common Shares or Common Share Equivalents and

                  (ii)   the aggregate consideration or premiums, if any,
                         stated in such Common Share Equivalents to be
                         payable for the Common Shares upon the exercise
                         or conversion of such Common Share 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 Company 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 Company who previously held Voting
                  Shares of the Company 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 trustees of the Company.

         (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)      "Capital Shares" means any and all shares, rights, warrants or
                  options to purchase shares, securities convertible into or
                  exchangeable or exercisable for shares and participations in
                  or other equivalents of or interests (other than security
                  interests) in shares of beneficial interest in the Company,
                  however designated and whether voting or nonvoting.

         (h)      "Certificate of Designation" means this Certificate of
                  Designation, Preferences and Rights establishing the Class A
                  Preferred Shares and Class B Preferred Shares pursuant to
                  Article VI of the Amended and Restated Declaration of Trust,
                  as the same may be amended, supplemented or modified from time
                  to time in accordance with the terms hereof and pursuant to
                  applicable law.

         (i)      "Class A Common Shares" means the class A common shares, par
                  value $1.00 per share, of beneficial interests in the Company,
                  having the designations and rights, qualifications,
                  limitations and restrictions set forth in the Amended and
                  Restated Declaration of Trust of the Company.


                                       B-2
604509.3

<PAGE>



         (j)      "Class A Preferred Shares" means the Class A 9.5% Cumulative
                  Convertible Preferred Shares, par value $1.00 per share, in
                  the Company established pursuant to this Certificate of
                  Designation.

         (k)      "Class B Common Shares" means the class B common shares, par
                  value $1.00 per share, of beneficial interests in the Company,
                  having the designations and rights, qualifications,
                  limitations and restrictions set forth in the Amended and
                  Restated Declaration of Trust of the Company.

         (l)      "Class B Preferred Shares" means the Class B 9.5% Cumulative
                  Convertible Non-Voting Preferred Shares, par value $1.00 per
                  share, in the Company established pursuant to this Certificate
                  of Designation.

         (m)      "Common Shares" means, collectively, the Class A Common Shares
                  and the Class B Common
                  Shares.

         (n)      "Common Share Equivalents" means, without double counting:

                  (i)           Common Shares, where one Common Share shall
                                constitute one Common Share
                                Equivalent,

                  (ii)          Capital Shares (including without limitation the
                                Preferred Shares) convertible into Common
                                Shares, where any one Capital Share shall
                                constitute a number of Common Share Equivalents
                                equal to the number of Common Shares issuable in
                                respect of such Capital Share,

                  (iii)         any rights, warrants, options and convertible,
                                exchangeable or exercisable securities entitling
                                the holder thereof to subscribe for or purchase
                                any Common Shares, 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 Common Shares issuable in respect of
                                such rights, warrants, options or convertible or
                                exercisable securities, and

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

         (o)      "Company" means Capital Trust, a trust organized under the 
                   laws of the State of California.

         (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)      "D/E Ratio" means, as of the date of determination, the ratio
                  of (i) the sum of (x) the total Indebtedness of the Company
                  and its consolidated Subsidiaries as reflected on the
                  Company's most recent last regularly prepared balance sheet,
                  plus (y) all Indebtedness issued by the Company since the date
                  of such balance sheet less all indebtedness retired or
                  repurchased by the Company since that date, plus (z) the
                  Company's pro rata share, based upon its percentage equity
                  ownership interest therein, of aggregate total Indebtedness of
                  Equity Affiliates, to (ii)

                                       B-3
604509.3

<PAGE>



                  the excess of total assets (including the Company's equity in
                  its Equity Affiliates) over total liabilities of the Company,
                  as reflected on the Company's most recent last regularly
                  prepared 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.

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

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

         (v)      "Effective Purchase Price per Share" at which the Company
                  issues any Common Shares or any Common Share Equivalents means
                  an amount equal to the ratio of:

                  (i)   the Aggregate Consideration Receivable by the Company in
                        connection with the issuance of such Common Shares or
                        Common Share Equivalents to

                  (ii)  the number of Common Shares and Common Share Equivalents
                        so issued.

         (w)      "Equity Affiliate" means any Person in which the Company 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 Company's consolidated financial
                  statements.

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

   
                  (i)   the issuance, from April 1, 1997 through the date of
                        the Exempted Transaction, of Common Share Equivalents
                        to employees or officers of the Company or any of its
                        subsidiaries, or to consultants or service providers to
                        the Company or any of its subsidiaries, or to trustees
                        or directors of the Company or any of its subsidiaries,
                        under an employee benefit plan or similar arrangement
                        adopted by the Company in an amount not to exceed 10%
                        of the aggregate number of Common Share Equivalents
                        outstanding at such time,
    

                  (ii)  the issuance of any Common Shares or Preferred Shares
                        of the Company upon the conversion of any Common Shares
                        or Preferred Shares, and

                  (iii) the issuance of any Capital Shares of the
                        Company in exchange, in whole or in part, for
                        any acquisition by the Company of shares or
                        other assets of any kind.

         (y)      "Fair Market Value" of a Common Share" means, as of any date,
                  the average of the closing prices of Class A Common Shares 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 Shares are 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 occurred, of one Class A
                       Common Share 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 Shares are listed or
                       admitted for trading; or

                  (ii) if not listed or admitted for trading as
                       described in clause (i) of this section 2(y),
                       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
                       Class A Common Share quoted in the NASDAQ
                       National Market System or any similar system of

                                       B-4
604509.3

<PAGE>



                        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(y), the average of the highest
                        bid and lowest offered quotations for one Class
                        A Common Share as reported by the National
                        Quotation Bureau Incorporated if at least two
                        securities dealers have inserted both bid and
                        offered quotations for Class A Common Shares 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 Class A Common Share on any day or the average of
                  such closing prices for any period shall be the fair market
                  value of one Common Share for such day or period as determined
                  in good faith by the Board.

                  "Fair Market Value" of a Preferred Share means the Fair Market
                  Value of a number of fully paid and nonassessable Class A
                  Common Shares equal to the ratio of (a) the Liquidation
                  Preference for such Preferred Share 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.

         (z)   "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 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.

         (aa)     "Holder" of a Class A Preferred Share or a Class B Preferred
                  Share means the Person in whose name such Class A Preferred
                  Share or Class B Preferred Share is registered on the books of
                  the Company.

         (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 Share,
                  the date on which such Preferred Share is issued by the
                  Company.

         (ee)     "Junior Shares" means Common Shares and any other class or
                  series of Capital Shares of the Company now or hereafter
                  authorized, issued or outstanding which is subject, under the
                  terms of the Company's Amended and Restated Declaration of
                  Trust (including any certificate of designation adopted
                  thereunder relating to any class or series of preferred
                  shares), to the following restrictions and limitations:


                                       B-5
604509.3

<PAGE>



                  (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 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 the Preferred Shares
                         shall be entitled to receive out of assets of
                         the Company 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 Capital Shares of the
                         Company, and

                  (iii)  shares of such class or series may not be
                         redeemed under any circumstances, either at the
                         option of the Company or of any holder thereof,
                         unless all of the outstanding Preferred Shares
                         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 Preferred
                  Share, an amount equal to $2.69.

         (hh)     "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.

         (ii)     "Preferred Shares" means, collectively, the Class A Preferred
                  Shares and the Class B Preferred Shares.

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

         (kk)     "Subsidiary" means:

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

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

        (ll)      "Trading Day" means, with respect to the Class A Common
                  Shares: (i) if the Class A Common Shares are listed or
                  admitted for trading on any national securities exchange, days
                  on which such national securities exchange is open for
                  business; or (ii) if the Class A Common Shares are not listed
                  or admitted for trading on any national securities exchange,
                  but are 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 Shares are not quoted
                  on any system or listed or admitted for trading on any
                  securities exchange, a Business Day.

         (mm)     "Voting Shares" means, with respect to the Company, all
                  classes of Capital Shares of the Company then outstanding and
                  normally entitled to vote for the election of directors,
                  managers or trustees of the Company. Any reference to a
                  percentage of Voting Shares shall refer to the

                                       B-6
604509.3

<PAGE>



                  percentage of votes eligible to be cast for the election of
                  directors, managers or trustees which are attributable to the
                  applicable Voting Shares.

3        Dividends.

         (a)      Payment of Dividends. The Holders of the Preferred Shares
                  shall be entitled to receive, when and as 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
                  Preferred Shares shall accrue on a daily basis whether or not
                  the Company 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 year; provided,
                  however, that the first Dividend Period shall commence on the
                  Issuance Date and shall end on and include December 15, 1997.
                  Dividends on the Preferred Shares shall be payable, when and
                  as declared, semi-annually, in arrears, no later than December
                  26 and June 25 of each year commencing December 26, 1997 (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 Preferred Shares 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 Preferred Share 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 the initial
                  Dividend Period and 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 Company shall not declare or pay or set apart for payment
                  any dividends or make any other distributions on either class
                  of Preferred Shares unless the Company 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 Shares.

         (b)      Distribution of Partial Dividend Payments. Except as otherwise
                  provided in this Certificate of Designation, if on any
                  Dividend Payment Date the Company pays less than the total
                  amount of dividends then accrued with respect to the Preferred
                  Shares, the amount so paid shall be distributed ratably, each
                  share being treated equally, among the Holders of the
                  Preferred Shares based upon the number of Preferred Shares
                  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
                  Shares shall have been paid in full, the Company 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
                  Capital Shares of the Company other than the Preferred Shares
                  (each, a "Restricted Payment"); provided, however, that a
                  "Restricted Payment" shall not include:

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


                                       B-7
604509.3

<PAGE>



                   (ii) the acquisition of any Capital Shares in exchange
                        solely for Junior Shares.

4        Liquidation Preference.

         In the event of any liquidation, dissolution or winding up of the
         Company, either voluntary or involuntary, the Holders of Preferred
         Shares shall be entitled to receive out of assets of the Company
         available for distribution to shareholders, 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 shareholders, whether or not declared, before any payment shall be
         made or any assets distributed to the holders of any other class or
         series of Capital Shares of the Company.

         If the assets and funds thus distributed among the Holders of the
         Preferred Shares 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 Company legally available for
         distribution shall be distributed ratably, each share being treated
         equally, among the Holders of the Preferred Shares based on the number
         of Preferred Shares then held by each such Holder.

5        Consolidation, Merger and Sale of Assets, etc. Unless all of the
         outstanding Preferred Shares shall have been redeemed or converted on
         or prior to the effective date of any consolidation, merger or transfer
         referred to below involving the Company, without the approval of the
         Holders of a majority of the outstanding Preferred Shares, voting
         together as a single class, but voting together as a separate class
         from the Common Shares, the Company 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 Company is the
                  surviving entity, the rights and preferences of the Preferred
                  Shares are not modified the Company, as the surviving entity,
                  does not have outstanding any Capital Shares that are not
                  Junior Shares, and immediately after the consummation of such
                  merger or consolidation and after giving effect thereto, the
                  D/E Ratio of the Company 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 Company shall make effective
                  provision such that, upon consummation of such transaction,
                  the Holders of Preferred Shares shall receive preferred shares
                  of the surviving entity having substantially identical terms
                  as the Preferred Shares surrendered by them, the surviving,
                  resulting or acquiring Person does not have outstanding any
                  Capital Shares that are not Junior Shares 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 Shares.

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


                                       B-8
604509.3

<PAGE>



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

         (c)      Preferred Shares Class Vote. So long as any Preferred Shares
                  remain outstanding, the affirmative vote of the Board and the
                  Holders of a majority of the outstanding Preferred Shares,
                  voting together as a single class, but voting together as a
                  separate class from the Common Shares, shall be required in
                  order:

                  (i)     to amend, alter or repeal any of the provisions of 
                          this Certificate of Designation;

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

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

                  Any Preferred Shares owned, directly or indirectly, by the
                  Company 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 Class A Preferred Share 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 Class A
                          Common Shares equal to the ratio of:

                           (x)  the Liquidation Preference of such
                                Class A Preferred Share 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 Class 
                         B Preferred Shares,

                  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.

                  Each Class B Preferred Share 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 Class B Common
                         Shares equal to the ratio of:

                            (x) the Liquidation Preference of such
                                Class B Preferred Share 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


                                       B-9
604509.3

<PAGE>



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

                  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 this Certificate of Designation, 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 Preferred Shares to be converted in
                  whole or in part shall surrender the certificate or
                  certificates evidencing such shares to the Company and shall
                  give written notice to the Company ("Conversion Notice") that
                  the Holder elects to convert such shares or the portion
                  thereof specified in said notice into Class A Common Shares,
                  Class B Common Shares, Class A Preferred Shares or Class B
                  Preferred Shares, 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 Common Shares or Preferred Shares, as the
                  case may be, shall be issued and (ii) if Class B Preferred
                  Shares are to be converted into Class A Preferred Shares,
                  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
                  Shares, own more than 4.9% of any class of Voting Shares of
                  the 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 of Voting Shares of the Company. Each certificate
                  evidencing Preferred Shares surrendered for conversion shall,
                  unless the shares issuable on conversion are to be issued in
                  the same name as the registration of such Preferred Shares, be
                  duly endorsed by, or be accompanied by instruments of transfer
                  in form satisfactory to the Company 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
                  evidencing the Preferred Shares relating thereto, the Company
                  shall issue and deliver to such Holder (or upon the written
                  order of such Holder) a certificate or certificates for the
                  number of full Class A Common Shares, Class B Common Shares,
                  Class A Preferred Shares or Class B Preferred Shares, as
                  specified in the Conversion Notice, issuable upon the
                  conversion of such Preferred Shares 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 Preferred Shares represented by a
                  certificate are to be converted, the Company shall issue and
                  deliver or cause to be issued and delivered to (or upon the
                  written order of) the Holder of the Preferred Shares so
                  surrendered, without charge to such Holder, a new certificate
                  or certificates representing a number of Preferred Shares
                  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 evidencing such Preferred Shares shall have been
                  surrendered to the Company or its transfer agent and a
                  Conversion Notice with respect to such shares shall have been
                  received by the Company, as described above. Any Person in
                  whose name any certificate or certificates for Common Shares
                  or Preferred Shares shall be issuable upon conversion shall be
                  deemed to have become the holder of record of the shares
                  represented

                                      B-10
604509.3

<PAGE>



                  thereby on the Conversion Date; provided, however, if the
                  certificate or certificates evidencing such Preferred Shares
                  are surrendered on any date when the share transfer books of
                  the Company 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.

                  Except as otherwise provided in this section 7, no payment or
                  adjustment will be made for dividends or other distributions
                  with respect to any Common Shares or Preferred Shares issuable
                  upon conversion of Preferred Shares 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 Shares. If any fractional share
                  would, but for this section 7(c), be issuable upon the
                  conversion of any Preferred Shares, the Company 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
                  Shares. The Conversion Price with respect to the conversion of
                  the Preferred Shares into Common Shares shall be adjusted from
                  time to time by the Company as follows:

                  (i) In the event that the Company shall at any time after the
                      Issuance Date:

                      (A)      declare a dividend or make a distribution on the 
                               Common Shares in Common Shares,

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

                      (C)      combine the Common Shares into a smaller number 
                               of shares,

                      (D)      pay a dividend or make a distribution on the 
                               Common Shares in any class of its Capital Shares
                               other than Common Shares, or

                      (E)      reclassify the Common Shares,

                                then the conversion right and the Conversion
                                Price in effect immediately prior thereto shall
                                be adjusted so that the Holder of any Preferred
                                Shares thereafter surrendered for conversion
                                into Common Shares shall be entitled to receive
                                the number of Common Shares or other Capital
                                Shares of the Company which such Holder would
                                have owned or have been entitled to receive
                                after the happening of any of the events
                                described above had such Preferred Shares been
                                converted into Common Shares 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 Company shall at any time
                        after the Issuance Date issue any Common Shares
                        or any Common Share Equivalents other than in an
                        Exempted Transaction, at an Effective Purchase
                        Price per Share less than the Conversion

                                      B-11
604509.3

<PAGE>



                        Price in effect immediately prior to the date of
                        such issuance, then such Conversion Price shall
                        be adjusted to equal the ratio of:

                        (A)   the sum of:

                              (1)   the product of:

                                    (a)  the number of Common Shares and Common
                                         Share 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 Company in connection with such 
                                    issuance to

                        (B)      the sum of:

                              (1)   the number of Common Shares and Common Share
                                    Equivalents outstanding immediately prior to
                                    such issuance and

                              (2)   the number of additional Common Shares and
                                    Common Share Equivalents.

                                For example, if on any given date the Company
                                has 20,000,000 Common Shares and Common Share
                                Equivalents outstanding, the Company issues
                                warrants exercisable at $1 per share to purchase
                                an additional 1,000,000 Common Shares 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 =
                             [(20,000,000 shares 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 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, convertible
                                or exercisable securities or share appreciation
                                rights had not been issued, but such
                                readjustment shall not affect the number of
                                Common Shares or other Capital Shares delivered
                                upon any conversion prior to the date such
                                readjustment is made.

                  (iii) In the event that the Company shall distribute
                        to all holders of its Common Shares any of its
                        assets (other than cash dividends payable on or
                        after April 1, 1997 which together with all
                        prior cash dividends payable on or after April
                        1, 1997, do not exceed the amount of retained
                        earnings of the Company accrued on or after
                        April 1, 1997 and on or prior to the date of
                        such dividends) or debt

                                      B-12
604509.3

<PAGE>



                                securities, or rights, options, warrants or
                                convertible or exercisable securities of the
                                Company (including securities issued for cash,
                                but excluding distributions of Capital Shares
                                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 Company so distributed or of
                                such rights, options, warrants or convertible or
                                exchangeable securities applicable to one Common
                                Share. 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
                                Shares of such rights, options, warrants,
                                convertible securities, assets or debt
                                securities if the plan or arrangement under
                                which such rights, options, warrants,
                                convertible securities, assets or debt
                                securities are issued provides for their
                                issuance to Holders of Preferred Shares 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 Company 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
                         Company to its shareholders, shall not be taxable.

                  (v)    Whenever the Conversion Price is adjusted as
                         provided in this section 7(d), or the Preferred Shares
                         become convertible into shares of securities, property
                         or assets pursuant to section 7(e) hereof, or the
                         Company reduces the Conversion Price pursuant to
                         section 7(f) hereof, the Company shall prepare a notice
                         of such adjustment of the Conversion Price setting
                         forth the adjusted Conversion Price and the date on
                         which such adjustment becomes effective, and setting
                         forth in reasonable detail the facts requiring such
                         adjustment and the calculation of such adjustment, and
                         shall mail such notice of adjustment to all Holders of
                         Preferred Shares at their last addresses appearing on
                         the share transfer books of the Company.

                  (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 Company may defer until
                         the occurrence of such event:

                                (A)      issuing to the Holder of any Preferred
                                         Shares converted after such record date
                                         and before the occurrence of such event
                                         the additional Common Shares issuable
                                         upon such conversion by reason of the
                                         adjustment required by such event over
                                         and above the Common Shares 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
                                         Common Shares 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:

                                      B-13
604509.3

<PAGE>



                                (A)      in the case of the issuance of Common
                                         Shares or Common Share 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 Company for
                                         any underwriting of the issue or
                                         otherwise in connection therewith; and

                                (B)      in the case of the issuance of Common
                                         Shares or Common Share 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 Preferred
                         Shares may, upon conversion of such security,
                         receive two or more classes of Capital Shares of
                         the Company, the Company shall determine on a
                         fair basis the allocation of the adjusted
                         Conversion Price between the classes of Capital
                         Shares. After such allocation, the conversion
                         right and the Conversion Price of each class of
                         Capital Shares shall thereafter be subject to
                         adjustment on terms comparable to those
                         applicable to Common Shares in this section 7.

         (e)      Effect of Reclassification, Consolidation, Merger or Sale.
                  Unless all of the Preferred Shares 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
                          Common Shares issuable upon conversion of any
                          class of Preferred Shares (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 Company with
                          another Person shall be effected as a result of
                          which holders of Common Shares issuable upon
                          conversion of any class of Preferred Shares
                          shall be entitled to receive shares, securities
                          or other property or assets (including cash)
                          with respect to or in exchange for such Common
                          Shares, or

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

                  then the Company or such successor or purchasing Person, as
                  the case may be, shall make provisions in its constituent
                  documents to establish that each Preferred Share 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 Common Shares issuable upon conversion of such
                  Preferred Shares immediately prior to such reclassification,
                  change, consolidation, merger, sale or conveyance, each
                  Preferred Share 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.


                                      B-14
604509.3

<PAGE>



                  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
                  Shares. The Company shall not (i) subdivide or reclassify any
                  class of Preferred Shares or (ii) combine any class of
                  Preferred Shares, unless the Company simultaneously
                  subdivides, reclassifies or combines, at the same rate, each
                  share being treated equally, all classes of Preferred Shares.

         (g)   

                   Taxes on Shares Issued. The issuance of share
                   certificates upon conversion of Preferred Shares 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 Company covenants that all Common
                  Shares and Preferred Shares which may be issued upon
                  conversion of Preferred Shares will upon issuance be validly
                  issued, fully paid and nonassessable by the Company 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 Company shall take any action
                                  that would require an adjustment in the
                                  Conversion Price pursuant to section
                                  7(d)(i) or (iii) hereof; or

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

                         (C)      of the voluntary or involuntary dissolution, 
                                  liquidation or winding-up of the Company;

                         the Company shall cause notice of such proposed
                         action or event to be mailed to each Holder of
                         record of Preferred Shares at its address
                         appearing on the share transfer books of the
                         Company, 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 Company first publicly
                         announces such proposed action or event.

                  (ii)          In the event that the Company shall take any
                                action that would require an adjustment in the
                                Conversion Price pursuant to section 7(d)(ii)
                                hereof, the Company shall cause notice of such
                                proposed action or event to be mailed to each
                                Holder of record of Preferred Shares at its
                                address appearing on the share transfer books of
                                the Company, as promptly as possible but in no
                                event later than the date that the Company
                                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 Common Shares 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 Common Shares
                                         shall be entitled to exchange their
                                         Common Shares for securities or other
                                         property deliverable upon such event.

                                      B-15
604509.3 

<PAGE>



                                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 Preferred Shares which are converted,
          purchased, redeemed or otherwise acquired by the Company, shall be
          retired and canceled by the Company promptly thereafter. No such
          shares shall upon their cancellation be reissued.

   
9         Covenant Regarding Employee Equity Plans. For so long as any shares of
          Preferred Stock are outstanding, the Company will not:

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

         (b)      issue or sell to any employees or officers of the Company or
                  any of its subsidiaries, or to any consultants or service
                  providers to the Company or any of its subsidiaries, or to any
                  trustees or directors of the Company or any of its
                  subsidiaries, or to any shareholder of the Company, any Common
                  Share Equivalents at a price per share below the fair market
                  value of such Common Share 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)      Holder shall not transfer Class A Preferred Shares or Class A
                  Common Shares 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
                                Shares of the Company 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 Shares of the Company.


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

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

                  (ii)   unless the Company shall have received an
                         opinion of counsel stating that the restriction
                         in this section 10(b)(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 Shares and Capital
                                     Shares convertible into Class B Common
                                     Shares are transferred to any one
                                     holder,

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

         (c)      Holder agrees that substantially the following legend shall be
                  placed on the certificates representing any Class B Preferred
                  Shares and Class B Common Shares:
    

                                      B-16
604509.3

<PAGE>



                  "THE SHARES REPRESENTED BY THIS CERTIFICATE ARE SUBJECT TO THE
                  LIMITATIONS UPON TRANSFER AND CONVERSION CONTAINED IN THE
                  CERTIFICATE OF DESIGNATION, PREFERENCES AND RIGHTS OF THE
                  CLASS B 9.5% CUMULATIVE CONVERTIBLE NON-VOTING PREFERRED
                  SHARES AND THE BY-LAWS OF THE COMPANY (COPIES OF WHICH ARE ON
                  FILE AT THE OFFICE OF THE COMPANY)."


         IN WITNESS WHEREOF, Capital Trust has caused this Certificate of
Designation to be duly signed and acknowledged as of this ___ day of June, 1997
by the undersigned, its Chief Executive Officer.

                                            CAPITAL TRUST


                                            By:_________________________________
                                            Name:    John R. Klopp
                                            Title:   Chief Executive Officer
<PAGE>

                                                                         ANNEX C










                              AMENDED AND RESTATED

                              DECLARATION OF TRUST

                                       OF

                                  CAPITAL TRUST
                               a California trust

                       As amended through June ___ , 1997



                                      B-17
604509.3

<PAGE>


<TABLE>
<CAPTION>

                                  CAPITAL TRUST

                                TABLE OF CONTENTS
                                                                                                                        Page

<S>               <C>                                                                                                   <C>
   
ARTICLE I         DEFINITIONS...........................................................................................C-2
         Section 1.1       "Aggregated Transferor"......................................................................C-2
         Section 1.2       "Board"......................................................................................C-2
         Section 1.3       "Business Day"...............................................................................C-2
         Section 1.4       "By-Laws"....................................................................................C-2
         Section 1.5       "Certificate of Designation".................................................................C-2
         Section 1.6       "Class A Common Shares"......................................................................C-2
         Section 1.7       "Class A Preferred Shares"...................................................................C-2
         Section 1.8       "Class B Common Shares"......................................................................C-2
         Section 1.9       "Class B Preferred Shares"...................................................................C-2
         Section 1.10      "Common Shares"..............................................................................C-2
         Section 1.11      "Conversion Date"............................................................................C-2
         Section 1.12      "Conversion Notice"..........................................................................C-2
         Section 1.13      "Corporations Commissioner"..................................................................C-2
         Section 1.14      "Declaration" and "Declaration of Trust".....................................................C-3
         Section 1.15      "File for Record"............................................................................C-3
         Section 1.16      "GAAP".......................................................................................C-3
         Section 1.17      "Internal Revenue Code"......................................................................C-3
         Section 1.18      "Person".....................................................................................C-3
         Section 1.19      "Preferred Shares"...........................................................................C-3
         Section 1.20      "Shares".....................................................................................C-3
         Section 1.21      "Shareholders"...............................................................................C-3
         Section 1.22      "Subsidiary".................................................................................C-3
         Section 1.23      "Trustees....................................................................................C-3
         Section 1.24      "Voting Preferred Shares"....................................................................C-3
         Section 1.25      "Voting Shares"..............................................................................C-3
    

ARTICLE II                 THE COMPANY..................................................................................C-4
         Section 2.1       Name.........................................................................................C-4
         Section 2.2       Principal Office.............................................................................C-4
         Section 2.3       Purpose......................................................................................C-4
         Section 2.4       No Partnership Relationship..................................................................C-4
         Section 2.5       Amendment and Restatement of Original Declaration of Trust...................................C-4

ARTICLE III                INVESTMENT POLICY............................................................................C-4
         Section 3.1       General Policy...............................................................................C-4
         Section 3.2       Maintenance of Assets........................................................................C-4
         Section 3.3       Disposition of Encumbrance of Assets.........................................................C-4
         Section 3.4       Use of Brokers and Appraisers................................................................C-4
         Section 3.5       Management of Company Property...............................................................C-4
         Section 3.6       The Company's Right to Borrow Funds..........................................................C-5
         Section 3.7       Transactions with Related Parties............................................................C-5

ARTICLE IV                 CLASSES OF SHARES; DESIGNATIONS, PREFERENCES, ETC............................................C-5
         Section 4.1       Number of Shares; Classes....................................................................C-5
         Section 4.2       Designations, Preferences, etc...............................................................C-6
         Section 4.3       Shareholder's Interest in the Company........................................................C-6


                                       C-i
604509.3

<PAGE>



ARTICLE V                  COMMON SHARES................................................................................C-6
         Section 5.1       Common Shares; Identical Rights..............................................................C-6
         Section 5.2       Dividends....................................................................................C-6
         Section 5.3       Liquidation Rights...........................................................................C-6
         Section 5.4       Voting Rights................................................................................C-7
         Section 5.5       Conversion Rights ...........................................................................C-7
         Section 5.6       Stock Splits, etc............................................................................C-8
         Section 5.7       Reacquired Shares............................................................................C-8
         Section 5.8       Preferences, Appraisals, Redemption and Preemptive Rights....................................C-8
         Section 5.9       Nonassessability of Common Shares............................................................C-8

ARTICLE VI                 PREFERRED SHARES.............................................................................C-8
         Section 6.1       Preferred Shares.............................................................................C-8
         Section 6.2       The Class A Preferred Shares and the Class B Preferred Shares................................C-9
         Section 6.3       Nonassessability of Preferred Shares.........................................................C-9
         Section 6.4       Recording of Certificates of Designation.....................................................C-9

ARTICLE VII                MEETING OF SHAREHOLDERS.....................................................................C-10
         Section 7.1       Annual Meeting..............................................................................C-10
         Section 7.2       Special Meetings............................................................................C-10
         Section 7.3       Record Date.................................................................................C-10
         Section 7.4       Voting of Shares............................................................................C-10
         Section 7.5       Inspectors of Elections.....................................................................C-10
         Section 7.6       Shareholder List............................................................................C-11
         Section 7.7       Quorum......................................................................................C-11
         Section 7.8       Notice......................................................................................C-11
         Section 7.9       Business Transacted.........................................................................C-11
         Section 7.10      Action at a Meeting.........................................................................C-11
         Section 7.11      Action Without a Meeting....................................................................C-11
         Section 7.12      Effect of Action............................................................................C-11

ARTICLE VIII               TRUSTEES; MEETINGS OF TRUSTEES..............................................................C-12
         Section 8.1       Authority of Trustees.......................................................................C-12
         Section 8.2       Powers of Trustees..........................................................................C-12
         Section 8.3       Number, Term and Qualifications.............................................................C-13
         Section 8.4       Resignations................................................................................C-13
         Section 8.5       Removal of Trustees.........................................................................C-13
         Section 8.6       Newly Created Trusteeships and Vacancies....................................................C-14
         Section 8.7       Compensation................................................................................C-14
         Section 8.8       Committees..................................................................................C-14
         Section 8.9       By-Laws.....................................................................................C-14

ARTICLE IX                 OFFICERS....................................................................................C-14

ARTICLE X                  CONSOLIDATION, MERGER, SALE OF ASSETS, ETC..................................................C-14

ARTICLE XI                 ACCOUNTING..................................................................................C-15
         Section 11.1      Standard....................................................................................C-15
         Section 11.2      Inspection of Records.......................................................................C-15
         Section 11.3      Annual Audit................................................................................C-15
         Section 11.4      Interim Reports.............................................................................C-15

ARTICLE XII                DURATION OF THE COMPANY.....................................................................C-15


                                      C-ii
604509.3

<PAGE>



         Section 12.1      Duration....................................................................................C-15
         Section 12.2      Early Termination...........................................................................C-15
         Section 12.3      Procedure Upon Termination..................................................................C-15

ARTICLE XIII               AMENDMENTS................................................................................. C-16
         Section 13.1      Amendment Procedure.........................................................................C-16
         Section 13.2      Amendments Without Shareholder Approval.....................................................C-16
         Section 13.3      Recording Amendments........................................................................C-16

ARTICLE XIV                EXCULPATION AND INDEMNIFICATION; LIMITATION OF LIABILITY; RIGHTS OF
                           TRUSTEES AND OFFICERS TO OWN SHARES; REPRESENTATIONS AND
                           GUARANTEES..................................................................................C-16
         Section 14.1      Exculpation and Indemnification of Trustees, Officers and Others ...........................C-16
         Section 14.2      Limitation on Liability of Shareholders, Trustees and Officers; Insurance...................C-16
         Section 14.3      Right of Trustees and Officers to Own Shares................................................C-16
         Section 14.4      Representations and Guarantees..............................................................C-17

ARTICLE XV                 MISCELLANEOUS...............................................................................C-17
         Section 15.1      Fiscal Year.................................................................................C-17
         Section 15.2      Checks .....................................................................................C-17
         Section 15.3      Successors in Interest......................................................................C-17
         Section 15.4      Severability................................................................................C-17
         Section 15.5      California Laws Govern......................................................................C-17
         Section 15.6      Headings....................................................................................C-17
         Section 15.7      No Third-Party Reliance.....................................................................C-17
         Section 15.8      Counterparts................................................................................C-17
         Section 15.9      Notice......................................................................................C-17
         Section 15.10     agreement of Shareholders.................................................................. C-17
</TABLE>


                                      C-iii
604509.3

<PAGE>






                              AMENDED AND RESTATED
                             DECLARATION OF TRUST OF
                                  CAPITAL TRUST
                               a California trust
                       As amended through June ___ , 1997



         AMENDED AND RESTATED DECLARATION OF TRUST of Capital Trust, a
California trust (the "Company"), dated as of June ___ , 1997.


                                 R E C I T A L S

          WHEREAS, Stanley C. Bateman, Noel Coleman, Donald Gilson, H. Glover
Hughes, John M. Inman, Edward P. Jones, Leo G. McClatchy and C. Frank Pratt,
Sr., desiring to create a trust entered into a Declaration of Trust, dated the
15th of September, 1966 (the "Original Declaration of Trust"), creating
California Real Estate Investment Trust, a California trust, for the benefit of
the holders from time to time of shares to be issued hereunder, who become
parties hereto and beneficiaries of the Company by becoming the holders of one
or more shares of beneficial interests in the Company;

          WHEREAS, Messrs. Bateman, Coleman, Gilson, Hughes, Inman, Jones,
McClatchy and Pratt agreed to serve as the initial trustees of the Company;

          WHEREAS, pursuant to the terms of the Original Declaration of Trust,
such individuals have been replaced as trustees by vote of the Shareholders by
Martin L. Edelman, Gary R. Garrabrant, Craig M. Hatkoff, John R. Klopp, Sheli Z.
Rosenberg, Lynne B. Sagalyn and Samuel Zell;

          WHEREAS, the holders of no less than sixty-six and two-thirds percent
(66-2/3%) of the outstanding common shares of the Company entitled to vote,
desiring to amend and restate the Original Declaration of Trust, have approved
the amendment and restatement of the Original Declaration of Trust as set forth
herein, including without limitation changing the name of the Company from
"California Real Estate Investment Trust" to "Capital Trust"; and

          WHEREAS, the Board and the Shareholders desire that the Company
qualify as an "association" taxable as a corporation under the Code, so long as
such qualification, in the opinion of the Board, is advantageous to the
Shareholders, and cease qualifying as a "real estate investment trust" under the
Code;


                              D E C L A R A T I O N


          NOW, THEREFORE, in order to declare the terms and conditions upon
which the Company is to be created, continued and operated and the terms and
conditions upon which the proportionate share and interest of each Shareholder
thereof is to be determined, as well as the terms and conditions under which
property is to be held therein, the Trustees hereby declare that they will hold
all investments of every type and description which they may acquire as such
Trustees, together with the proceeds thereof, in trust, to manage, improve, hold
and dispose of the same for the benefit of the holders of record from time to
time of the Shares issued and to be issued hereunder, and in the manner and
subject to the provisions hereof, to wit:


                                       C-1
604509.3

<PAGE>




                                    ARTICLE I

                                   DEFINITIONS

   
          Section 1.1 "Aggregated Transferor". The phrase "Aggregated
Transferor" of a Person shall mean any other Person other than the Company who
previously held Voting Shares of the Company now held by such Person.
    

          Section 1.2 "Board". The word "Board" shall mean the board of trustees
of the Company established pursuant to Section 8.3.

          Section 1.3 "Business Day". The phrase "Business Day" shall mean any
day other than a Saturday, 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.

          Section 1.4 "By-Laws". The word "By-Laws" shall mean the By-Laws of
the Company as adopted, and as amended and restated from time to time, by the
Board pursuant to Section 8.2(m) and Section 8.9 hereof, which By-Laws are
incorporated herein by reference and shall form a part of the governing
instrument of the Company.

          Section 1.5 "Certificate of Designation". The phrase "Certificate of
Designation" shall mean a certificate of designation, preferences and rights
establishing a class or series of preferred shares pursuant to Section 6.1.

          Section 1.6 "Class A Common Shares". The phrase "Class A Common
Shares" shall mean the class A common shares, par value $1.00 per share, of
beneficial interests in the Company, having the designations and rights,
qualifications, limitations and restrictions set forth in this Declaration.

          Section 1.7 "Class A Preferred Shares". The phrase "Class A Preferred
Shares" shall mean the class A 9.5% cumulative convertible preferred shares, par
value $1.00 per share, in the Company established pursuant to the Certificate of
Designation of the class A 9.5% cumulative convertible preferred shares and the
class B 9.5% cumulative convertible non-voting preferred shares adopted pursuant
to Section 6.2.

          Section 1.8 "Class B Common Shares". The phrase "Class B Common
Shares" shall mean the class B common shares, par value $1.00 per share, in the
Company, having the designations and rights, qualifications, limitations and
restrictions set forth in this Declaration.

          Section 1.9 "Class B Preferred Shares". The phrase "Class B Preferred
Shares" shall mean the class B 9.5% cumulative convertible non-voting preferred
shares, par value $1.00 per share, in the Company established pursuant to the
Certificate of Designation of the class A 9.5% cumulative convertible preferred
shares and the class B 9.5% cumulative convertible non-voting preferred shares
adopted pursuant to Section 6.2.

         Section 1.10 "Common Shares". The phrase "Common Shares" shall mean,
collectively, the Class A Common Shares and the Class B Common Shares.

          Section 1.11 "Conversion Date". The phrase "Conversion Date" is
defined in Section 5.5(b).

          Section 1.12 "Conversion Notice". The phrase "Conversion Notice" is
defined in Section 5.5(b).

          Section 1.13 "Corporations Commissioner". The phrase "Corporations
Commissioner" shall mean the Commissioner of Corporations of the State of
California or his or her authorized representatives.

                                       C-2
604509.3 

<PAGE>




          Section 1.14 "Declaration" and "Declaration of Trust". The word
"Declaration" and the phrase "Declaration of Trust" shall mean this document as
it may from time to time be supplemented, amended or modified pursuant to the
provisions hereof.

          Section 1.15 "File for Record". The phrase "File for Record" shall
mean to file for record in the office of the county recorder for the county in
which the Company maintains its principal office, and in the offices of the
recorders for such other places as the Board may, from time to time, designate.

          Section 1.16 "GAAP". The phrase "GAAP" shall mean 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 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.

          Section 1.17 Internal Revenue Code". The phrase "Internal Revenue
Code" shall mean the United States Internal Revenue Code of 1986, as amended and
in effect from time to time (or any corresponding provision of succeeding law).

          Section 1.18 "Person". The word "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, any unincorporated organization or any
other entity.

          Section 1.19 "Preferred Shares". The phrase "Preferred Shares" shall
mean the Class A Preferred Shares, the Class B Preferred Shares and such other
shares of the Company created pursuant to Section 6.1.

          Section 1.20 "Shares". The word "Shares" shall mean the Common Shares
and the Preferred Shares, collectively.

          Section 1.21 "Shareholders". The word "Shareholders" shall mean the
holders of record of the Company's outstanding Shares.

          Section 1.22 "Subsidiary". The phrase "Subsidiary" shall mean (a) any
corporation 50% or more of the voting securities of which is owned, directly or
indirectly, by the Company, or (b) any other Person whose accounts are required
under GAAP to be included in the Company's consolidated financial statements.

          Section 1.23 "Trustees". The word "Trustees" shall mean the trustees
of the Company elected from time to time as provided in Article VIII hereof.

          Section 1.24 "Voting Preferred Shares". The phrase "Voting Preferred
Shares" shall mean the Class A Preferred Shares and such other shares of the
Company created pursuant to Section 6.1 and designated by the Board at such time
as Shares entitled to vote.

          Section 1.25 "Voting Shares". The phrase "Voting Shares" shall mean,
collectively, the Class A Common Shares and the Voting Preferred Shares.



                                       C-3
604509.3

<PAGE>



                                   ARTICLE II

                                   THE COMPANY

          Section 2.1 Name. The name of the Company is "Capital Trust," and so
far as may be practicable the Board shall conduct the Company's activities,
execute all documents and sue or be sued under that name, which name shall refer
to the Company and the Trustees in their capacity as trustees, and not
individually or personally, and shall not refer to the officers or Shareholders
of the Company or to the agents or employees of the Company or of such Trustees.
Should the Board determine that the use of such name is not practicable, legal
or convenient, the Board may use such other designation or they may adopt such
other name for the Company as they deem proper and the Company may hold property
and conduct its activities under such designation or name.

          Section 2.2 Principal Office. The Company shall maintain its principal
office at 885 Third Avenue, New York, New York 10022. Such office may be changed
from time to time by the Board. The Company may have additional business
addresses as the Board may determine from time to time.

          Section 2.3 Purpose. The purpose of the Company shall be, as
determined from time to time by the Board, to engage in any lawful business or
activity for which a trust may be organized under the laws of the State of
California.

          Section 2.4 No Partnership Relationship. The Company shall be a common
law trust under the laws of the State of California. The Company is not intended
to be, and shall not be deemed to be, and shall not be or elect to be treated
as, a general partnership, limited partnership, joint venture or joint stock
company. The Shareholders shall be beneficiaries and their relationship to the
Trustees shall be solely in that capacity in accordance with the rights
conferred upon them hereunder. Nothing contained herein or in any Share
certificate, and no act done or any writing or agreement made during the
continuance of the Company, shall be construed as, or have the effect of
constituting the Trustees, the Shareholders or any of them or any other Person,
co-partners or otherwise members of any association.

          Section 2.5 Amendment and Restatement of Original Declaration of
Trust. This Declaration of Trust amends and restates in its entirety the
Original Declaration of Trust with respect to the Company.


                                   ARTICLE III

                                INVESTMENT POLICY

          Section 3.1 General Policy. The Board shall from time to time
establish by resolution or in the By-Laws of the Company policies to govern the
investment and reinvestment of monies and other property held in the trust
estate. Any such investment policies may contain prohibitions or restrictions
upon certain types of investments.

          Section 3.2 Maintenance of Assets. The Board, on behalf of the
Company, shall have the authority, itself or through officers, agents or
independent contractors, to incur all expenses and make all expenditures from
Company assets necessary or desirable for the protection, improvement,
maintenance, repair, alteration, efficient operation or ready marketability of
any asset of the Company. All such expenses shall be paid or reimbursed from the
assets of the Company.

          Section 3.3 Disposition or Encumbrance of Assets. The Board shall have
full discretion in retaining, selling, exchanging, financing or encumbering any
asset of the Company, or any interest in such asset.

          Section 3.4 Use of Brokers and Appraisers. Subject to the provisions
of Section 3.7 hereof, the Board may employ at the expense of the Company the
services of any Person, including without limitation any real estate or
securities broker, for the purpose of appraising, acquiring, financing,
encumbering or disposing of assets of the Company.


                                       C-4
604509.3

<PAGE>



          Section 3.5 Management of Company Property. Subject to the provisions
of Section 3.7 hereof, whenever any property of the Company shall require active
management, such services shall be provided for reasonable compensation by a
contractor selected for such purpose by the Board from among qualified Persons.
The Board shall not perform such services.

          Section 3.6 The Company's Right to Borrow Funds. The Company may, in
the discretion of the Board, borrow funds from institutional lenders, banks and
other lenders through the issuance of commercial paper, notes, debentures, bonds
and other debt obligations of any kind and nature whatsoever (which may be
convertible into Shares or other equity interests or be issued together with
warrants to acquire Shares or other equity interests), and may grant security
interests in or otherwise encumber any Company assets or provide Company
guarantees in connection therewith.

         Section 3.7 Transactions with Related Parties. (a) No contract or
transaction between the Company and one or more of its Trustees, officers or
Shareholders, or between the Company and any other Person in which one or more
of its Trustees, officers or Shareholders are directors, officers or trustees,
or have a financial interest, shall be void or voidable solely for this reason,
or solely because the Trustee or officer is present at or participates in the
meeting of the Board or any committee thereof which authorizes the contract or
transaction, or solely because his, her or their votes are counted for such
purpose, if:

                (i) the material facts as to his or her relationship or interest
         and as to the contract or transaction are disclosed or are known to the
         Board or the committee, and the Board or committee in good faith
         authorizes the contract or transaction by the affirmative votes of a
         majority of the disinterested Trustees, even though the disinterested
         Trustees be less than a quorum; or

               (ii) the material facts as to his or her relationship or interest
         and as to the contract or transaction are disclosed or are known to the
         Shareholders entitled to vote thereon, and the contract or transaction
         is specifically approved in good faith by vote of the Shareholders; or

              (iii) the contract or transaction is fair as to the Company as of
         the time it is authorized, approved or ratified, by the Board, a
         committee of the Board or the Shareholders.

Interested Trustees may be counted in determining the presence of a quorum at a
meeting of the Board or of a committee which authorizes the contract or
transaction.

         (b) The Board or any committee thereof shall be entitled in their
discretion to retain, at the Company's expense, independent appraisers,
investment bankers, legal counsel, accountants and other professional
consultants or advisors to assist them in their determination as described in
paragraph (a) above.

         (c) No Shareholder shall have any right, by virtue of this Agreement or
otherwise, to share or participate in or to approve any other investments or
activities of any other Shareholder, Trustee or employee or the income or
proceeds derived therefrom. No Shareholder, Trustee or employee shall be
obligated to offer or bring to the attention of the Company or the Board any
business investment or opportunity, whether or not within the scope of the
Company's purposes. Any Shareholder, Trustee or employee may at any time own,
invest in or manage any business investment or opportunity, whether or not
competitive with the Company or otherwise within the scope of the Company
purpose. No Shareholder, Trustee or employee shall have any restriction on
competing with the Company (except as may be specifically provided for in a
written agreement between the Company and such Trustee, Shareholder or employee)
or any obligation or responsibility to disclose, account for or offer any
investment or opportunity to the Company or its Shareholders, and the Company
and its Shareholders shall have no rights or interests therein.


                                   ARTICLE IV

        CLASSES OF SHARES; DESIGNATIONS, PREFERENCES, ETC.; SHAREHOLDERS


                                       C-5
604509.3

<PAGE>



          Section 4.1 Number of Shares; Classes. (a) The total number of Common
Shares and Preferred Shares which may be issued by the Board shall not be
limited.

         (b) There shall be four classes of shares of beneficial interest: the
Class A Common Shares, the Class B Common Shares, the Class A Preferred Shares
and the Class B Preferred Shares; provided, however, that the Board may
establish additional classes or series of Preferred Shares as set forth in
Section 6.1. All Common Shares, the Class A Preferred Shares and the Class B
Preferred Shares shall be of one dollar ($1.00) par value.

         (c) Effective on the date hereof, each Common Share of beneficial
interest, $1.00 par value, of the Company, issued and outstanding immediately
prior to the date hereof (the "Old Common Shares") shall be reclassified as and
changed into one (1) validly issued, fully paid, and non-assessable Class A
Common Share. Each certificate that theretofore represented an Old Common Share
or Old Common Shares shall thereafter represent that number of Class A Common
Shares into which the Old Common Share or Old Common Shares represented by Such
certificate shall have been reclassified. Each record holder of a share
certificate or certificates that theretofore represented an Old Common Share or
Old Common Shares shall receive, upon surrender of such certificates or
certificates, a new certificate or certificates evidencing and representing the
number of Class A Common Shares to which such record holder is entitled.

          Section 4.2 Designations, Preferences, etc. The designations,
preferences, powers, qualifications and special or relative rights or privileges
of the Common Shares and Preferred Shares of the Company shall be as set forth
below in Article V with respect to Common Shares and in Certificates of
Designation adopted pursuant to Article VI with respect to Preferred Shares.

          Section 4.3 Shareholder's Interest in the Company. The interest in the
Company of each Shareholder consists of his or her right to enforce the
performance of the Company, including the right to participate in distributions
of the Company's assets, as provided in this Declaration of Trust and any
Certificate of Designation. Such interest is personal property. During the
continuation of the Company's business, no Shareholder or his or her legal
representative or successor shall be entitled to a partition of the Company's
property or, except as herein provided, to an accounting, nor shall the Company
be in any manner affected by the death, insanity or bankruptcy of any
Shareholder, or by the transfer of any Share or Shares of the Company.


                                    ARTICLE V

                                  COMMON SHARES

          Section 5.1 Common Shares; Identical Rights. Except as expressly
provided otherwise in this Article V or as required by law, all Common Shares
shall be identical and shall entitle the holders thereof to the same voting,
dividend or distribution, liquidation and other rights.

          Section 5.2 Dividends. Subject to any preferences which may be granted
to holders of Preferred Shares, the Board may cause dividends to be declared and
paid on outstanding Common Shares out of funds legally available therefor, at
such times, in such amounts and from such sources, whether income, surplus,
capital or any combination thereof, as they in their discretion may determine.
When, as and if such dividends are declared by the Board, whether payable in
cash, property or securities of the Company, the holders of Common Shares shall
be entitled to share equally in, and to receive in accordance with the number of
Common Shares held by each such holder, all such dividends, except that if
dividends are declared that are payable in Common Shares, such dividends shall
be payable at the same rate on each class or series of Common Shares and shall
be payable only in Class A Common Shares to holders of Class A Common Shares and
in Class B Common Shares to holders of Class B Common Shares. The Board,
pursuant to Section 7.3, may fix a record date for the determination of holders
of Common Shares entitled to receive such dividend.

          Section 5.3 Liquidation Rights. In the event of the termination of the
Company pursuant to Section 12.2, or upon the distribution of its assets, after
the payment in full or the setting apart for payment to all creditors of the
Company of the amounts to which they shall be entitled and subject to such
preferential amounts, if any, to which the

                                       C-6
604509.3

<PAGE>



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

          Section 5.4 Voting Rights. (a) The Class B Common Shares shall not
have voting rights and shall not be counted in determining the presence of a
quorum.

         (b) Except as otherwise required by law or provided in Section 5.4(a)
or Section 8.3(c), and subject to the special voting rights of any outstanding
Voting Preferred Shares, the approval of all matters brought before the
Shareholders shall require the affirmative vote of the holders of a majority in
voting power of the Voting Shares (including the Class A Common Shares) that are
present in person or represented by proxy and voting as a single class. Each
Voting Share shall entitle the holder thereof to such voting rights as are
specified in this Section 5.4 or, with respect to a Voting Preferred Share, in
the Certificate of Designation with respect to such Voting Preferred Share.

         (c) Notwithstanding anything to the contrary in this Section 5.4 or any
Certificate of Designation, any Voting Shares owned, directly or indirectly, by
the Company or any of its Subsidiaries shall not have voting rights hereunder
and shall not be counted in determining the presence of a quorum.

          Section 5.5 Conversion Rights.

         (a) Each Class A Common Share shall be convertible at the option of the
holder thereof at any time and from time to time into one fully paid and
nonassessable Class B Common Share. Subject to delivery of the certification
described in Section 5.5(b) below, each Class B Common Share shall be
convertible at the option of the holder thereof at any time and from time to
time into one fully paid and nonassessable Class A Common Share.

   
         (b) In order to exercise the conversion right, the holder of any Common
Shares to be converted in whole or in part shall surrender the certificate or
certificates evidencing such Common Shares to the Company and shall give written
notice to the Company ("Conversion Notice") that the Shareholder elects to
convert such Common Shares or the portion thereof specified in said notice into
Class A Common Shares or Class B Common Shares, as specified by the Shareholder
in the Conversion Notice. The Conversion Notice shall also (i) state the name or
names (with address) in which the certificates for Common Shares shall be issued
and (ii) if Class B Common Shares are to be converted into Class A Common
Shares, contain a certification by the Shareholder that the Shareholder either
(a) will not, together with such Shareholder's Aggregated Transferors, upon the
issuance of such Class A Common Shares, own more than 4.9% of any class of
Voting Shares of the 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 Shares of the Company. Each certificate evidencing Common Shares
surrendered for conversion shall, unless the Shares issuable on conversion are
to be issued in the same name as the registration of such Common Shares, be duly
endorsed by, or be accompanied by instruments of transfer in form satisfactory
to the Company duly executed by, the Shareholder or its duly authorized
attorney. As promptly as practicable after receipt of a Conversion Notice and
surrender of the certificate or certificates evidencing the Common Shares
relating thereto, the Company shall issue and deliver to such Shareholder (or
upon the written order of such Shareholder) a certificate or certificates for
the number of full Common Shares issuable upon the conversion of such Common
Shares or portion thereof in accordance with the provisions of this Section
5.5(b). In the event that less than all the Common Shares represented by a
certificate are to be converted, the Company shall issue and deliver or cause to
be issued and delivered to (or upon the written order of) the Shareholder of the
Common Shares so surrendered, without charge to such Shareholder, a new
certificate or certificates representing a number of Common Shares 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 evidencing such Common Shares shall have been
surrendered to the Company or its transfer agent and a Conversion Notice with
respect to such Common Shares shall have been received by the Company, as
described above. Any Person in whose name any certificate or certificates for
Common Shares shall be issuable upon conversion shall be deemed to have become
the holder of record of the Common Shares represented thereby on the Conversion
Date; provided, however, if the certificate or certificates evidencing Common
Shares are surrendered on any date when the Share transfer books of the Company
shall be closed, the
    

                                       C-7
604509.3

<PAGE>



Shareholder 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. No payment or adjustment will be made
for dividends or other distributions with respect to any Common Shares issuable
upon conversion of Common Shares as provided herein.

         (c) The issuance of Share certificates upon conversion of Common Shares
shall be made without charge to the converting Shareholder for any tax in
respect of the issuance thereof.

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

          Section 5.6 Stock Splits, etc. The Company shall not in any manner
subdivide or combine (by any stock split, reclassification, stock dividend,
recapitalization, consolidation or otherwise) any outstanding class or series of
Common Shares unless all classes and series of outstanding Common Shares shall
be subdivided or combined proportionately and in the same manner.

          Section 5.7 Reacquired Shares. Any Common Shares which are converted,
purchased, redeemed or otherwise acquired by the Company shall be retired and
canceled by the Company promptly thereafter.

          Section 5.8 Preferences, Appraisals, Redemption and Preemptive Rights.
Holders of Common Shares shall not be entitled to preferences, appraisals or
preemptive rights of any kind. No Shareholder may demand that the Company or the
Trustees redeem his or her Common Shares.

          Section 5.9 Nonassessability of Common Shares. After the payment of
subscription price therefor, no assessment shall ever be made upon the Common
Shares of the Company.


                                   ARTICLE VI

                                PREFERRED SHARES

          Section 6.1 Preferred Shares. (a) The Board is hereby expressly
authorized at any time, and from time to time, to provide for the issuance of
Preferred Shares in one or more classes or series, with such rights, powers,
preferences, privileges and restrictions as shall be stated and expressed in the
resolution or resolutions providing for the issue thereof adopted by the Board,
and as are not otherwise stated and expressed in this Declaration of Trust,
including (without limiting the generality thereof) the following as to each
such class or series:

       (i)        The distinctive designation of such class or series, and the
                   number of Preferred Shares of such class or series
                   authorized;

      (ii)        The dividends payable with respect to such class or series,
                  the rates or basis for determining such dividends, and
                  conditions and dates upon which such dividends shall be
                  payable, the preferences, if any, of such dividends over, or
                  the relation of such dividends to, the dividends payable on
                  any other class or series of securities of the Company,
                  whether such dividends shall be noncumulative or cumulative,
                  and, if cumulative, the date or dates from which such
                  dividends shall be cumulative;

     (iii)        Whether Preferred Shares of such class or series shall be
                  redeemable at the option of the Company or upon the happening
                  of a specified event, and, if redeemable, whether for cash,
                  property or rights, including securities of the Company, the
                  times, prices or rates and any adjustment and other terms and
                  conditions of such redemption;


                                       C-8
604509.3

<PAGE>



      (iv)        The terms and amount of any sinking, retirement or purchase
                  fund provided for the purchase or redemption of Preferred
                  Shares of such class or series;

       (v)        Whether or not Preferred Shares of such class or series shall
                  be convertible into or exchangeable for other securities of
                  the Company, at the option of the Company or of the holder of
                  such Preferred Shares or both, or upon the happening of a
                  specified event, and, if provision be made for such conversion
                  or exchange, the terms, prices, rates, adjustments and any
                  other terms and conditions thereof;

      (vi)        The extent, if any, to which the holders of the Preferred
                  Shares of such class or series shall be entitled to vote with
                  respect to the election of Trustees or on other issues,
                  including without limitation the extent, if any, to which such
                  holders shall be entitled, voting as a class or series or
                  jointly with other classes or series, to elect one or more
                  Trustees upon the happening of a specified event or otherwise,
                  or entitled to multiple votes per Preferred Share;

    (vii)          The restrictions, if any, on the issue or reissue of
                   Preferred Shares of such class or series or any other classes
                   or series;

    (viii)         The extent, if any, to which the holders of the Preferred
                   Shares of such class or series shall be entitled to
                   preemptive rights;

      (ix)        The rights of the holders of the Preferred Shares of such
                  class or series upon the termination of the Company or any
                  distribution of its assets, including without limitation any
                  preferential amount payable upon such Preferred Shares or any
                  other rights of holders of such Preferred Shares in the event
                  of the liquidation, dissolution or winding up of the Company
                  or the distribution of its assets; and

       (x)        The terms of any other provisions to be applicable to such
                  Preferred Shares and such other powers, preferences, rights,
                  limitations or restrictions as the Board shall determine.

                  (b) Before the Company shall issue any Preferred Shares of any
class or series, a Certificate of Designation setting forth the resolution or
resolutions of the Board fixing the voting powers, designations, preferences and
rights of such class or series, the qualifications, limitations or restrictions
thereof, and the number of Preferred Shares of such class or series authorized
by the Board, shall be signed and acknowledged by the officer or officers of the
Company designated by the Board pursuant to resolution of the Board and filed
among the records of the Company. Except to the extent otherwise expressly
provided in any such resolution or resolutions creating such class or series,
the number of Preferred Shares of the classes or series authorized by such
resolution or resolutions may be increased or decreased (but not below the
number of Preferred Shares of such class or series then outstanding) and any
other amendment to such resolution or resolutions may be effected, by a
Certificate of Designation, setting forth a resolution or resolutions of the
Board authorizing such increase, decrease or amendment, signed and acknowledged
by the officer or officers of the Company designated by the Board. The Board
shall cause notice of the adoption or amendment of any Certificate of
Designation and a copy thereof to be mailed to Shareholders within 90 days
following such adoption or amendment. Except to the extent otherwise expressly
provided in the resolution or resolutions creating such class or series of
Preferred Shares, any such amendment may, without limitation, cancel or
otherwise affect the right of the holders of Preferred Shares of such class or
series to receive dividends which have accrued but have not been declared.

          Section 6.2 The Class A Preferred Shares and the Class B Preferred
Shares. The Class A Preferred Shares and the Class B Preferred Shares shall have
the rights, preferences, privileges and restrictions stated and expressed in the
Certificate of Designation of the Class A Preferred Shares and the Class B
Preferred Shares adopted by resolution or resolutions of the Board providing for
the issue thereof, and signed and acknowledged by the officer or officers of the
Company designated by the Board, as the same may be amended or modified from
time to time.

          Section 6.3 Nonassessability of Preferred Shares. After payment of the
subscription price therefor, no assessment shall ever be made upon the Preferred
Shares of the Company.


                                       C-9
604509.3

<PAGE>



          Section 6.4 Recording of Certificates of Designation. Following the
adoption of any Certificate of Designation, if deemed advisable by the Board,
the officer or officers of the Company designated by the Board shall execute
such Certificate of Designation and File for Record such Certificate of
Designation.


                                   ARTICLE VII

                            MEETINGS OF SHAREHOLDERS

          Section 7.1 Annual Meeting. The annual meeting of the Shareholders
shall be held on a Business Day during the fifth or sixth calendar month of the
Company's fiscal year, between 9:00 a.m. and 10:00 p.m., at New York, New York,
or at such other location as the Board shall select. Notice of the date, hour
and place of the meeting as determined by resolution of the Board shall be
mailed to Shareholders at least 14 days before the day of the meeting.

          Section 7.2 Special Meetings. Special meetings of Shareholders may be
called at any time and place by the Board and the Board shall cause a special
meeting to be called upon receipt of the written request of the holders of
thirty-three and one-third percent (33-1/3%) of the outstanding Voting Shares
entitled to vote on any matter to be voted on at such special meeting, which
request shall specify the purpose or purposes for which such meeting is to be
called. If for any reason an annual meeting of Shareholders as herein provided
for shall be omitted, a special meeting of Shareholders may subsequently be held
in lieu thereof and the business of the annual meeting may be transacted
thereat.

          Section 7.3 Record Date. The Board may, without closing the transfer
books, fix a date not more than 60 days prior to the date of any meeting of
Shareholders or dividend payment as a record date for the determination of
Shareholders entitled to vote at such meeting and any adjournment thereof, or to
receive such dividend. Any Person who is a registered Shareholder of Voting
Shares at the time so fixed shall be entitled to vote at such meeting or any
adjournment thereof, and any Person who is a registered Shareholder at the time
so fixed shall be entitled to receive such dividend, even though he or she has
since that date disposed of his or her Shares, and no Shareholder becoming such
after that date shall be so entitled to vote at such meeting or any adjournment
thereof or to receive such dividend.

          Section 7.4 Voting of Shares. (a) Each Voting Share shall be entitled
to the vote specified in Section 5.4; provided, that only holders of record as
of the record date for the meeting shall be entitled to vote at any meeting of
Shareholders.

          (b) Whenever the vote or written consent of Shareholders is required
or permitted under this Declaration, such vote or consent may be given either in
person or by proxy. The Board may solicit such proxies from the holders of
Voting Shares or any of them in any matter requiring or permitting the
Shareholders' vote or written consent. No proxy for any meeting of Shareholders
shall be effective unless such proxy shall have been received in the office of
the Company, or such other location designated by the Board and indicated in the
material soliciting the proxies, for verification prior to the meeting.

          (c) When a Voting Share entitled to vote is held jointly by several
Persons, any one of them may vote at any meeting in person or by proxy with
respect to such Voting Share, but if more than one of them shall be present at
such meeting in person or by proxy and such joint owners or their proxies so
present disagree as to any vote to be cast, no vote shall be received with
respect to such Voting Share.

          Section 7.5 Inspectors of Elections. (a) The Board, in advance of any
Shareholders' meeting, may appoint one or more inspectors to act at the meeting
or any adjournment thereof. If inspectors are not so appointed, the person
presiding at a Shareholders' meeting may, and on the request of any Shareholder
entitled to vote thereat shall, appoint at least one inspector. In case any
appointed inspector fails to appear or act, the vacancy may be filled by
appointment made by the Board in advance of the meeting or at that meeting by
the person presiding thereat. Each inspector, before entering upon the discharge
of his or her duties, shall take and sign an oath faithfully to execute the
duties of inspector at such meeting with strict impartiality and according to
the best of his or her ability.


                                      C-10
604509.3

<PAGE>



          (b) The inspectors shall determine the number of Shares outstanding,
the number of Shares represented at the meeting, the existence of a quorum and
the validity and effect of proxies; receive votes, ballots or consents; hear and
determine all challenges and questions arising in connection with the right to
vote; count and tabulate all votes, ballots or consents; determine the result;
and do such acts as are necessary to conduct the election or vote with fairness
to all holders of Voting Shares. On request of the person presiding at the
meeting or any Shareholder entitled to vote thereat, the inspectors shall make a
report in writing of any challenge, question or matter determined by them and
execute a certificate of any fact found by them. Any report or certificate made
by them shall be prima facie evidence of the facts stated and of the vote as
certified by them.

          Section 7.6 Shareholder List. The officer who has charge of the Share
ledger of the Company shall, at least ten days before each meeting of
Shareholders, prepare a complete alphabetical address list of the Shareholders
entitled to vote at the ensuing election, with the number of Voting Shares held
by each. Said list shall be open to the examination of any Shareholder, for any
purpose germane to the meeting, during ordinary business hours, for a period of
at least ten days prior to the meeting, either at a place within the city where
the meeting is to be held, which place shall be specified in the notice of the
meeting, or, if not so specified, at the place where the meeting is to be held.
The list shall be available for inspection at the meeting.

          Section 7.7 Quorum. A majority of the outstanding Voting Shares
entitled to vote on any matter to be voted on at such meeting represented in
person or by proxy shall constitute a quorum at any such meeting. The holders of
Voting Shares present at a duly called or held meeting at which a quorum is
present may continue to transact business until adjournment, notwithstanding the
withdrawal of enough Shareholders to leave less than a quorum. In the absence of
a quorum, any meeting of Shareholders may be adjourned from time to time, up to
and including the 45th day following the originally noticed meeting date by an
affirmative vote of a majority of the Voting Shares entitled to vote and
represented in person or by proxy at the meeting.

          Section 7.8 Notice. Notice of all meetings of Shareholders shall be
given at the direction of the Board by the officer or officers authorized by the
Board, and shall be mailed not less than 14 days nor more than 60 days before
the day of the meeting to each Shareholder at his or her address as given in the
register, or lacking such address, to such Shareholder addressed to the
principal office of the Company. Any adjourned meeting may be held as adjourned,
without further notice.

          Section 7.9 Business Transacted. No business shall be transacted at
any special meeting of Shareholders unless notice of such business have been
given in the call for the meeting.

          Section 7.10 Action at a Meeting. Whenever any action is to be taken
by the Shareholders, it shall, except as otherwise required by this Declaration,
provisions of the Certificate of Designation relating to any class or series of
Voting Preferred Shares which may at the time be outstanding, or by law, be
authorized by the affirmative vote of a majority of the votes cast at a meeting
of Shareholders at which a quorum is present by holders of Voting Shares
entitled to vote thereon.

          Section 7.11 Action Without a Meeting. 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 Voting Shares
having not less than the minimum number of votes that would be necessary to
authorize or take such action at a meeting at which all Shares entitled to vote
thereon were present and voted. Prompt notice (but in any event within 90 days)
of the taking of the action without a meeting by less than unanimous written
consent shall be given to those Shareholders who have not consented in writing.

          Section 7.12 Effect of Action. Except as otherwise expressly provided
by law, this Declaration of Trust or the provisions of the Certificate of
Designation relating to any class or series of Voting Preferred Shares which may
at the time be outstanding, no action taken by the Shareholders at any meeting
shall in any way bind the Board in its management of the Company.


                                      C-11
604509.3

<PAGE>




                                  ARTICLE VIII

                         TRUSTEES; MEETINGS OF TRUSTEES

          Section 8.1 Authority of Trustees. Except as otherwise expressly
provided in this Declaration of Trust or a Certificate of Designation, the
business, affairs and assets of the Company shall be entrusted to the exclusive
management and control of the Trustees. The Trustees shall exercise their powers
hereunder for the exclusive benefit of the Shareholders.

          Section 8.2 Powers of Trustees. The Trustees shall have full and
absolute power, control and authority over all of the Company's assets held by
or for them hereunder, and over the business and affairs of the Company, to the
same extent as if they were the sole owners of such assets and such business in
their own right, subject only to the limitations expressly stated in this
Declaration of Trust or a Certificate of Designation. Without limitation of the
generality of the foregoing, the Trustees shall have power:

                  (a) To design and adopt a seal of the Company, and to change
         the same from time to time; to locate and relocate the principal office
         of the Company; and from time to time to change the name of the
         Company, and under such name to make and execute contracts and all
         kinds of instruments, conduct business, acquire and convey real or
         personal property, and sue or be sued;

                  (b) To solicit proxies of the Shareholders; to declare and
         effect Share dividends and splits; and when good reason appears
         therefor, to require that outstanding certificates be handed in to the
         Company in exchange for new certificates;

                  (c) To issue from time to time, without the necessity of a
         prior offering thereof to existing Shareholders (subject to the
         provisions of the Certificate of Designation relating to any class or
         series of Preferred Shares that may then be outstanding), Shares of the
         Company in addition to any then outstanding, issuing the same to such
         party or parties, for such property or consideration, at such time or
         times, and on such terms as the Board deems best, and in so doing, to
         allow or eliminate fractional Shares, in their discretion;

                  (d) To acquire and dispose of assets, and otherwise conduct
         the business of the Company; and to cause to be organized or assist in
         organizing, under the laws of any jurisdiction, such corporations,
         partnerships, limited liability companies, trusts, associations or
         other organizations having such rights, powers and discretion as they
         deem desirable for purposes of the Company;

                  (e) To take out policies of insurance at the expense of the
         Company, including without limitation liability, life, fire and
         casualty insurance, including Workman's Compensation, covering such
         Persons, property and contingencies and in such amounts as they deem
         proper;

                  (f) To lease to or from others for a term extending beyond the
         possible termination of the Company; to acquire and deal absolutely
         with property of any description, real or personal; and to lend and
         borrow money and incur indebtedness for the purposes of the Company,
         and cause to be executed and delivered therefor promissory notes,
         bonds, debentures, deeds of trust, mortgages, pledges, hypothecations
         or other evidences of debt and securities therefor;

                  (g) To exercise all rights, powers and privileges relating to
         the ownership of any stock, bonds or other securities forming part of
         the Company's assets;

                  (h)  To employ such assistance, at such compensation, as they 
          deem expedient in the transaction of the
         business of the Company;


                                      C-12
604509.3

<PAGE>



                  (i) To determine in their discretion whether any moneys,
         securities or other properties of the Trust are to be considered as
         principal or income, and in what manner any expenses or disbursements
         are to be charged as between principal and income, or as between
         earnings, surplus and capital, as the case may be;

                  (i)  To determine the Fiscal Year and the accounting
         procedures of the Company, and to change the same from time to time;

                  (j) To invest the assets of the Company, and to distribute or
         retain the income of the Company in a manner that will terminate the
         status of the Company as a real estate investment trust under the Code
         or to file an election with the Internal Revenue Service that
         terminates such status;

                  (k) To compromise or settle claims of or against the Company;
         and to take such action, legal or otherwise, as appears to them
         necessary or desirable in the interests of the Company or the
         Shareholders, and in so doing to pay the expenses thereby incurred in
         good faith, including counsel fees, from the funds of the Company;

                  (l)  To determine the proper interpretation of any provision
         of this Declaration of Trust, the By-Laws and any Certificate of 
         Designation;

                  (m) To adopt, implement and from time to time amend or restate
         By-Laws of the Company relating to the business and organization of the
         Company that are not inconsistent with the provisions of this
         Declaration; and

                  (n) To do all acts and undertake all things which in their
         judgment are necessary, convenient or appropriate to promote the
         purposes of the Company, although such acts or things are not
         specifically mentioned in this Declaration.

          Section 8.3 Number, Term and Qualifications. (a) In managing the
business, affairs and assets of the Company, the Trustees shall act as a Board.
The full Board shall consist of no less than three Trustees and no more than 21
Trustees, the number to be established by resolution of the Board from time to
time. Ownership of all trust assets, legal, equitable or both, shall be vested
jointly in those Trustees in office at any time. A successor Trustee shall
succeed immediately upon accepting office to the interest of his or her
predecessor without the necessity of any transfer or conveyance.

          (b) Each Trustee shall hold office until the expiration of his or her
term and until the election and qualification of his or her successor. The term
of the Trustees shall expire at each annual meeting of the Shareholders
following the election of Trustees at such annual meeting. Trustees may be
reelected.

          (c) Subject to the terms of Section 8.6 and the provisions of the
Certificate of Designation relating to any class or series of Preferred Shares
which may at the time be outstanding, Trustees shall be elected by a plurality
of the Voting Shares represented in person or by proxy at the annual meeting of
Shareholders. At all elections of Trustees, voting by Shareholders shall be
conducted under the non-cumulative method. Each Trustee so elected shall serve
until his or her term of office expires and until the election and qualification
of his or her successor. Each Trustee shall qualify following his or her
election, whether by the Shareholders or by the remaining Trustees, by filing a
notice of acceptance with the Board. The officers so designated by the Board
shall, from time to time when deemed necessary by the Board, execute and File
for Record an instrument which sets forth the then existing membership to the
Board.

          Section 8.4 Resignations. Any Trustee may resign his or her office by
an instrument in writing signed by him and delivered to the Board, which
resignation shall take effect after such delivery and on the date indicated in
such instrument.


                                      C-13
604509.3

<PAGE>



          Section 8.5 Removal of Trustees. Subject to the provisions of the
Certificate of Designation relating to any class or series of Preferred Shares
which may at the time be outstanding, a Trustee may be removed from office at
any time either:

          (a) with or without cause by the vote or written consent of either (i)
a majority of the Trustees then in office and a majority of the outstanding
Voting Shares of the Company entitled to vote or (ii) sixty-six and two-thirds
percent (66-2/3%) of the outstanding Voting Shares of the Company entitled to
vote, or

          (b) with cause by the vote or written consent of a majority of the
Trustees then in office.

          Section 8.6 Newly Created Trusteeships and Vacancies. In the case of
the death or resignation of one or more Trustees, or vacancies occurring in the
Board for any reason, including newly created trusteeships resulting from an
increase in the number of Trustees, the vacancies so created may be filled by
the Trustee (if only one Trustee is then remaining) or a majority of the
Trustees remaining in office at the time, although less than a quorum exists,
and each new Trustee shall serve for the unexpired term of his or her
predecessor and until the election and qualification of his or her successor. No
vacancy in the Board shall operate to diminish the powers of the Trustee or
Trustees remaining in office. Upon the resignation or removal of any Trustee, or
his or her otherwise ceasing to be a Trustee, his or her interest as a Trustee
in all the Company's properties shall automatically cease and, without need for
any conveyancing document, shall vest in the remaining Trustees, but he or she
shall execute and deliver such documents as the remaining Trustees shall require
to confirm the conveyance of any of the Company's property held in his or her
name, and shall account to the remaining Trustees as they require for all
property which he or she holds as Trustee and shall thereupon be discharged as
Trustee.

          Section 8.7 Compensation. The Trustees, the officers and every other
Person appointed, employed or otherwise engaged to assist in the execution of
the Company's business, shall receive such compensation from the assets of the
Company for their respective services to the Company as shall be fixed from time
to time by the Board.

          Section 8.8 Committees. The Trustees may appoint one or more
committees from their number and delegate to such committees any of the powers
and authority of the Board in the management of the business, affairs and assets
of the Company, except the power to declare dividends and initiate amendments to
this Declaration.

         Section 8.9 By-Laws. The Board may adopt and from time to time amend or
repeal by-laws for the conduct of its business and the business of the Company,
including, without limitation, the form of share certificates, mechanics of
share transfers, limitations upon the transferability of shares, and provisions
with respect to the exculpation and indemnification of Trustees, officers and
other parties by the Company. Such by-laws may also define the duties of the
Company's officers, agents, employees and representatives.


                                   ARTICLE IX

                                    OFFICERS

          The Board may appoint such officers and agents as it may deem
advisable, who shall hold their offices for such terms and shall exercise such
power and perform such duties as shall be determined from time to time by the
Board. Officers of the Company shall be elected by the Board and shall hold
office until their successors are elected and qualify or until their earlier
resignation or removal. The officers shall be elected at the first meeting of
the Board after each annual meeting of the Shareholders. More than one office
may be held by the same person. The Board may delegate to any Trustee(s),
officer(s), employee(s) or agent(s) the authority to act on behalf of the
Company, including without limitation the authority to execute any contract,
agreement, document, conveyance, deed, deed of trust, mortgage, release or other
written instruments.


                                      C-14
604509.3

<PAGE>



                                    ARTICLE X

                   CONSOLIDATION, MERGER, SALE OF ASSETS, ETC.

          Subject to other requirements and restrictions of this Declaration of
Trust 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.


                                   ARTICLE XI

                                   ACCOUNTING

          Section 11.1 Standard. Unless otherwise determined by the Board, the
books and records of the Company shall be kept in conformity with GAAP.

          Section 11.2 Inspection of Records. The records of the Company shall
be open for inspection by the Corporations Commissioner, who shall have the
right to make copies thereof or extracts therefrom. The Share register or a
duplicate thereof, the books of account, and minutes of proceedings of the
Shareholders and the Board and of executive committees of the Board, shall be
open to inspection at any reasonable time upon the written demand of any
Shareholder, made upon the Board, for a purpose reasonably related to his or her
interests as a Shareholder, and shall be exhibited at any time when required by
the demand at any Shareholders' meeting of ten percent of the Shares represented
at the meeting. Inspection by a Shareholder may be made in person or by agent or
attorney, and the right of such inspection includes the right to make extracts.
Each Trustee shall have the right at all reasonable times during his or her term
of office to inspect the records and property of the Company.

          Section 11.3 Annual Audit. The Board shall cause to be prepared at
least annually, at the expense of the Company, a report of the Company's
operations, containing a balance sheet and a statement of income and an opinion
of an independent certified public accountant on the financial statements. Such
opinion shall be based on an examination of the books and records of the Company
which is not materially limited in scope and, unless otherwise determined by the
Board, is made in accordance with GAAP.

          Section 11.4 Interim Reports. Interim reports, containing a current
balance sheet which may be unaudited, shall be prepared at least quarterly and
shall be furnished within a reasonable time after the close of the quarter to
each Shareholder.


                                   ARTICLE XII

                             DURATION OF THE COMPANY

          Section 12.1 Duration. The Company shall continue for the lives of the
following named children and grandchildren of the initial trustees, living on
the day of execution of the Original Declaration of Trust, to-wit: Phillip Allen
Bateman, Deborah Brown, Donald Gilson, Jr., Judy C. Inman, Gregory B. Jones,
James W. Jones, Steven E. Jones, Valerie Jones, Cherryl McClatchy, Julia
McClatchy, Leo A. McClatchy, Patricia O'Neil, Sean M. O'Neil, C. Frank Pratt,
Jr., C. Frank Pratt III, Paul D. Pratt, George Robert Thompson, Laraine M.
Thompson, Lynette F. Thompson, and for 20 years after the death of the last
survivor of them, and shall thereupon cease.


                                      C-15
604509.3

<PAGE>



          Section 12.2 Early Termination. This trust shall be irrevocable.
Subject to the provisions of the Certificate of Designation relating to any
class or series of Preferred Shares which may at the time be outstanding, the
business of 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 Voting Shares of the Company or (ii) sixty-six
and two-thirds percent (66-2/3%) of the outstanding Voting Shares of the
Company.

          Section 12.3 Procedure Upon Termination. Upon termination of the
Company, the Board shall cause such liquidation of the Company's assets as they
deem desirable, shall pay or make adequate provision for all liabilities of the
Company, whether present or contingent, shall pay to the holders of Preferred
Shares at the time outstanding such preferential amounts, if any, as such
holders shall be entitled, and shall distribute the remaining assets of the
Company, either in kind or in money or both, ratably to the holders of the
Common Shares at the time outstanding, subject to any participating or similar
rights of the Preferred Shares at the time outstanding.


                                  ARTICLE XIII

                                   AMENDMENTS

          Section 13.1 Amendment Procedure. Any amendment to this Declaration of
Trust shall be in writing and, subject to the terms of Section 13.2 and the
provisions of the Certificate of Designation relating to any class or series of
Preferred Shares which may at the time be outstanding, shall require and shall
be effective upon the affirmative vote or written consent of either (i) a
majority of the Trustees then in office and a majority of the outstanding Voting
Shares of the Company, or (ii) sixty-six and two-thirds percent (66-2/3%) of the
outstanding Voting Shares of the Company.

          Section 13.2 Amendments without Shareholder Approval. Notwithstanding
Section 13.1, a majority of the Trustees then in office may amend this
Declaration of Trust without the vote or consent of Shareholders to the extent
they deem it necessary to conform this Declaration of Trust to any other
applicable laws, rulings or regulations; provided, that the Trustees shall in no
event be liable for failing to so amend this Declaration of Trust. The Board
shall cause notice of any such amendment to be mailed to Shareholders within 90
days following such amendment.

          Section 13.3 Recording Amendments. Following the adoption of any
amendment hereto, if deemed advisable by the Board, the officers of the Company
designated by the Board shall execute an instrument which sets forth such
amendment and File for Record such instrument.


                                   ARTICLE XIV

            EXCULPATION AND INDEMNIFICATION; LIMITATION OF LIABILITY;
                  RIGHT OF TRUSTEES AND OFFICERS TO OWN SHARES;
                         REPRESENTATIONS AND GUARANTEES

          Section 14.1 Exculpation and Indemnification of Trustees, Officers and
Others. The Company may, to the full extent permitted by law, cause the Company
to limit the liability of and indemnify any and all Trustees, officers,
employees or agents from and against any and all expenses, liabilities or other
matters both as to action in his or her official capacity on behalf of the
Company and as to action in another capacity while holding such office, and
shall continue as to a Person who has ceased to be a Trustee, officer, employee
or agent and shall inure to the benefit of the heirs, executors, and
administrators of such Person, as provided in any By-Law adopted by a majority
of the Board.

          Section 14.2 Limitation on Liability of Shareholders, Trustees and
Officers; Insurance. (a) All Persons dealing with or having any claim against
the Trustees or any officer, agent or employee of the Company shall look only to
the Company for the payment of any debt, claim, obligation or damage, or of any
money or other thing that might become due or payable in any way, whether
founded upon contract, tort or otherwise, and no Shareholder shall be personally
or individually liable therefor. Each Shareholder shall be entitled to pro rata
indemnity from the Company's

                                      C-16
604509.3

<PAGE>



assets if, contrary to the provisions hereof, such Shareholder is held to any
personal liability for any debt, claim, obligation or damage, or of any money or
other thing that might become due or payable in any way, whether founded upon
contract, tort or otherwise, of the Company.

          (b) The Board shall maintain liability insurance for the protection of
the Company and those connected therewith, and cause any premiums therefor to be
paid from Company assets.

          Section 14.3 Right of Trustees and Officers to Own Shares. Any
Trustee, officer, agent or employee may acquire, own, hold and dispose of Shares
in the Company, for his or her individual account, and may exercise all rights
of a Shareholder to the same extent and in the same manner as if he or she were
not a Trustee, officer, agent or employee.

          Section 14.4 Representations and Guarantees. No officer, agent,
representative or employee of the Company or of any Trustee, nor anyone other
than the Board, has authority to make any representations or guarantees
concerning the Company; nor shall any Trustee or officer of the Company be
responsible for or with respect to the validity or sufficiency of this trust or
of the Share certificates issued hereunder; nor has any such officer, agent,
representative, employee or other Person any authority to change the terms and
conditions of this Declaration of Trust or any certificate issued hereunder, or
to bind the Company or its agents by any representation, statement, agreement or
interpretation, written or oral, not contained herein or in such certificate.


                                   ARTICLE XV

                                  MISCELLANEOUS

          Section 15.1 Fiscal Year. The fiscal year of the Company for financial
statement and Federal income tax purposes shall be the same and shall end on
December 31st, except as may be otherwise required by the Internal Revenue Code
or otherwise approved by resolution of the Board.

          Section 15.2 Checks. All checks, drafts or other orders for the
payment of money, notes or other evidences of indebtedness issued in the name of
the Company shall be signed by such officer(s) or agent(s) of the Company, and
in such manner, as shall be determined from time to time by resolution of the
Board.

          Section 15.3 Successors in Interest. This Declaration of Trust shall
be binding upon and inure to the benefit of the undersigned Trustees and their
successors, assigns, heirs, distributees and legal representatives, and every
Shareholder and his or her successors, assigns, heirs, distributees and legal
representatives.

          Section 15.4 Severability. If any provision of this Declaration of
Trust shall be held invalid or unenforceable in any jurisdiction, such
invalidity or unenforceability shall attach only to such jurisdiction and shall
not in any manner affect or render invalid or unenforceable such provision in
any other jurisdiction or any other provision of this Declaration of Trust in
any jurisdiction.

          Section 15.5 California Laws Govern. This Declaration of Trust, its
provisions and all rights, powers, privileges, trusts, duties and obligations
hereunder and under all Share certificates, shall be governed by the laws of the
State of California and of the United States of America.

          Section 15.6 Headings. The use of headings in this Declaration of
Trust is solely for convenience, and all such headings shall be disregarded in
the construction of its provisions.

          Section 15.7 No Third-Party Reliance. Any act done by the Board or
under its authority shall, as to third parties dealing in good faith with the
Company, be conclusively deemed to be within the purposes of the Company and
within the powers and authority of the Person or Persons acting.


                                      C-17
604509.3

<PAGE>



          Section 15.8 Counterparts. This Declaration may be executed in any
number of counterparts, each of which shall be deemed an original, but all of
which together shall constitute one and the same instrument.

          Section 15.9 Notice. No notice to the Board or any officer of the
Company shall be effective for any purpose unless given in writing, and until
the same is received. Any notice required or permitted by this Declaration or by
law to be given by the Board or by an officer or authorized agent of the
Company, shall be conclusively deemed to have been given when such notice is
enclosed in an envelope addressed to the proper Person at the last address shown
in the records of the Company, and such envelope is deposited in the United
States mail, postage prepaid; and the date of mailing shall be deemed the date
such notice is given. All distributions from the Company's assets may be made by
mailing the same in like manner.

          Section 15.10 Agreement of Shareholders. Each of the Shareholders,
severally but not jointly, by becoming a Shareholder hereunder, hereby agrees
with the Trustees and their successors in office that he or she accepts and
agrees to, and shall be bound and governed by, the provisions, terms and
conditions of this Declaration, as amended from time to time in accordance with
Section 13.1 and Section 13.2 hereof, in the same manner as if he or she had
personally executed the same.


          IN WITNESS WHEREOF, the undersigned individuals, comprising the
current Board of the Company, have hereunto set their hands on the date first
above written.




                                           -------------------------------------
                                           Martin L. Edelman


                                           -------------------------------------
                                           Gary R. Garrabrant


                                           -------------------------------------
                                           Craig M. Hatkoff


                                           -------------------------------------
                                           John R. Klopp


                                           -------------------------------------
                                           Sheli Z. Rosenberg


                                           -------------------------------------
                                           Lynne B. Sagalyn


                                           -------------------------------------
                                           Samuel Zell

                                      C-18
604509.3

<PAGE>



                                                                         ANNEX D


















                     CALIFORNIA REAL ESTATE INVESTMENT TRUST

                       1997 LONG-TERM INCENTIVE SHARE PLAN


604509.3

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                       1997 LONG-TERM INCENTIVE SHARE PLAN



                 ARTICLE 1. ESTABLISHMENT, PURPOSE AND DURATION


   
         1.1 Establishment of the Plan. On June __, 1997, the Board of Trustees
of 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" (hereinafter referred to as the "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 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 commences on the date on which
shareholders first approve the Plan, 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 the tenth anniversary of the effective
date of the Plan.

                     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)      "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.

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

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

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

         (e)      "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

                                       D-1
604509.3

<PAGE>



                       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.

   
         (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:

                  (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.

   
                  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).

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

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


                                       D-2
604509.3

<PAGE>



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

         (j)      "Company" means California Real Estate Investment Trust, a 
                  California trust, or any successor thereto.

         (k)      "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.

         (l)      "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.

         (m)      "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.

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

         (o)      "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.

         (p)      "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.

         (q)      "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.

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

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

         (t)      "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.

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

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

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

                                       D-3
604509.3

<PAGE>



   
         (x)      "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.

         (y)      "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.

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

         (aa)     "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.

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

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


         (dd)     "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.

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

         (ff)     "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.

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

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

         (ii)     "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.
    


                                       D-4
604509.3

<PAGE>



         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 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, to take any of the foregoing actions or to take any other
action to the extent that such action or the Committee's ability to take such
action would cause any Award under the Plan to any Covered Employee to fail to
qualify as "performance-based compensation" within the meaning of Code Section
162(m)(4) and the regulations issued thereunder. 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 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
Certificate of Incorporation and California law for their services as Trustees
of the Company.

         3.7 Award Agreements. Each Award under the Plan shall be evidenced 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.


                                       D-5
604509.3

<PAGE>



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

                      ARTICLE 4. STOCK SUBJECT TO THE PLAN

   
         4.1 Number of Shares. The maximum number of Shares that may be made the
subject of Awards granted under the Plan is two million (2,000,000) reduced by
the number of Shares made the subject of Awards under the Company's 1997
Non-Employee Trustee Share Plan; provided, however, that the maximum number of
Shares that may be the subject of Awards granted to any Eligible Individual
during the term of the Plan may not exceed 500,000 Shares and 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 shall be
$1,000,000. 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.

                            ARTICLE 6. STOCK OPTIONS

                                       D-6
604509.3

<PAGE>



          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.

   
          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,
    

                                       D-7
604509.3

<PAGE>



   
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 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 lieu of Options;

         (b)      In addition to Options;

         (c)      Independent of Options; or

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


                                       D-8
604509.3

<PAGE>



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 Lieu of Options. SARs granted in lieu of
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. Option 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 lieu of 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.


                                       D-9
604509.3

<PAGE>



                          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 8.3 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 Long-Term
         Incentive Share Plan of California Real Estate Investment 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 California Real Estate Investment Trust."

         8.6 Removal of Restrictions. Except as otherwise provided in this
Article and subject to applicable securities laws and restrictions imposed
pursuant thereto, Restricted Shares shall become transferable by the Participant
after the last day of the Period of Restriction. Once the Shares are released
from the restrictions, the Participant shall be entitled to have the legend
required by Section 8.5 removed from his Share certificate.

          8.7 Voting Rights. During the Period of Restriction, Participants
holding Restricted Shares granted hereunder may exercise full voting rights with
respect to those Shares.

         8.8 Dividends and Other Distributions. During the Period of
Restriction, Participants holding Restricted Shares granted hereunder shall be
entitled to receive all dividends and other distributions paid with respect to
those Shares while they are so held. If any such dividends or distributions are
paid in Shares, the Shares shall be subject to the same restrictions on
transferability as the Restricted Shares with respect to which they were paid.

         8.9 Termination of Employment or Service. In the event that a
Participant terminates his employment or service with the Company or any of its
Subsidiaries for any reason or is terminated for Cause during the Period of
Restriction, then any Restricted Shares still subject to restrictions as of the
date of such termination shall

                                      D-10
604509.3

<PAGE>



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,
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 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
    

                                      D-11
604509.3

<PAGE>



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, further adjusted based on the achievement
of the Performance Goals during the entire Performance Period, as computed by
the Board or the Committee. Payment shall be made at the time payments are made
to Participants who did not terminate service during the Performance Period. In
the case of Share Units, all such Share Units held, to the extent vested at the
date of such Participant's termination of employment or service, will be paid as
set forth in the Participant's Election Form.
    

          9.9 Termination of Employment or Service for Other Reasons. In the
event that a Participant terminates employment or service with the Company or
any of its Subsidiaries for any reason other than death, disability, or
retirement, all Performance Units and Performance Shares shall be forfeited;
provided, however, that in the event of an involuntary termination of the
employment or service of the Participant by the Company or any of its
Subsidiaries other than for Cause, the Board or the Committee in its sole
discretion may waive the automatic forfeiture provisions and pay out on a pro
rata basis. In the case of termination other than for Cause, all Share Units
held, to the extent vested at the date of such Participant's termination of
employment or service, will be paid as set forth in the Participant's Election
Form. However, in the event of termination for Cause, all Share Units held will
be forfeited.

          9.10 Nontransferability. No Performance Units, Performance Shares or
Share Units granted under the Plan may be sold, transferred, pledged, assigned,
or otherwise alienated or hypothecated, otherwise than by will or by the laws of
descent and distribution until the termination of the applicable Performance
Period or, in the case of Share Units, vesting and payment. All rights with
respect to Performance Units, Performance Shares and Share Units granted to a
Participant under the Plan shall be exercisable during his lifetime only by such
Participant.

                                      D-12
604509.3

<PAGE>




                       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.
    

                          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
    

                                      D-13
604509.3

<PAGE>



   
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.

         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.
    


                                      D-14
604509.3

<PAGE>



                         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.

                                      D-15
604509.3

<PAGE>



                                                                        ANNEX E













                     CALIFORNIA REAL ESTATE INVESTMENT TRUST

                      1997 NON-EMPLOYEE TRUSTEE SHARE PLAN

604509.3

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                      1997 NON-EMPLOYEE TRUSTEE SHARE PLAN


                 ARTICLE 1. ESTABLISHMENT, PURPOSE AND DURATION

   
          1.1 Establishment of the Plan. On June __, 1997, the Board of Trustees
of California Real Estate Investment Trust, a California trust (the "Company")
adopted, subject to the approval of shareholders, an incentive share plan for
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 Share,
Performance Units, Performance Shares and Share Units.
    

          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 commences on the date on which
shareholders first approve the Plan, 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 the tenth anniversary of the effective
date of the Plan.

                    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)    "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.

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

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

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

             (e)    "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 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;
    

                                       E-1
604509.3


<PAGE>



                            (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).

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

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

                  (h)    "Company" means California Real Estate Investment
                         Trust, a California trust, or any successor thereto.

                  (i)    "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.

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


                  (k)    "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.

                  (l)    "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.

                  (m)    "Option" or "Options" means a Nonqualified Share
                         Option.

                  (n)    "Option Agreement" means an Award Agreement evidencing
                         an Option Award granted under Article 6 herein.
    
                                       E-2
604509.3



<PAGE>



   
                  (o)    "Participant" means a Trustee who has been granted an
                         Award under the Plan.

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

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

                  (r)    "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.

                  (s)    "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.

                  (t)    "Plan" means this Non-Employee Trustee Share Plan of
                         the Company, as herein described and as hereafter from
                         time to time amended.

                  (u)    "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.

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

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

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

                  (y)    "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.

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

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

                  (bb)   "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

                                       E-3
604509.3


<PAGE>



         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 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. 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 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
Co-chairman) on behalf of the Board and by the Participant, and shall contain
such terms and conditions as may be approved by the Board. Such terms and
conditions need not be the same in all cases.

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

                      ARTICLE 4. STOCK SUBJECT TO THE PLAN

         4.1 Number of Shares. The maximum number of Shares that may be made the
subject of Awards granted under the Plan is two million (2,000,000) reduced by
the number of Shares made the
                                       E-4
604509.3


<PAGE>



subject of Awards under the Company's 1997 Long-term Incentive Share Plan. 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, officers or 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 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.

                                       E-5
604509.3


<PAGE>



         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 only to the extent that the Participant was entitled to
exercise the Options on the date of his termination of service.

   
         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
    

                                       E-6
604509.3


<PAGE>



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

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

         7.4 Exercise of SARs Independent of Options. Subject to Section 3.7
herein and Section 7.5 herein, SARs granted independently of Options may be
exercised upon whatever terms and conditions the

                                       E-7
604509.3


<PAGE>



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 lieu of or in
addition to an Option shall terminate in the same manner as its related Option
as specified under Sections 6.8 and 6.9 herein. The exercisability of any
outstanding SARs granted independent of Options also shall terminate in the
manner provided under Sections 6.8 and 6.9 hereof.

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

                          ARTICLE 8. RESTRICTED SHARES

         8.1 Grant of Restricted Shares. Subject to the terms and provisions of
the Plan, the Board, 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 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.

                                       E-8

604509.3


<PAGE>



         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
         Non-Employee Trustees Share Plan of California Real Estate Investment
         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 California Real Estate
         Investment Trust."

         8.6 Removal of Restrictions. Except as otherwise provided in this
Article and subject to applicable securities laws and restrictions imposed
pursuant thereto, Restricted Shares shall become transferable by the Participant
after the last day of the Period of Restriction. Once the Shares are released
from the restrictions, the Participant shall be entitled to have the legend
required by Section 8.5 removed from his Share certificate.

         8.7 Voting Rights. During the Period of Restriction, Participants
holding Restricted Shares granted hereunder may exercise full voting rights with
respect to those Shares.

         8.8 Dividends and Other Distributions. During the Period of
Restriction, Participants holding Restricted Shares granted hereunder shall be
entitled to receive all dividends and other distributions paid with respect to
those Shares while they are so held. If any such dividends or distributions are
paid in Shares, the Shares shall be subject to the same restrictions on
transferability as the Restricted Shares with respect to which they were paid.

         8.9 Termination of 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
                                       E-9
    

604509.3


<PAGE>



   
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, 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.

   
         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 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.

                                      E-10
604509.3


<PAGE>



   
         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, further adjusted based on the achievement of the Performance Goals
during the entire Performance Period, 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, all Performance Units and Performance Shares
shall be forfeited. 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.

                                      E-11
604509.3 


<PAGE>




                         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 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
                                      E-12
604509.3 
    


<PAGE>



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.

                   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.

                                      E-13

604509.3


<PAGE>
                                                                         ANNEX F
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-K*

                  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
     [Fee Required]
     For the fiscal year ended December 31, 1996

[ ]  Transition  Report  Pursuant  to  Section  13 or  15(d)  of the  Securities
     Exchange Act of 1934
     [No Fee Required] 
     For the  Transition  period from ---------------------------

Commission File Number 1-8063

                     California Real Estate Investment 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.)

131 Steuart Street, Suite 200, San Francisco, California        94105
           (Address of principal executive office)           (Zip Code)

Registrant's telephone number, including area code:        (415) 905-0288
                                                           --------------

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                              Name of Each Exchange
          Title of Each Class                  on Which Registered
 Common Shares of Beneficial Interest        New York Stock Exchange
 $1.00 par value ("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, and (2) has been subject to the filing requirements for
at least the past 90 days.  

                                             Yes X     No __ 
                                   Sequential Page:    01 of 
                                     Exhibit Index:    Page


- --------
*    This Annual  Report on Form 10-K was amended by means of the Annual  Report
     on Form 10-K/A which follows as the next document within this annex.

605218.1

<PAGE>



Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K 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.

                                                                [ ]

                                  MARKET VALUE

Based on the closing sales price of $5.125 per share, the aggregate market value
of the outstanding  Common Shares of Beneficial  Interest held by non-affiliates
of the Registrant as of March 7, 1997 was $11,160,927.

                               OUTSTANDING SHARES

As of March 7, 1997 there were 9,137,335 outstanding Common Shares of Beneficial
Interest  ("Common  Shares").  The Common  Shares are listed on the New York and
Pacific  Stock  Exchanges  (trading  symbol  "CT").  Trading is reported in many
newspapers as "Cal REPRESENTATIVE" (CUSIP No. 130559107).



605218.1

<PAGE>




- -------------------------------------------------------------------------------
                     CALIFORNIA REAL ESTATE INVESTMENT TRUST

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

- -------------------------------------------------------------------------------
PART I                                                                    PAGE
- -------------------------------------------------------------------------------


Item 1.  Business                                                          1-3
Item 2.  Properties                                                          4
Item 3.  Legal Proceedings                                                   5
Item 4.  Submission of Matters to a Vote of Securities Holders               5

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

PART II

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

Item 5.  Market for the Registrant's Common Equity and Related Security
                  Holder Matters                                              6
Item 6.  Selected Financial Data                                              7
Item 7.  Management's Discussion and Analysis of Financial Condition and
                  Results of Operations                                    7-13
Item 8.  Financial Statements and Supplementary Data                      14-32
Item 9.  Changes in and Disagreements with Accountants on Accounting
                  and Financial Disclosure                                   33

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

PART III

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

Item 10. Trustees and Executive Officers of the Registrant                34-36
Item 11. Executive Compensation                                              37
Item 12. Security Ownership of Certain Beneficial Owners and Management      38
Item 13. Certain Relationships and Related Transactions                      39

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

PART IV

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

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K  40-45

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





                                       (i)

605218.1

<PAGE>



                                     PART I

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

Item 1.           Business

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


Overview

California  Real  Estate  Investment  Trust  (the  "Trust"  or  "CalREIT")  is a
self-administered  real  estate  investment  trust  ("REIT")  formed  in 1966 in
California as a real estate trust.

In 1995, the Trust analyzed  pursuing various  opportunities to grow and improve
the profitability of its real property and mortgage portfolio, including various
acquisition and lending  opportunities.  To facilitate the growth strategy,  the
Board of Trustees  undertook to redeploy its current asset portfolio into better
performing  assets.  During 1996, the Trust continued its activities in pursuing
growth  opportunities and explored various  alternatives to maximize shareholder
value through proposed expansion transactions.

Recent Developments

On January 3, 1997, CalReit Investors Limited Partnership ("CRIL"), an affiliate
of Equity Group  Investments,  Inc. ("EGI") and Samuel Zell,  purchased from the
Trust's former parent, The Peregrine Real Estate Trust ("Peregrine"),  6,959,593
common  shares  of   beneficial   interest  in  the  Trust   ("Common   Shares")
(representing  approximately 76% of the outstanding Common Shares) then owned by
Peregrine for an aggregate purchase price of $20,222,011.

Prior to the purchase,  EGI and Victor Capital Group,  L.P. ("VCG") presented to
the Board a proposed new  business  plan for the Trust to cease to be a REIT and
to  become  instead a  specialty  finance  company  designed  primarily  to take
advantage  of  opportunities  in  the  market  for   high-yielding   "mezzanine"
investments in commercial real estate. EGI and VCG also proposed,  in connection
with the new business  plan,  that they provide the Trust with a new  management
team to implement the business plan and that they invest  through an affiliate a
minimum of $30  million in a new class of  preferred  shares to be issued by the
Trust.

The Board  approved  CRIL's  purchase  of  Peregrine's  Common  Shares,  the new
business plan and the issuance of the convertible  preferred shares of the Trust
at $2.69 per share, the preferred shares to be convertible into common shares of
the Trust on a one-for-one  basis. The Board also concluded that the transfer to
CRIL would not jeopardize the qualification of the Trust as a REIT, and exempted
CRIL's  ownership  from certain  provisions of the Trust's  declaration of trust
intended to discourage  ownership of more than 10% of the outstanding  shares of
the Trust.

In  reaching  its  decision  to approve  the  foregoing,  the Board of  Trustees
considered a number of factors 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 Trust would obtain from the proposed  preferred  share  issuance.  The Board
also considered the terms of previous alternative offers to purchase Peregrine's
interest in the Trust of which the Board was aware and the fact that the average
price of the Trust's  Common  Shares  during the 60 trading days  preceding  the
Board of Trustees'  meeting at which the proposed equity investment was approved
was $2.38 per share.

In  connection  with  CRIL's  purchase  of  the  6,959,593  Common  Shares  from
Peregrine,  the Board of Trustees  increased  the size of the Board from five to
seven trustees, appointed three new trustees and accepted the resignation of one
then incumbent trustee associated with Peregrine.


605218.1
                                        1

<PAGE>



The  Trust has filed a  preliminary  proxy  statement  with the  Securities  and
Exchange Commission with respect to the annual meeting of its shareholders which
is expected to be held in June. At the annual meeting,  the Trust's shareholders
will be asked to vote on  proposals  to (i) approve the issuance by the Trust of
$32 to $34  million  of  cumulative  convertible  preferred  shares  ("Preferred
Shares")  to an  affiliate  of  Samuel  Zell  and  the  principals  of VCG  (the
"Investment"),  (ii) approve an amended and restated declaration of trust of the
Trust,  (iii) elect seven  trustees to serve on the Trust's  board of  trustees,
(iv)  ratify the  appointment  of Ernst & Young LLP as auditors of the Trust for
the fiscal year 1997 and (v) approve a share option plan. The preliminary  proxy
statement also outlines the terms of the Investment and the Preferred Shares and
the Trust's proposed new business plan and management team.

In connection with the  commencement of the new business plan (the "New Business
Plan"),  concurrently  with the  consummation of the Investment,  the Trust will
acquire the  business of VCG,  including  VCG's  existing  management  team (the
"Acquisition").  The Trust believes that, by acquiring direct ownership of VCG's
existing real estate  investment  banking,  real estate advisory and real estate
asset management businesses and the services of VCG's experienced management and
professional  team,  the Trust will be better  positioned  to implement  the New
Business Plan.

The  issuance  and sale of the  Preferred  Shares and related  transactions  are
subject  to   customary   conditions,   including   completion   of   definitive
documentation.

CRIL,  the affiliate of Samuel Zell,  that owns the 76% common share interest in
the  Trust  has  advised  the  Trust  that it  intends  to vote in  favor of the
proposals  presented  in  the  proxy  statement.  Accordingly,  approval  of the
proposals is assured.  The record and meeting dates for the annual  meeting will
be announced in the near future.

Disposition of Properties and Mortgage Notes

Two of the Trust's  four  commercial  properties,  Redfield  Commerce  Center in
Scottsdale,  Arizona and the Bekins  Storage  Facility in Pasadena,  California,
were sold in 1996. Despite  improvements in operations and the implementation of
a lease  arrangement  financially  favorable to the Trust, the Casa Grande Motor
Inn in Arroyo Grande,  California was unable to generate  sufficient  revenue to
cover  its  debt  service  requirements.  After  a  refusal  by  the  lender  to
restructure  debt terms, the Trust allowed the property to be foreclosed upon in
the first quarter of 1996. In addition, four of the Trust's seven mortgage notes
were sold during 1996.

The proceeds from these sales were invested in liquid mortgage-backed securities
which satisfy  REIT-asset  qualification  requirements and mortgage loans. As of
year end, the Trust had $14,115,000  invested in such mortgage backed securities
and $1,576,000 in mortgage loans.

As  of  December  31,  1996,  the  Trust's  investment  portfolio  included  two
commercial properties, as well as three mortgage notes secured by real property.
Its real estate portfolio,  carried at a book value of $8,585,000 as of year end
1996, included Fulton Square Shopping Center in Sacramento, California and a 60%
interest in Totem Square, a mixed-use retail property in Kirkland, Washington. A
contract for the sale of these two  properties was in place as of year end 1996;
the sale of Fulton  Square  closed on  February  14,  1997 and the sale of Totem
Square closed on March 3, 1997.

The Trust's mortgage note portfolio, carried at a book value of $1,576,000 as of
December  31,  1996,  consists of three loans which bear  interest at an overall
effective rate of approximately 8% and are  collateralized  by mortgages on real
property. The investments in the three loans were made prior to 1996.


605218.1
                                        2

<PAGE>



Management of the Trust's Investments

All strategic and  investment  decisions are made by the Board of Trustees.  The
Trust  is  self-administered  and  has  no  employees;  in  1996  operating  and
administration  services were provided by the employees of Peregrine  (for which
Peregrine received a reimbursement of costs) and by independent contractors.  As
of January 7, 1997,  the  arrangement  with  Peregrine was mutually  terminated.
Day-to-day operations and administration of CalREIT are currently being provided
by independent contractors.

United Property Services, Inc. ("UPSI"),  with an office in Sacramento,  was the
property manager for the Trust's commercial  properties.  UPSI operated under an
agreement signed in 1994 that ran for consecutive  month-to-month terms, but was
terminable  by either the Trust or UPSI upon 30 days notice or upon  disposition
of  the  properties.  The  Trust's  agreement  with  UPSI  terminated  upon  the
disposition  of Totem Square.  The Trust's  agreement  with  CapStar,  the hotel
management  signed to lease the Casa  Grande  Motor Inn in 1994,  terminated  in
February 1996 with disposition of the hotel property.

The Trust's financial and operating performance information is further set forth
in the accompanying financial statements.



605218.1
                                        3

<PAGE>



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

Item 2:           Properties

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


The following table sets forth certain information  relating to properties owned
by the Trust at December 31, 1996.  All of the  properties  are suitable for the
purpose for which they are designed and are being used.

<TABLE>
<CAPTION>

                                            Date of        Ownership
        Direct Equity Investments         Acquisition     Percentage       Square Feet      Total Cost (1)       Encumbrances
<S>                                          <C>              <C>            <C>           <C>                  <C>
SHOPPING CENTERS:
   Fulton Square, Sacramento, California      5/91            100%            35,493       $  3,618,000
   Totem Square, Kirkland, Washington        11/90             60%           126,623          9,520,000         $  4,283,000
                                                                                           ------------         ------------
Total shopping centers                                                                       13,138,000            4,283,000
                                                                                           ------------         ------------

                                                                                           $ 13,138,000         $  4,283,000
                                                                                           ============         ============

</TABLE>

(1)  Total  cost  before  any  reduction  for  valuation  allowance  related  to
     investments and accumulated depreciation.


605218.1
                                        4

<PAGE>





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

Item 3.           Legal Proceedings

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

The Trust filed a complaint in San  Francisco  Superior  Court on September  27,
1996, seeking a declaratory  judgment against Carrillion V, a California limited
partnership,  and its general partner,  with respect to an earnest money deposit
given by the Defendant  under a May 1996 mortgage loan purchase  agreement.  The
dispute was settled  out-of-court  in the Trust's  favor in the first quarter of
1997.


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

Item 4.           Submission of Matters to a Vote of Securities Holders

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

No matter was submitted to a vote of security  holders during the fourth quarter
of 1996.


605218.1
                                        5

<PAGE>




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

                                     PART II

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

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

Item 5. Market for the  Registrant's  Common Equity and Related  Security Holder
        Matters

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

CalREIT's  Common Shares are listed on the New York Stock Exchange  ("NYSE") and
the Pacific Stock  Exchange  ("PSE").  The trading  symbol for CalREIT's  Common
Shares ("Common Shares") is "CT". The Trust had approximately 1,690 shareholders
of record at March 20, 1997.

The following  tables set forth the high and low sales prices of CalREIT  Common
Shares on the NYSE during the last two years as reported by Dow Jones & Company,
Inc. The Trust did not declare or make any distributions on the Common Shares in
1995 and 1996.

The Trust does not  currently  expect to declare or pay  dividends on its Common
Shares in the foreseeable  future. The policy of the Board of Trustees following
adoption of the amended and  restated  Declaration  of Trust will be to reinvest
Trust  earnings.  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 Trust may not declare or pay or set
apart for payment any dividends on the Common Shares.  The policy of reinvesting
earnings, among other things, will cause the Trust's REIT status to terminate.


                     MARKET PRICE AND DISTRIBUTIONS DECLARED


                                        Quarter Ended:


                      3/31/96     6/30/96       9/30/96      12/31/96

  High               $  1-1/2     $  1-7/8    $  2-3/4      $  2-7/8
  Low                $  1-1/8     $  1-3/8    $  1-5/8      $  1-7/8
  Distributions            -          -             -             -


                      3/31/95     6/30/95       9/30/95      12/31/95

  High               $  1-5/8    $  1-7/8     $  1-5/8      $  1-1/2
  Low                $  1-5/8    $  1-3/4     $  1-1/2      $  1-3/8
  Distributions            -          -             -             -




605218.1
                                        6

<PAGE>




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

Item 6. Selected Financial Data

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

The following represents selected financial data for CalREIT for the years ended
December  31,  1996,  1995,  1994,  1993 and  1992.  The data  should be read in
conjunction with other financial statements and related notes included elsewhere
herein.

<TABLE>
<CAPTION>
                                                       Year Ended December 31

                                           (Amounts in thousands, except per share data)

                                        1996           1995            1994           1993           1992
                                        ----           ----            ----           ----           ----
<S>                                 <C>          <C>               <C>            <C>            <C>
    Operating results:
      Revenue                       $  3,155     $    3,535        $  4,898       $  5,453       $   5,889
      Operating Income (loss)            260            437             301           (340)            823
      Net loss(1)                       (414)        (2,778)            (36)        (8,111)        (10,279)

    Per Common Share:
      Net loss                      $  (0.05)    $    (0.30)       $  (0.00)      $   (.89)       $  (1.13)
    Distributions                                      -                .10            .23             .20


    Financial Position:
      Total assets                  $ 30,036     $   33,532        $ 36,540       $  42,194       $  55,477
      Long-term obligations            5,169          8,335           8,740          13,360          15,682

</TABLE>

    (1) Includes valuation losses of $1,743;  $3,281;  $119; $8,146; and $11,609
        for 1996, 1995, 1994, 1993 and 1992,  respectively.  See Note 5 of the
        Notes to Consolidated Financial Statements for a further discussion.


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

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

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

Overview

The  Trust  has  heretofore  elected  to be taxed as REIT.  As long as the Trust
qualifies  as a REIT,  dividends  paid to  shareholders  will  be  allowed  as a
deduction for purposes of determining income subject to federal corporate income
tax. As a result,  as long as the Trust  qualifies as a REIT, the Trust will not
be  subject  to federal  income  tax on the  portion  of its net income  that is
distributed to shareholders.  However,  following consummation of the Investment
and the  Acquisition,  the  Trust  anticipates  that its  status  as a REIT will
terminate and it will become subject to income and franchise taxes on its income
to the extent that it cannot  offset such  income with net  operating  losses or
capital loss carryforwards.

Since November 1990, the Trust has not made new investments in  income-producing
real property.  During this period,  the Trust  originated new mortgage loans in
connection with the disposition of property owned.

The  Trust  previously   developed  an  expansion   strategy  to  pursue  growth
opportunities  through  acquisitions,  joint venture arrangements and a possible
infusion of new capital. In late 1994 and 1995, after pursuing opportunities

605218.1
                                        7

<PAGE>



to grow  and  improve  the  profitability  of its  real  property  and  mortgage
portfolio  (including  acquiring  the hotel assets of  Peregrine),  the Board of
Trustees  determined  that the Trust should redeploy its current asset portfolio
into better performing assets.  The Trust pursued the foregoing,  and by the end
of March 1997,  the Trust had sold or  disposed  of all of its  income-producing
properties  and had invested the proceeds in liquid  mortgage-backed  securities
which satisfy  REIT-asset  qualification  requirements and mortgage loans. As of
December 31, 1996, the Trust had  $14,115,000  invested in such  mortgage-backed
securities and $1,576,000 in mortgage loans.

Following is a discussion and analysis on the  operations and financial  results
of 1996 compared with the operations and financial results of 1995 and 1994. For
comparison  purposes,  it should be noted that the  CalREIT  property  portfolio
underwent  a  significant  reduction  in size  between  1994  and  1996.  At the
beginning of 1994,  CalREIT  owned a total of six  properties,  one of which was
sold in the latter  half of the year.  In 1995,  CalREIT  owned four  commercial
properties,  one hotel and a portfolio of seven mortgage notes. During 1996, the
Trust disposed of two of its commercial properties,  the hotel and four mortgage
notes.  As of year end 1996,  the Trust's  real estate  portfolio  included  two
commercial properties and three mortgage notes.

In 1994,  Peregrine,  the majority  shareholder at the time, voted its shares to
replace  CalREIT's Board of Trustees.  The new Board terminated the contracts of
CalREIT's  then  outside   advisor  and  property   manager  and  appointed  new
management.   During  1994,  management  concentrated  on  stabilizing  property
operations  and bringing  mortgage  note payments due the Trust  current.  A new
property  management  company was selected to oversee  operations at the Trust's
commercial  properties and a hotel  management  company was engaged to lease the
hotel property.

In 1995, the Board of Trustees was expanded to include two independent Trustees.
Also in 1995,  CalREIT  developed  and began to implement its strategy to expand
the Trust to improve shareholder value. Management began to monetize the Trust's
assets  to  facilitate  a  growth  strategy  through  a  merger  or  acquisition
transaction.  As part of this strategy,  the Trust's four  remaining  commercial
properties  were  readied  for sale.  Leasing,  capital  and tenant  improvement
expenditures  were  approved as they related to their impact on potential  sales
prices.  As of the end of 1995,  Redfield  Commerce Center was in escrow and the
other three commercial properties were listed with real estate brokerage firms.

In the first quarter of 1996,  the sale of Redfield  Commerce  Center closed and
the Trust allowed  foreclosure  on its hotel because of the  property's  limited
investment  potential given the lender's  unwillingness to restructure the debt.
In the second quarter of 1996, the Bekins Storage  Facility was sold. As part of
the  Trust's  disposition  activities,  a portion of the  Trust's  portfolio  of
mortgage  notes were  packaged for sale and by the end of the third quarter four
mortgage notes had been sold. The two remaining  commercial  properties,  Fulton
Square and Totem  Square,  had a total net book value of  $8,585,000 at December
31, 1996 with collateralized indebtedness totaling $4,283,000 (50%). The Trust's
$7,703,000  mortgage  note  portfolio  of three  notes  had a net book  value of
$1,576,000  as of December 31,  1996,  the  reduction in value due  primarily to
cumulative write downs in valuation.

Simultaneous  with  disposition  activities  throughout  1996,  management and a
Special Committee appointed by the Board of Trustees continued to explore growth
opportunities   for  the  Trust.   Potential   transactions   involving  hotels,
apartments, mortgage investments, mobile home communities and a variety of other
proposals were reviewed and potential merger candidates investigated.

Liquidity and Capital Resources

The Trust's primary liquidity and capital resources include its cash, marketable
securities  and cash  generated  from the  monetization  of assets.  The Trust's
unrestricted  cash totaled  $4,698,000 on December 31, 1996,  down slightly from
$4,778,000  at December  31, 1995.  In 1996,  the Trust's  principal  sources of
liquidity  were from  cash on hand,  operating  income,  and from  interest  and
principal payments from investments in liquid mortgage-backed  securities. As of
December  31,  1996,  the  Trust had  $14,115,000  invested  in such  marketable
securities. No dividends were paid by CalREIT in 1996.

605218.1
                                        8

<PAGE>



Debt service paid on the Trust's first mortgage notes totaled  $496,000 in 1996.
The note on Totem Square of  $4,256,000  was  originally  scheduled to mature on
April 1, 1996.  The Trust  received an extension from the lender to May 1, 1997,
under the same terms and conditions as the original agreement.  Upon the sale of
its two remaining commercial properties, which occurred in February and March of
1997, the Trust has retired all first mortgage debt obligations.

The major sources of liquidity for the Trust in 1997 will be its cash on hand as
well as interest and  principal  payments  from its  investments  in real estate
securities.  In addition,  in  connection  with the  Investment,  the Trust will
obtain  between  $32  and  $34  million  in new  equity  capital  to be  used in
implementing the New Business Plan. See "Item 1 - Recent Developments."

The primary demands on the Trust's capital resources in 1997 will be funding the
implementation  of the New Business  Plan. The Trust believes that the Trust has
sufficient financial resources to meet the cash requirements contemplated by the
plan.

Funds From Operations

REIT analysts  generally  consider Funds From Operations  ("FFO") an appropriate
measure of performance  in comparing the results of operations of REITs.  FFO is
defined by the  National  Association  of Real Estate  Investment  Trusts as net
income  computed in accordance  with generally  accepted  accounting  principles
before  gains and losses on sales of property and from debt  restructuring  plus
depreciation  and  amortization.  Funds  Available for  Distribution  ("FAD") is
defined  as  FFO  less  capital  expenditures  funded  by  operations  and  loan
amortization.   The  Trust   believes  that  in  order  to  facilitate  a  clear
understanding  of the  historical  operating  results of the Trust,  FFO and FAD
should be examined in  conjunction  with net income  (loss) as presented in this
report.  FFO and FAD should not be  considered as an  alternative  to net income
(loss) as an indication of the Trust's  performance or to cash flow as a measure
of liquidity.

FFO (which was computed without adding back  amortization of deferred  financing
costs and  depreciation  of non-rental real estate assets) and FAD for the years
ended December 31, 1996, 1995 and 1994 are summarized as follows:
<TABLE>
<CAPTION>

             Calculation of Funds From Operations and Funds Available for Distribution
                                      (Dollars in thousands)
                                                       1996        1995         1994
                                                       ----        ----         ----
<S>                                               <C>          <C>         <C>
   Net income before gain (loss)
     on foreclosure or sale of investments and
     valuation losses                             $     260    $    437    $     301
   Depreciation and amortization                         64         662          595
                                                  ---------     -------     --------

   Funds From Operations                                324       1,099          896

   Capital Improvements                               (146)       (321)        (106)

   Loan principal payments                             (77)       (405)         (94)
                                                  ---------    --------     --------

   Funds Available for Distribution               $     101    $    373    $     696
                                                  =========     =======     ========
</TABLE>


605218.1
                                        9

<PAGE>



FFO totaled  $324,000 in 1996,  down 71% from the FFO of $1,099,000 in 1995. FFO
in 1995 was up 23% from $896,000 in 1994. The decrease in 1996 was primarily due
to a reduction in the number of assets  contributing to the Trust's income pool.
The increase in FFO in 1995 over 1994 was a result of significant  reductions in
operating expenses resulting from the sales of properties and the leasing of the
hotel to a third party. There were no cash distributions paid to shareholders in
either 1995 or 1996 as the Trust continued to build its reserves for a potential
expansion  transaction;  distributions paid to shareholders  totaled $890,000 in
1994.

Results of Operations

As of December 31, 1996,  1995, and 1994 overall  weighted  occupancy  levels by
class of property were as follows:

         Property Type              1996              1995               1994
         -------------              ----              ----               ----

         Shopping Center              77%              83%               77%
         Hotel                         -               52%               42%


The weighted  average  occupancy is calculated by multiplying  the occupancy for
each  property by its square  footage and dividing by the square  footage in the
portfolio.

Revenues

Total revenues were $3,155,000 in 1996, down 11% from $3,535,000 in 1995,  which
were  down 26%  from  $4,787,000  in 1994.  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 Trust's note  portfolio  and  decreased  rental
revenues.  In 1995, there was a $473,000  reduction in hotel revenue compared to
the prior year as a result of the terms and conditions of the lease  arrangement
in place throughout 1995.

Rental  revenues at the Trust's  commercial  properties were $2,019,000 in 1996,
down 4% from  $2,093,000  in 1995.  Rental  revenues  in 1995 were down 19% from
$2,593,000  in 1994.  The  decrease  in  rental  revenues  reported  in 1996 was
attributable  primarily to the absence of rent  collected  at Redfield  Commerce
Center and the Bekins Storage  Facility which were sold in the first half of the
year.  The decrease in rental revenue in 1995 compared to that collected in 1994
was  attributable to the absence of $196,000 in rent collected in the prior year
at the Imperial  Canyon Shopping Center prior to its sale, as well as a decrease
of  $305,000  in rents  collected  at Fulton  Square  Shopping  Center and Totem
Square.

Because of the  disposition  of the Trust's hotel property in February 1996, and
the  change  in the  status  of the  hotel  from  direct  management  to a lease
arrangement,  a comparison  of 1996,  1995 and 1994  revenues  generated by this
property is not relevant.  No revenues were  generated to the Trust by the hotel
in 1996.  The revenues  generated in 1996 are comprised of lease revenues net of
any bad debt from CapStar,  the hotel  management  company which leased the Casa
Grande Motor Inn. Despite improvements in operations and the implementation of a
lease  arrangement  financially  favorable  to the Trust,  in 1994 the hotel was
unable to generate  sufficient  revenue to cover its debt service  requirements.
The Trust  suspended  debt payments in 1995 and after a refusal by the lender to
restructure  debt terms,  CalREIT  allowed the property to be foreclosed upon in
the first quarter of 1996.

Revenues  from interest were  $1,136,000  in 1996,  down 19% from  $1,396,000 in
1995. The decrease 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.  Revenues from interest in 1995 were
down 17% from 1994

605218.1
                                       10

<PAGE>



revenues  from  interest  of  $1,675,000.  In  1994,  the  Trust  recognized  an
additional  $735,000  in  interest  income  on  one of its  mortgage  notes.  In
September  1994,  this note was modified and $491,000 of accrued  interest,  the
recognition of which had been deferred,  was paid in consideration for releasing
an asset from the pool of properties  collateralizing  the note.  This event was
the primary cause of the decrease of interest income in 1995 from 1994.

Expenses

Total  expenses  were  $2,895,000 in 1996,  down 7% from  $3,098,000 in 1995. In
1995,  total  expenses were down 31% from total  expenses of $4,486,000 in 1994.
The reduction in expenses in 1996 was primarily the result of the  downsizing of
the  Trust's  portfolio  which  reduced   depreciation,   interest  expense  and
associated property operating expenses.  The reduction in expenses by $1,388,000
in 1995 over those of 1994 resulted from reduced  interest expense and hotel and
commercial  property  operating expenses caused by the downsizing of the Trust's
portfolio and the lease agreement with the hotel  management  company.  As noted
above,  due to the  disposition  of the  hotel  property  and the  change in the
management of hotel  operations in 1994, a direct  comparison of 1996,  1995 and
1994 results is not relevant. In 1996, the hotel, as a function of the operating
lease  agreement  generated  no income or expense to the Trust.  In 1995,  hotel
operating expenses decreased $763,000 from 1994,  attributable to the leasing of
the property to a third-party hotel management company in mid-year.

Interest expense was $547,000 in 1996, down 33% from $815,000 in 1995, which was
down 22% from $1,044,000 in 1994. The decrease in 1996 reflected the disposition
of the hotel  property.  The  decrease in interest  expense in 1995 over that of
1994 reflected the sale of the Imperial Canyon Shopping Center and the payoff of
the note on the Fulton Square Shopping Center.

The 1996  non-cash  depreciation  charge was  $64,000,  a  decrease  of 90% from
$662,000 in 1995.  Depreciation  charges  increased  11% in 1995 compared to the
depreciation charge of $595,000 in 1994. The decrease in 1996 reflected the sale
of Redfield Commerce Center,  the Bekins Storage Facility and the disposition of
the hotel property.  In addition,  the Trust's two remaining properties were not
depreciated in 1996 because they were being held for sale.  The slight  increase
in 1995  over  that of 1994  resulted  from  amortization  of  certain  property
specific expenses.

General and  administrative  expenses were $1,503,000 in 1996, up  significantly
from $933,000 in 1995. General and  administrative  expenses in 1995 were up 15%
from the $813,000  reported in 1994.  While the Trust was able to lower a number
of office expenses,  a net increase in general and administrative costs occurred
in 1996 due primarily to an  accelerated  investigation  of potential  merger or
acquisition  candidates  plus  due  diligence  costs  related  to the  expansion
transaction  which had not been  incurred  in the prior year.  Throughout  1996,
CalREIT  continued to be  negatively  impacted by its small size with respect to
general and administrative expenses. As a result of certain fixed costs required
to operate a public  company,  a  disproportionate  amount of funds was spent on
overhead  expenses and  administration  of the Trust. A potential  benefit to an
expansion  of the Trust is  expected  to be a  reduction  in the  percentage  of
revenues  required  to  support  overhead  and  administrative  activities.  The
increase  in  general  and  administrative  costs in 1995 over those of 1994 was
primarily due to legal and  accounting  costs which had not been incurred in the
prior year, plus expansion transaction development costs.

Net Loss

The net loss for the Trust 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 Trust from property and mortgage note
dispositions  offset by valuation  losses  discussed  further below. Net loss in
1995 was up  significantly  from a net loss of  $36,000  reported  in 1994.  The
increase in net loss in 1995 compared to 1994 was due primarily to a substantial
difference in valuation  losses  charged in 1995 as compared to those charged in
1994.


605218.1
                                       11

<PAGE>

Operating  income was $260,000 in 1996,  down 41% from $437,000 in 1995. In 1995
operating  income was up 45% from  $301,000  in 1994.  The  $177,000  decline in
operating  income  in 1996 was  primarily  the  result of an  increase  in Trust
operating  expenses  during  the year  offset  by a  reduction  in  depreciation
charges.  Operating  income in 1995 was $136,000  greater than that  reported in
1994,  primarily  because of lower interest  expense and reduced hotel operating
expenses.

Net Gain or Loss on Foreclosure or Sale of Investments

Income before  valuation  losses to the Trust was $1,329,000 in 1996 as compared
to $503,000 in 1995 and $83,000 in 1994. The net gain  recognized  from the sale
of the Redfield Commerce Center in the first quarter of 1996 was $299,000. There
was no gain or loss upon the  foreclosure  of the Casa  Grande  Motor Inn 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 Trust  incurred a net loss of  $164,000
from the sale of the Bekins Storage Facility.  Also during the second quarter of
1996,  the Trust sold two of its seven  mortgage  notes.  A gain of $430,000 was
recognized upon the sale of the Trust'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 Trust'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 Trust sold two more
mortgage  notes. A gain of $115,000 was recognized  upon the sale of the Trust'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 Trust's mortgage note which was  collateralized  by a second deed of
trust on an office/industrial building in Sunnyvale, California.

In 1995, the Trust recognized a deferred gain from the partial principal payment
received on one of its mortgage notes. During the first five months of 1994, the
Trust's hotel property  experienced an average operating loss after debt service
of $107,000 per month.  With the execution of a lease with CapStar in 1994,  the
hotel management  company,  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 with CapStar
was renegotiated in June 1995,  reducing the monthly lease payments from $20,000
to approximately $9,000;  therefore,  increasing the loss recorded by the Trust.
In 1994 the Trust 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 Trust's mortgage notes held at that time.

Valuation Losses

For the year ended December 31, 1996, the Trust reported total valuation  losses
of  $1,743,000.  By year end, the Trust had reduced the book value of the Fulton
Square  Shopping  Center to  $1,215,000  and the book  value of Totem  Square 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 Fulton Square  Shopping
Center's value was the result of the Trust'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 Totem
Square 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 in the first quarter of 1997.

In 1995, valuation losses of $3,281,000 resulted from the write down in value of
two commercial  properties and five mortgage notes. In 1994, valuation losses of
$119,000 resulted from the write down of value on two commercial properties.  In
1996, 1995 and 1994 there were no extraordinary items.


605218.1
                                       12

<PAGE>


Significant Changes in the Economic Environment

Changing  interest  rates are not expected to have a  significant  effect on the
Trust's  operations in 1997 as most of the Trust's  assets had been monetized by
year end.  Should the Trust desire to  undertake  debt  obligations  or to raise
equity  capital in the future,  an increase in interest  rates would make either
debt or equity capital more costly.


605218.1
                                       13

<PAGE>



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

Item 8.           Financial Statements and Supplementary Data

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

Index                                                                     Page

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

Consolidated Financial Statements

         Reports of Independent Accountants                                15

         Consolidated Balance Sheets                                       16

         Consolidated Statements of Operations                             17

         Consolidated Statements of Changes in Shareholders' Equity        18

         Consolidated Statements of Cash Flows                             19

         Notes to Consolidated Financial Statements                     20-32

Schedule III - Real Estate and Accumulated Depreciation                 41-44

Schedule IV - Mortgage Loans on Real Estate                                45



605218.1
                                       14

<PAGE>




Coopers                                 Coopers & Lybrand L.L.P.
& Lybrand
                                        a professional services firm


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Trustees of California
Real Estate Investment Trust:

We have audited the accompanying  consolidated balance sheets of California Real
Estate Investment Trust and Subsidiary (the "Trust") as of December 31, 1996 and
1995, and the related  consolidated  statements of operations,  cash flows,  and
changes in shareholders'  equity for each of the three years in the period ended
December 31, 1996. In connection with our audits of the  consolidated  financial
statements,  we have also audited the financial statement schedules as listed in
the  accompanying  index.  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 California Real
Estate Investment Trust and Subsidiary as of December 31, 1996 and 1995, and the
consolidated  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.  In addition,  in our opinion,  the  financial
statements schedules referred to above, when considered in relation to the basic
financial statements taken as a whole, present fairly, in all material respects,
the information required to be included therein.



San Francisco, California                      Coopers & Lybrand L.L.P.
February 14, 197











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

605218.1
                                       15

<PAGE>

<TABLE>
<CAPTION>


                                      CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                  AND SUBSIDIARY
                                            CONSOLIDATED BALANCE SHEETS
                                            December 31, 1996 and 1995
                                                    ----------
                                                                                      1996                  1995
                                                                                      ----                  ----
<S>                                                                          <C>                    <C>
                  ASSETS
Investments, Generally Held for Sale:
     Rental properties, less accumulated depreciation of 
       $0 and $2,777,000 in 1996 and 1995, 
       respectively, and valuation allowances of
       $0 and $6,898,000 in 1996 and 1995,
       respectively                                                            $ 8,585,000          $ 17,215,000
     Notes receivable, net of valuation allowances and
       deferred gains of $6,127,000 and $9,151,000 in
       1996 and 1995, respectively                                               1,576,000            10,502,000
     Marketable securities available-for-sale                                   14,115,000                   -
                                                                                ----------          ------------
                                                                                24,276,000            27,717,000

Cash                                                                             4,698,000             4,778,000
Receivables, net of allowance of $1,001,000 and $700,000
  in 1996 and 1995, respectively                                                   707,000               680,000
Other assets, net of valuation allowance of $0 and
  $310,000 in 1996 and 1995 respectively                                           355,000               357,000
                                                                               -----------          ------------

          Total Assets                                                       $  30,036,000          $ 33,532,000
                                                                             =============            ==========

               LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
     Long-term notes payable, collateralized by deeds of trust
       on rental properties                                                   $  5,169,000          $  8,335,000
     Accounts payable and accrued expenses                                         326,000               209,000
     Other liabilities                                                              70,000                81,000
                                                                             -------------          ------------

          Total Liabilities                                                      5,565,000             8,625,000
                                                                               -----------           -----------

Commitments (Note 10)

Shareholders' Equity:
     Shares of beneficial interest, par value $1 a share; unlimited
       authorization, 9,137,000 and 9,137,000 shares
       outstanding in 1996 and 1995, respectively                                9,137,000             9,137,000
     Additional paid-in capital                                                 55,118,000            55,118,000
     Unrealized holding loss on marketable securities                              (22,000)                  -
     Accumulated deficit                                                       (39,762,000)          (39,348,000)
                                                                               ------------           ----------

          Total Shareholders' Equity                                            24,471,000            24,907,000
                                                                                ----------            ----------

                       Total Liabilities and Shareholders' Equity            $  30,036,000          $ 33,532,000
                                                                             =============          ============
</TABLE>

          See accompanying notes to consolidated financial statements.


605218.1
                                       16

<PAGE>


<TABLE>
<CAPTION>

                                      CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                  AND SUBSIDIARY
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                   Years Ended December 31, 1996, 1995 and 1994
                                                    ----------

                                                                       1996                1995                1994
                                                                       ----                ----                ----
<S>                                                           <C>                <C>                 <C>
Revenues:
     Rent                                                     $   2,019,000      $    2,093,000      $    2,593,000
     Interest                                                     1,136,000           1,396,000           1,675,000
     Hotel                                                               --              46,000             519,000
                                                              -------------      --------------      --------------
                                                                  3,155,000           3,535,000           4,787,000
                                                              -------------      --------------       -------------

Expenses:
     Operating expenses                                             685,000             584,000           1,011,000
     Hotel operating expenses                                            --               8,000             771,000
     Property management                                             96,000              96,000             252,000
     Depreciation and amortization                                   64,000             662,000             595,000
     Interest 547,000                                               815,000           1,044,000
     General and administrative                                   1,503,000             933,000             813,000
                                                              -------------      --------------      --------------
                                                                  2,895,000           3,098,000           4,486,000
                                                              -------------      --------------       -------------

         Income before gain (loss) on
              foreclosure or sale of investments and
              valuation losses                                      260,000             437,000             301,000

Net gain (loss) on foreclosure or sale of
  investments                                                     1,069,000              66,000            (218,000)
                                                              -------------      --------------      --------------

              Income before valuation losses                      1,329,000             503,000              83,000

Valuation losses                                                  1,743,000           3,281,000             119,000
                                                              -------------      --------------      --------------

              Net Loss                                            (414,000)         (2,778,000)             (36,000)
                                                              =============      ==============            ========

Net loss per share of beneficial interest                    $        (.05)      $       (0.30)     $            (0.00)
                                                             ==============      ==============     ==============

</TABLE>

          See accompanying notes to consolidated financial statements.


605218.1
                                       17

<PAGE>


<TABLE>
<CAPTION>

                                         CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                     AND SUBSIDIARY
                                          CONSOLIDATED STATEMENTS OF CHANGES IN
                                                  SHAREHOLDERS' EQUITY
                                      Years Ended December 31, 1996, 1995 and 1994
                                                       ----------


                                                                                                                   Unrealized
                                          Shares of               Additional                       Holding Loss       Total
                                     Beneficial Interest        Paid-in Capital     Accumulated    on Marketable   Shareholders'
                                    Number         Amount           Capital           Deficit       Securities        Equity
                                    ------         ------           -------           -------       ----------        ------

<S>                                <C>            <C>              <C>              <C>               <C>         <C>
Balance at January 1, 1994         9,125,000      $9,125,000       $55,106,000      $(35,620,000)     $       -   $28,611,000
Net loss                                   -               -                 -           (36,000)                     (36,000)
Proceeds from shares issued           12,000          12,000            12,000                 -                       24,000
Distributions                              -               -                 -          (914,000)                    (914,000)
                                   ---------       ---------        ----------       -----------                   ----------
Balance at December 31, 1994       9,137,000       9,137,000        55,118,000       (36,570,000)                  27,685,000
                                   ---------       ---------        ----------        ----------                   ----------

Net loss                                   -               -                 -        (2,778,000)                  (2,778,000)
                                   ---------       ---------        ----------       -----------                   ----------

Balance at December 31, 1995       9,137,000       9,137,000        55,118,000       (39,348,000)                  24,907,000
                                   ---------       ---------        ----------        ----------                   ----------

Unrealized holding loss on 
marketable securities                      -               -                 -                 -        (22,000)      (22,000)
Net loss                                   -               -                 -          (414,000)             -      (414,000)
                                                                                     -----------      ---------    ----------

Balance at December 31, 1996       9,137,000      $9,137,000       $55,118,000      $(39,762,000)     $ (22,000)  $24,471,000
                                   =========      ==========       ===========      =============     ==========  ===========

</TABLE>


          See accompanying notes to consolidated financial statements.


605218.1
                                       18

<PAGE>

<TABLE>
<CAPTION>


                                          CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                      AND SUBSIDIARY
                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       Years ended December 31, 1996, 1995 and 1994
                                                         ----------

                                                                       1996                1995                1994
                                                                       ----                ----                ----
<S>                                                            <C>                 <C>                <C>
Cash flows from operating activities:
     Net (loss)                                                $   (414,000)       $ (2,778,000)      $   (36,000)
                                                               ------------        ------------       -----------
Adjustments to reconcile net (loss) to net
  cash provided by operating activities:
  Depreciation and amortization                                      64,000             662,000           595,000
  (Gain) loss on foreclosure or sale of
    investments                                                  (1,069,000)            (66,000)          218,000
  Valuation losses                                                1,743,000           3,281,000           119,000
  Changes in assets and liabilities:
         (Increase) decrease in receivables                         (38,000)            294,000           107,000
         (Increase) decrease in other assets                        (61,000)           (282,000)           82,000
         Increase (decrease) in accounts payable
           and accrued expenses                                     226,000             166,000           (45,000)
         Increase (decrease) in other liabilities                    (2,000)             11,000          (106,000)
                                                               ------------        ------------       -----------
           Total adjustments to net (loss)                          863,000           4,066,000           970,000
                                                               ------------        ------------       -----------
           Net cash provided by operating activities                449,000           1,288,000           934,000
                                                               ------------        ------------       -----------
Cash flows from investing activities:
     Payments related to sales of rental properties                      --                  --          (100,000)
     Proceeds from sale of assets                                13,796,000                  --                --
     Improvements to rental properties                             (146,000)           (321,000)         (106,000)
     Collections on notes receivable                                 35,000             850,000           346,000
     Purchase of marketable securities                          (15,849,000)                 --                --
     Principal collection of marketable securities                1,712,000                  --                --
     Increase in notes receivable                                        --                  --          (175,000)
                                                               ------------        ------------       -----------
         Net cash (used in) provided by investing activities       (452,000)            529,000           (35,000)
                                                               ------------        ------------       -----------
Cash flows from financing activities:
     Principal payments on long-term notes payable                  (77,000)           (405,000)          (94,000)
     Distributions paid                                                  --                  --          (890,000)
                                                               ------------        ------------       -----------
           Net cash used in financing activities                    (77,000)           (405,000)         (984,000)
                                                               -------------       ------------       -----------
           Net (decrease) increase in cash                          (80,000)          1,412,000           (85,000)
Cash, beginning of year                                           4,778,000           3,366,000         3,451,000
                                                               ------------        ------------       -----------
Cash, end of year                                              $  4,698,000        $  4,778,000       $ 3,366,000
                                                               ============        ============       ===========

</TABLE>



          See accompanying notes to consolidated financial statements.

605218.1
                                       19

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies:

                                  Organization

     California Real Estate Investment Trust (the "Trust" or "CalREIT") was
     organized under the laws of the State of California pursuant to a
     Declaration of Trust dated September 15, 1966.

     The Trust became a partner of Totem Square, L. P. ("Totem"), a Washington
     Limited Partnership in which the Trust owns a 59% interest, on November 30,
     1990. The Trust also formed CalREIT Totem Square, Inc. ("Cal-CORP") to act
     as general partner of Totem. Cal-CORP has a 1% interest in Totem, and Totem
     Square Associates, an unrelated party, has the remaining 40%.

     In 1994, the Trust operated as a subsidiary of The Peregrine Real Estate
     Trust ("Peregrine"), which then held 76% of the Trust's outstanding Shares
     of Beneficial Interest. In April 1994, Peregrine replaced the CalREIT Board
     of Trustees with a slate of its own Trustees. In 1995, the Board was
     expanded from three to five Trustees, two of whom were independent. In
     1996, the Board of Trustees was comprised of two independent Trustees, one
     Trustee who concurrently served on the Board of Trustees of Peregrine, a
     former officer of the Trust, and the then Chief Executive Officer of the
     Trust.

     On January 3, 1997, Peregrine sold its entire 76%-ownership interest in the
     Trust to CalREIT Investors Limited Partnership, an entity controlled by
     Samuel Zell. Simultaneous with the closing of this Transaction, the Board
     of Trustees was expanded to seven members; one Trustee, who also served on
     the Peregrine Board of Trustees, resigned; and three additional Trustees,
     nominated by CRIL, were appointed to the Board.

     At the end of 1996, the Trust owned two commercial properties, Fulton
     Square Shopping Center and Totem Square located in Sacramento, California
     and Kirkland, Washington, respectively. The Trust also owned a mortgage
     note portfolio of three notes encompassing approximately $7.7 million in
     loans, with an aggregate book value of approximately $1.6 million. These
     loans bear interest at an overall effective rate of approximately 8%. They
     are collateralized by mortgages on real property. Most of the investments
     in the three loans were originated by the Trust in connection with the
     disposition of Trust properties prior to 1996. Additionally, at December
     31, 1996, the Trust had approximately $14 million invested in liquid
     mortgage-backed securities.



605218.1
                                       20

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                           Principles of Consolidation

     For 1996, 1995 and 1994, the consolidated financial statements include the
     accounts of the Trust, Cal-CORP and Totem.

                                Rental Properties

     At December 31, 1996 and 1995, rental properties are carried at cost, net
     of accumulated depreciation and less a valuation allowance for possible
     investment losses. The Trust's valuation allowance for possible investment
     losses represents the excess of the carrying value of individual properties
     over their appraised or estimated fair value less estimated selling costs.
     At December 31, 1996 all rental properties are classified as held for sale
     and valued at net estimated sales price.

     The additions to the valuation allowance for possible investment losses are
     recorded after consideration of various external factors, particularly
     overbuilding in real estate markets which has a negative impact on
     achievable rental rates. A gain or loss will be recorded to the extent that
     the amounts ultimately realized from property sales differ from those
     currently estimated. In the event economic conditions for real estate
     continue to decline, additional valuation losses may be recognized in the
     near term.

     When applicable, the allowance for depreciation and amortization has been
     calculated under the straight-line method, based upon the estimated useful
     lives of the properties which lives range from 30 to 40 years. Expenditures
     for maintenance, repairs and improvements which do not materially prolong
     the normal useful life of an asset are charged to operations as incurred.

     Real estate acquired by cancellation of indebtedness or foreclosure is
     recorded at fair market value at the date of acquisition but not in excess
     of the unpaid balance of the related loan plus costs of securing title to
     and possession of the property.

                                  Other Assets

     The Trust amortizes leasing commissions on a straight-line basis over the
     lives of the leases to which they relate. Financing costs are amortized
     over the lives of the loans or other financial instruments to which they
     relate.





605218.1
                                       21

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                                  Income Taxes

     The Trust has elected to be taxed as a real estate investment trust and as
     such, is not taxed on that portion of its taxable income which is
     distributed to shareholders, provided that at least 95% of its real estate
     trust taxable income is distributed and that the Trust meets certain other
     REIT requirements. Due to federal and California tax net operating loss
     carryforwards ("NOLs"), the Trust does not have taxable income for the year
     ended December 31, 1996. The Trust has federal and California NOLs as of
     December 31, 1996 of approximately $17,631,000 and $5,194,000,
     respectively. Such NOLs expire through 2011 for federal and 2001 for
     California. The Trust also has a federal and California capital loss
     carryover of approximately $1,567,000 that can be used to offset future
     capital gain.

     Due to the transaction and the prior year ownership change related to the
     Peregrine bankruptcy, NOLs are limited for both federal and California to
     approximately $1,500,000 annually. Any unused portion of such annual
     limitation can be carried forward to future periods.

                                      Cash

     The Trust invests its cash in demand deposits with banks with strong credit
     ratings. Bank balances in excess of federally insured amounts totaled
     $4,301,000 and $4,577,000 as of December 31, 1996 and 1995, respectively.
     The Trust has not experienced any losses on these deposits.

                              Sales of Real Estate

     The Trust complies with the provisions of Statement of Financial Accounting
     Standards No. 66, "Accounting for Sales of Real Estate." Accordingly, the
     recognition of gains on certain transactions are deferred until such
     transactions have complied with the criteria for full profit recognition
     under the Statement. The Trust had deferred gains of $239,000 and
     $1,103,000 at December 31, 1996 and 1995, respectively.

                           Interest Income Recognition

     The Trust recognizes interest income on notes receivable when it is
     estimated that the fair value of the collateral related to the note is
     adequate.



605218.1
                                       22

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                             Risks and Uncertainties

     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 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.

                         Impairment of Long-Lived Assets

     In 1995, Statement of Financial Accounting Standards No. 121 ("SFAS 121"),
     "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
     Assets to Be Disposed Of" was issued. This statement requires that
     companies review long-lived assets and certain identifiable intangibles for
     impairment whenever events or changes in circumstances indicate that the
     carrying amount of an asset may not be recoverable. If the carrying amount
     of the asset exceeds its estimated undiscounted net cash flow before
     interest, the company must recognize an impairment loss equal to the
     difference between its carrying amount and its current value. After an
     impairment is recognized, the reduced carrying amount of the asset shall be
     accounted for as its new cost. For a depreciable asset, the new cost shall
     be depreciated over the asset's remaining useful life. Long-lived assets to
     be disposed of shall be reported at the lower of carrying amount or fair
     value less cost to sell. In 1996, the Trust adopted the provisions of SFAS
     121. Generally, fair values are estimated using undiscounted cash flow,
     direct capitalization and market comparison analyses.

                               Net Loss Per Share

     Net loss per share of beneficial interest is based upon the
     weighted-average number of shares of beneficial interest outstanding.
     Shares of beneficial interest equivalents were anti-dilutive for the three
     years ended December 31, 1996. The weighted average number of shares of
     beneficial interest and earnings per share of beneficial interest are as
     follows:

                                               1996        1995        1994
                                               ----        ----        ----
            Weighted average shares of
               beneficial interest           9,137,335    9,137,335  9,130,961
                                             =========    =========  =========

       Loss per share of beneficial interest $    (.05)   $   (0.30) $   (0.00)


605218.1
                                       23

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                                Reclassifications

     Certain reclassifications have been made in the presentation of the 1995
     and 1994 financial statements to conform to the 1996 presentation.

2.   Related-Party Transactions:

     Until April 14, 1994, administrative services were provided to the Trust by
     B & B Property Investment, Development and Management Company, Inc. ("B &
     B"). B & B's compensation consisted of an advisory fee based on the real
     estate investments and real estate commissions in connection with
     purchases, sales and leasing of Trust properties as well as a reimbursement
     of certain expenses incurred in performing services for the Trust. Until
     April 14, 1994, property management responsibilities of the Trust were
     assigned to B & B Property Investment, Inc. ("B & B Property"). The
     compensation for property management services was computed at 5% of the
     gross receipts of each property managed and each note receivable serviced.
     Compensation to B & B and B & B Property was $156,000 during 1994. Certain
     disputes between the Trust, B & B and B & B Property arising from the
     Trust's termination of B & B's and B & B Property's advisory and management
     agreements were settled in May 1994 for $60,000. Prior to 1994, the Trust
     entered into a management agreement with North Main Street Company ("North
     Main"), a company owned by the President and Chairman of the Board of the
     Trust's former advisor, B & B, to manage the Trust's hotel. Pursuant to
     that agreement, the Trust incurred management fees of $16,000 in 1994. The
     Trust also terminated that agreement with North Main in 1994 and leased the
     hotel property to an unrelated third party, a professional hotel management
     company which operated lodging facilities nationwide. No payments were made
     to B & B or B & B Property in 1995 or 1996.

     The Trust is self-administered. However, during 1996 and 1995 it shared
     certain personnel and other costs with Peregrine, its majority interest
     shareholder. The Trust reimbursed Peregrine pursuant to a cost allocation
     agreement based on each Trust's respective asset values (real property and
     notes receivable) that was subject to annual negotiation. During 1996 and
     1995, reimbursable costs charged to the Trust by Peregrine 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 Peregrine at December 31, 1994.


605218.1
                                       24

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

2.   Related-Party Transactions, continued:

     At December 31, 1996 and 1995, the Trust had $31,000 and $45,000,
     respectively, due to Peregrine pursuant to the cost allocation agreement.
     The cost allocation agreement between the Trust and Peregrine was
     terminated on January 7, 1997.

3.   Rental Properties:

     At December 31, 1996 and 1995, the Trust's rental property portfolio at
     cost included a retail and mixed-use retail property carried at $8,585,000
     and $13,018,000 respectively; industrial buildings, carried at $0 and
     $7,395,000 respectively; and a hotel property carried at $0 and $6,477,000,
     respectively.

     The Trust's hotel property, with a carrying value of $3,182,000 at December
     31, 1995, was returned to the lender through foreclosure proceedings in
     February 1996. No gain or loss was recorded on the foreclosure of the Casa
     Grande Motor Inn.

4.   Investment in Marketable Securities:

     At December 31, 1996 and 1995, the Trust had $14,115,000 and $0,
     respectively, invested in mortgage-backed securities classified as
     "available-for-sale."

     Statement of Financial Accounting Standards No. 115, "Accounting for
     Certain Investments in Debt and Equity Securities," ("SFAS 115") issued in
     May 1993 requires that at the date of acquisition and at each reporting
     date, debt and equity securities be classified as "held-to-maturity,"
     "trading" or "available for sale." Investments in debt securities in which
     the Trust has the positive intent and ability to hold to maturity are
     required to be classified as "held-to-maturity." "Held-to-maturity"
     securities are required to be stated at cost and adjusted for amortization
     of premiums and discounts to maturity in the statement of financial
     position. Investments in debt and equity securities that are not classified
     as "held-to-maturity" and equity securities that have readily determinable
     fair values are to be classified as "trading" or "available-for-sale" and
     are measured at fair value in the statement of financial position.
     Securities that are bought and held principally for the purpose of selling
     them in the near term are classified as "trading." Unrealized holding gains
     and losses for "trading" securities are included in earnings.



605218.1
                                       25

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

4.   Investment in Marketable Securities, continued:

     Investments that are not classified as "held-to-maturity" or "trading"
     securities are classified as "available-for-sale." Unrealized holding gains
     and losses for "available-for-sale" securities are excluded from earnings
     and reported as a separate component of shareholders' equity until
     realized.

     In accordance with SFAS 115, the Trust determines the appropriate
     classification at the time of purchase and Representative-evaluates such
     designation at each balance sheet date.

     At December 31, 1996, the Trust's "available-for-sale" securities consisted
     of the following:
<TABLE>
<CAPTION>

                                                                 Unrealized         Estimated
                                                     Cost     Gains      Losses     Fair Value

<S>                                                 <C>     <C>           <C>        <C> 
     Federal National Mortgage
       Association, adjustable rate interest
       currently at 7.783%, due April 1, 2024       $2,879                ($34)      $2,845

     Federal Home Loan Mortgage
       Association, adjustable rate interest
       currently at  7.625%, due June 1, 2024         $967                ($10)        $957

     Federal National Mortgage
       Association, adjustable rate interest
       currently at 7.292%, due April 1, 2025         $732                 ($4)        $728

     Federal National Mortgage
       Association, adjustable rate interest
       currently at  6.144%, due May 1, 2026        $3,260                 ($5)      $3,255

     Federal National Mortgage
       Association, adjustable rate interest
       currently at 6.116%,  due June 1, 2026       $6,299      $31           -      $6,330
                                                   -------  -------       ------     ------

                                                   $14,137      $31        ($53)   $14,115
                                                   =======  =======       ======   =======
</TABLE>

     The maturity dates above are not necessarily indicative of expected
     maturities as principal is often prepaid on such instruments.



605218.1
                                       26

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

5.   Notes Receivable:

     In order to facilitate sales of real estate, the Trust has accepted partial
     payment in the form of notes receivable collateralized by deeds of trust.
     As of December 31, 1996 and 1995, the Trust had long-term notes receivable,
     collateralized by deeds of trust (before valuation allowances and deferred
     gains) of $7,703,000 and $19,653,000, respectively. The notes are
     collateralized by real estate properties in California and Arizona.

     The notes bear interest at rates ranging from 7.63% to 9.5% as of December
     31, 1996. For the year ended December 31, 1996, the overall effective rate
     was approximately 8%.

6.   Valuation Allowances:

     Based on a review of its investments, the Trust has provided for valuation
     allowances as set forth below. Adverse economic factors, particularly
     overbuilt real estate markets which caused a decline in lease renewal
     rates, were the primary causes of these valuation losses. If such adverse
     economic factors continue, additional valuation loss provisions may be
     required in the near term.

     As of December 31, 1996, the Trust was in the process of monetizing its
     assets and accordingly, wrote down such assets to current market value,
     less estimated selling costs, the accounting treatment required when
     investments are held for sale.

     Analysis of changes in the allowance for possible losses on real estate
     investments, notes receivable, and rents and interest receivable for 1996,
     1995 and 1994 follow:


605218.1
                                       27

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

6.   Valuation Allowances, continued:
<TABLE>
<CAPTION>

                                                                   1996                  1995             1994
                                                                   ----                  ----             ----
           Rental Properties
           -----------------

<S>                                                             <C>                   <C>               <C>
           Allowance for valuation losses on 
           rental property investments:
                Beginning balance                                $6,898,000           $ 5,863,000       $ 8,674,000
                Provision for valuation losses                    1,743,000             1,035,000            69,000
                Amounts charged against allowance
                 for valuation losses                           ($8,641,000)               --           ($2,880,000)
                                                                -----------           -----------       -----------

                 Ending balance                                 $        --           $ 6,898,000       $ 5,863,000
                                                                ===========           ===========       ===========

           Notes Receivable
           ----------------

           Allowance for valuation losses and deferred 
           gains on notes receivable:
               Beginning balance                                $ 9,151,000           $ 7,182,000       $ 7,442,000
               Provision for valuation losses                         -                 2,246,000            --
               Deferred gains on notes and other, net                 -                   (66,000)          (12,000)
               Amounts charged against allowance
                 for valuation losses                            (3,024,000)             (211,000)         (248,000)
                                                                ------------          -----------       -----------

                 Ending balance                                 $ 6,127,000           $ 9,151,000       $ 7,182,000
                                                                ===========           ===========       ===========

           Rents and Interest Receivable
           -----------------------------

           Allowance for bad debt losses on 
           rents and interest receivable:
               Beginning balance                                $   700,000           $   323,000       $   233,000
               Provision for losses                                 501,000               873,000           183,000
               Amounts charged against allowance
                 for losses                                        (200,000)             (496,000)          (93,000)
                                                                ------------          -----------       -----------

                 Ending balance                                 $ 1,001,000           $   700,000       $   323,000
                                                                ===========           ===========       ===========
</TABLE>

     In addition, the Trust had established an allowance for valuation losses on
     other assets in the amount of $ 0 and $310,000 at December 31, 1996 and
     1995, respectively.


605218.1
                                       28

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

7.   Long-Term Notes Payable:

     As of December 31, 1996 and 1995, the Trust had long-term notes payable
     (Notes) of $5,169,000 and $8,335,000 respectively, most of which were
     collateralized by deeds of trust on rental properties with an aggregate net
     book value of $8,585,000 and $11,181,000 at December 31, 1996 and 1995,
     respectively. These Notes are due in installments extending to the year
     2014 with interest rates ranging from 8% to 10.75%. At December 31, 1996
     none of the Notes were delinquent. At December 31, 1995, $3,089,000 of such
     Notes, bearing interest at a default rate of 18% and secured by the Casa
     Grande Motor Inn (which was foreclosed upon in February 1996) were
     delinquent. As of December 31, 1996, contractually scheduled principal
     payments during each of the next five years were $4,291,000, $39,000,
     $43,000, $38,000 and $41,000, respectively, and $718,000 thereafter. The
     Note on the Totem Square Shopping Center of $4,256,000 is due May 1, 1997.

8.   Distributions:

     There were no distributions paid in 1996 or 1995. Cash distributions were
     made per share of beneficial interest in 1994 and were classified for
     Federal income tax purposes as follows:

                                            1996         1995         1994
                                            ----         ----         ----
              Ordinary income                 - %          - %          - %
              Capital gains income            - %          - %          - %
              Return of capital               - %          - %         100%
                                         -------       ------       ------
                                              - %          - %         100%
                                         =======       ======       ======

           Total distributions per share $  0.00       $ 0.00       $ 0.10
                                         =======       ======       ======


9.   Stock Option Plans:

     In November of 1995, the Board of Trustees approved two stock option plans
     (the "Plans"). The Plans provided that if they were not approved by the
     holders of a majority of the outstanding shares of the Trust within one
     year after their adoption, they would automatically terminate. The Plans
     were not approved by the holders of a majority of the outstanding shares of
     the Trust within one year after their adoption and automatically terminated
     in November 1996. At December 31, 1996 there were no stock options
     outstanding.



605218.1
                                       29

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

10.  Statements of Cash Flows Supplemental Information:

     In connection with the sale of property, the Trust entered into various
     non-cash transactions as follows:
<TABLE>
<CAPTION>

                                                        1996             1995          1994
                                                        ----             ----          ----

<S>                                             <C>           <C>               <C>        
       Sales price                              $ 13,853,000  $          --     $ 4,423,000
       Notes receivable                                --                --           --
       Notes payable assumed by buyer and
         other liabilities applied to sales
         price                                       (57,000)            --      (4,523,000)
                                                 -----------   --------------    ----------

       Cash received (paid)                     $ 13,796,000  $          --     $  (100,000)
                                                 ===========   ==============    ==========

       Cost of property sold                    $ 19,321,000  $          --     $ 8,084,000
                                                 ===========   ==============     =========
</TABLE>


     In 1996, with respect to its hotel property, the Trust allowed foreclosure
     on a note payable secured by a deed of trust. The amount of $3,089,000
     represents the value of the note payable relieved in connection with this
     foreclosure and is aggregated in the 1996 sales price category above.

     Distributions were made as follows:
<TABLE>
<CAPTION>

                                                          1996              1995          1994
                                                          ----              ----          ----

<S>                                              <C>                 <C>             <C>      
       Total distributions                       $       --          $     --        $ 914,000
       Distributions reinvested                          --                --          (24,000)
                                                  --------------     ------------      -------
       Distributions paid in cash                $       --          $     --        $ 890,000
                                                  ==============     ============      =======
</TABLE>



     Interest paid on the Trust's outstanding debt for 1996, 1995, and 1994 was
     $550,000, $730,000 and $1,121,000, respectively.


605218.1
                                       30

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

11.  Commitments:

     During 1995, the Trust entered into a three year, non-cancelable operating
     lease for office facilities in San Francisco, California. Rent expense
     under the operating lease was $40,000 in 1996. At December 31, 1996 future
     minimum lease payments under the lease are $50,000, with $40,000 due in
     1997 and $10,000 in 1998.

12.  Fair Value of Financial Instruments:

     Statement of Financial Accounting Standards No. 107 ("SFAS 107") requires
     disclosure of fair value information about financial instruments, whether
     or not recognized in the balance sheet, for which it is practicable to
     estimate that value. In cases where quoted market prices are not available,
     fair values are based on estimates using present value or other valuation
     techniques. Those techniques are significantly affected by the assumptions
     used, including the discount rate and estimates of 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 107 excludes certain
     financial instruments and all nonfinancial instruments from its disclosure
     requirements. Accordingly, the aggregate fair value amounts presented do
     not represent the underlying value of the Trust.

     The estimated fair value of the Trust's marketable securities is set forth
     in Note 4. The estimated fair value of the Trust's financial instruments,
     other than marketable securities, including cash, notes receivable, rents
     and other receivables and long-term notes payable, at December 31, 1996 and
     1995, is approximately the same as their carrying amounts.

13.  Minority Interest:

     The Trust has a 60% ownership interest in Totem, its subsidiary. Totem's
     net losses have exhausted the minority shareholder's equity interest. On
     the consolidated statement of operations, no minority interest in the
     subsidiary's net loss is recorded for 1996, 1995 or 1994. In the event that
     future income is generated from the subsidiary, the Trust will have first
     rights to the income to the extent of the minority shareholder's
     accumulated deficit in the subsidiary.

     Furthermore, the Trust has a note receivable from Totem, which note is
     eliminated in consolidation, in the amount of $3,336,000. Pursuant to the
     terms of that note, it is likely that CalREIT will be entitled to all
     future income from Totem.


605218.1
                                       31

<PAGE>


<TABLE>
<CAPTION>

                                              CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                           AND SUBSIDIARY
                                             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                             ----------

14.  Selected Quarterly Financial Data (Unaudited):

                                                                           Quarter Ended
                                                  March 31        June 30          September 30         December 31
                                                  --------        -------          ------------         -----------
<S>                                            <C>            <C>                   <C>               <C> 
1996

          Revenues                             $   871,000    $   780,000           $   771,000       $     733,000

          Gain on fore-
            closure or sale of
            investments, net                   $   299,000    $   297,000           $   517,000       $     (44,000)

          Net income (loss)                    $   440,000    $  (213,000)          $  (514,000)      $    (127,000)

          Net income (loss) per share          $      0.05    $     (0.02)          $     (0.06)      $       (0.02)


1995

          Revenues                             $   879,000    $   836,000           $   942,000       $     878,000

          Gain on fore-
            closure or sale of
            investments, net                   $    66,000    $       -             $       -         $          -

          Net income (loss)                    $   242,000    $    44,000           $   100,000       $  (3,164,000)

          Net income (loss) per share          $      0.03    $      0.00           $      0.01       $       (0.34)

1994

       Revenues                                $ 1,131,000    $   780,000           $ 1,353,000       $   1,523,000

       Gain (loss) on fore-
         closure or sale of
         investments, net                      $      -       $   114,000           $  (344,000)      $      12,000

       Net income (loss)                       $    (1,000)   $  (328,000)          $   341,000       $    ( 48,000)

       Net income (loss) per share             $     (0.00)   $     (0.04)          $      0.04       $       (0.00)

</TABLE>

605218.1
                                       32

<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  LLP  ("C&L") as the  Company's  auditors  for the fiscal year
ending  December 31, 1997 and (ii) to engage Ernst & Young LLP 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  opinion nor were they qualified or modified
as to uncertainty, audit scope or accounting principles.

During the Company's two most recent fiscal years ended December 31, 1996, 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  satisfactions  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.


605218.1
                                       33

<PAGE>




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

                                    PART III

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

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

Item 10. Trustees and Executive Officers

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


Trustees and Executive Officers

As of March 10,  1997,  the Board of  Trustees  consisted  of the seven  persons
listed  below.  Messrs.  Morrow,  Brown,  Steinberg and Ms.  Bancroft  served as
Trustees  throughout 1996, as did Mr. John McMahan who resigned in January 1997.
Messrs.  Edelman,  Garrabrant and Klopp were added to the Board during the first
two months of 1997 following  CRIL's  acquisition of the 6,959,593 Common Shares
from Peregrine. See "Item 1 - Recent Developments."

       Name                    Age     Office

       Frank A. Morrow         57      Trustee and Chairman of the Board
       Gary R. Garrabrant      39      Trustee and Vice Chairman
       John R. Klopp           43      Trustee and Chief Executive Officer
       Juliana Bancroft        48      Trustee and Treasurer
       Elliot G. Steinberg     59      Trustee and Secretary
       Arnold E. Brown         49      Trustee
       Martin L. Edelman       55      Trustee

The  principal  occupations  and  affiliations  of the current  Trustees  are as
follows:

Frank A.  Morrow,  Chairman.  Mr.  Morrow  has been  active  in the real  estate
industry for over 25 years. As an independent  advisor and business  consultant,
he has worked for several real estate  companies as a turnaround  specialist and
workout expert.  Other  assignments have included due diligence  investigations,
stepping in as senior management in times of crisis,  and multi-site real estate
portfolio  management.  Mr.  Morrow  has  had  considerable  experience  in  the
acquisition,  financing,  leasing,  management  and  sale of  single  as well as
multiple  assets.  For a number of years, he served as the Managing  Director of
Real Estate for Stanford  University  and as Senior Vice President for the Boise
Cascade Urban Development Corporation.  Prior to his business career, Mr. Morrow
served nine years in the U.S.  Navy as an aviator and test pilot.  He  graduated
from the U.S.  Naval  Academy and in 1971  received an MBA degree from  Stanford
University.

Juliana Bancroft, Independent Trustee. Ms. Bancroft is an independent consultant
to the hospitality industry.  Prior to this she served as a vice president and a
regional  director with Kimpton Hotel and Restaurant Group  headquartered in San
Francisco.   The  Kimpton  Group  is  the  largest  developer  and  operator  of
independent hotels and restaurants on the West Coast. During this period,  among
other  responsibilities,  Ms.  Bancroft  worked  as a project  manager  on seven
construction and redevelopment projects. She also has owned and operated her own
firm in  which  she  acquired,  financed,  rehabilitated  and  sold  residential
properties  in  Southern  California.  She  has  also  been a  principal  in the
investment  banking firm of Bancroft,  Garcia & Lavell,  Inc. which secured more
than $2 billion in real estate  financing  through the tax-exempt  bond markets.
Ms.  Bancroft  graduated from the University of Wisconsin with a B.S.  degree in
1971 and from the University of Oregon with an M.S. degree in 1975.


605218.1
                                       34

<PAGE>




Arnold E. Brown,  Trustee. Mr. Brown has over 20 years experience in real estate
finance and  investment.  He is a Certified  Public  Accountant  and  previously
served as a partner of the international accounting and consulting firm of Grant
Thornton,  where he was one of eight  members of that  firm's U. S. Real  Estate
Task Force. Since 1983, Mr. Brown has been in the private real estate investment
and advisory service.  Through his company, Brown Partners Ltd., he has acted as
a principal or intermediary in numerous real estate transactions and has advised
real estate  investment  companies  on financial  restructuring  and real estate
securities valuation matters. Mr. Brown served as the Chief Financial Officer of
CalREIT from April 1994 through  1995. He graduated  from the Wharton  School of
the University of  Pennsylvania in 1969 and received an MBA degree from Stanford
University in 1971.

Elliot G. Steinberg, Independent Trustee. Mr. Steinberg is a managing partner of
Sunrise  Creek,  a company  engaged in real estate  development,  and a managing
partner of W.S. Ventures,  a private  investment  partnership in emerging growth
companies. Mr. Steinberg has also served as corporate vice president and general
counsel to Itel  Corporation  and was a founder  and  senior  partner of the San
Francisco law firm of Flynn & Steinberg  specializing  in real estate,  banking,
taxation and business  planning.  He was an editor of the Journal of Taxation of
Investments and is the co-author of several books.  Mr.  Steinberg  received his
undergraduate  degree at the University of California Berkeley in 1961, attended
the London School of Economics  through 1961, and in 1964 received his JD degree
from the Boalt Hall School of Law at the  University  of California at Berkeley.
Mr. Steinberg serves on the Boards of Directors of BioFactors, Inc., Ganson Ltd.
and Cege Co. Ltd. He was formerly a director of Kimco Hotel Management Company.

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

Gary R. Garrabrant,  Trustee.  Mr.  Garrabrant has been a trustee of the Company
since  January 2, 1997 and vice  chairman of the Company  since  February  1997.
After the  Acquisition,  Mr.  Garrabrant  will  resign as vice  chairman  of the
Company.  Mr.  Garrabrant  has been a senior  vice  president  of EGI, an owner,
manager and  financier of real estate and  corporations  since  January 1996 and
managing partner of EGI Capital Markets,  L.L.C.  since September 1996. Prior to
joining  EGI,  he was a director  of Sentinel  Securities  Corporation  where he
established a real estate securities investment  management operation.  In 1994,
Mr. Garrabrant co-founded Genesis Realty Capital Management,  a money management
firm exclusively focused on the equity and debt securities of public real estate
companies.  From 1989 to 1994, he was responsible for equity private  placements
and asset sales in the real estate  investment  banking  division of The Bankers
Trust Company.  From 1981 to 1989 he was associated  with Chemical Bank. He is a
director of Meritage Hospitality Group Inc.

John R.  Klopp,  Trustee.  Mr.  Klopp has been a trustee  of the  Company  since
January 2, 1997 and chief executive  officer of the Company since February 1997.
After the  Acquisition,  Mr.  Klopp  will  also  serve as vice  chairman  of the
Company.  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  a  portfolio  of
construction and permanent  loans. He is a director of Metropolis  Realty Trust,
Inc., a Manhattan office REIT.


605218.1
                                       35

<PAGE>




Section 16(a) Beneficial Ownership Reporting Compliance

Based solely upon a review of Forms 3 and 4 and amendments  thereto furnished to
the Trust  during 1996 and written  representation  from certain of the Trustees
and from Peregrine that no Form is required to be filed, the Trust believes that
no trustee,  officer or  beneficial  owner of more than 10% of its Common Shares
failed to file on a timely basis reports  required  pursuant to Section 16(a) of
the Exchange Act with  respect to 1996 or any prior fiscal year.  However,  John
McMahan,  a former  Trustee of the Trust,  filed a report for January 1997 on or
about March 12, 1997 (30 days after the due date).



605218.1
                                       36

<PAGE>



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

Item 11. Executive Compensation

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

Executive Compensation

The following table sets forth  information  for the years indicated  concerning
the compensation awarded to, earned by or paid to the chief executive officer of
the  Trust  for  services  rendered  in all  capacities  to the  Trust  and  its
subsidiaries during such period.  There were no other executive officers earning
over $100,000 of annual compensation from the Trust.
<TABLE>
<CAPTION>

                                          Summary and Compensation Table

                                                   Annual Compensation

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

                                                                                            All Other
                                                                                          Compensation
     Name and Principal Position            Year          Salary($)        Bonus($)            ($)
     ---------------------------            ----          ---------        --------       ------------

<S>                                         <C>           <C>                 <C>               <C>
     Frank A. Morrow (1)                    1996          $180,000            --                --
         Chairman of the Board and
         Chief Executive Officer
</TABLE>

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

     (1)  During 1994 and 1995, Mr. Morrow was employed by Peregrine and did not
          receive  any  compensation  directly  from  the  Trust.  Mr.  Morrow's
          compensation  from  Peregrine was paid to his wholly owned  consulting
          firm, Frank A. Morrow  Associates  ("FAMA").  Pursuant to an oral cost
          allocation  agreement with Peregrine,  the Trust reimbursed  Peregrine
          for  approximately  $72,000  and $64,000 of the  compensation  paid by
          Peregrine  to FAMA in 1995  and  1994,  respectively.  See  "Item  13.
          Certain  Relationships  and  Related  Transactions."  Pursuant  to the
          Trust's  arrangements  with Mr. Morrow covering his  compensation  for
          1996, the Trust accrued  $180,000 as compensation  due to FAMA,  which
          amount was paid in the second quarter of 1997.


605218.1
                                       37

<PAGE>





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

Item 12. Security Ownership of Certain Beneficial Owners and Management

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


Listed below are those  shareholders  known to the Trust as of March 20, 1997 to
be the beneficial  owner or the member of a group which is the beneficial  owner
of  more  than  five  percent  of the  Trust's  shares  of  beneficial  interest
(9,137,335  total).  As of March 20, 1997, no Trustee owned Shares of Beneficial
Interest.
<TABLE>
<CAPTION>

                           Name and Address                            Amount and Nature              Percent
Title of Class             of Beneficial Owner                         of Beneficial Ownership       of Class

<S>                        <C>                                                <C>                      <C>
Shares of                  CalREIT Investors Limited Partnership (1)
   Beneficial Interest     c/o Equity Group Investments, Inc.
                           Two North Riverside Plaza                          6,959,593                76.2%
                           Chicago, Illinois  60606

</TABLE>

     (1)  The sole general partner of CalREIT Investors  Limited  Partnership is
          Zell General  Partnership,  Inc., the sole director and stockholder of
          which is,  respectively,  Samuel  Zell and the Samuel  Zell  Revocable
          Trust (for which Mr. Zell serves as trustee).


605218.1
                                       38

<PAGE>




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

Item 13. Certain Relationships and Related Transactions

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



Pursuant  to an  oral  agreement  with  Peregrine,  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  Peregrine.  The shared costs were  allocated to the
Trust and Peregrine 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  paid or  accrued  as a  payable  to
Peregrine in 1995 and 1996,  respectively.  As of December  31, 1996,  the Trust
owed Peregrine approximately $31,000 pursuant to the cost sharing agreement. The
agreement was terminated on January 7, 1997.


605218.1
                                       39

<PAGE>




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

                                     PART IV

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


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

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

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

<TABLE>

<S>        <C>                                                                <C>

(a) (1)    Financial Statements                                               Page
- -------    --------------------                                               ----
           Included in Part II of this report:

           Reports of Independent Accountants                                    15

           Consolidated Balance Sheets at December 31, 1996 and 1995             16

           Consolidated Statements of Operations, Years Ended December 31,
                    1996, 1995 and 1994                                          17

           Consolidated Statements of Changes in Shareholders' Equity,
                    Years Ended December 31, 1996, 1995 and 1994                 18

           Consolidated Statements of Cash Flows, Years Ended
                    December 31, 1996, 1995 and 1994                             19

           Notes to Consolidated Financial Statements                         20-32

(a) (2)    Consolidated Financial Statement Schedules and Exhibits
- -------    -------------------------------------------------------
           Schedule III - Real Estate and Accumulated Depreciation            41-43

           Schedule IV - Mortgage Loans on Real Estate                        44-45
</TABLE>

The  statements  and schedules  referred to above should be read in  conjunction
with the consolidated financial statements and notes thereto included in Part II
of this Form 10-K.  Schedules  not  included in this  section  have been omitted
because they are not applicable or because the required  information is shown in
the consolidated financial statements or notes thereto.

(a) (3)    List of Exhibits

(a) (4)    Report on Form 8-K

The Trust filed no reports on Form 8-K during the  quarter  ended  December  31,
1996.



605218.1
                                       40

<PAGE>


<TABLE>
<CAPTION>

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

CALIFORNIA REAL ESTATE INVESTMENT TRUST AND SUBSIDIARY
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 1996          Page 1 Part A
- ------------------------------------------------------------------------------------------------------------------------------


                 Column A                           Column B               Column C                      Column D
- -------------------------------------------       -------------     -----------------------    -------------------------------
                                                                                                   Cost Capitalization and
                                                                                                    Writedowns Subsequent
                                                                    .Initial Cost to Trust.    ........to Acquisition.........
                                                                                  Buildings,
                                                                                 Improvements
                                                                                and Personal
                     Description                   Encumbrances         Land      Property      Improvements     Carrying Cost
                     -----------                   ------------         ----      --------      ------------     -------------

<S>                                              <C>                <C>           <C>          <C>                  <C>  
SHOPPING CENTERS:

     Fulton Square, Sacramento, California       $         -           Leased     3,536,000    (2,321,000)          None
     Totem Square, Kirkland, Washington              4,283,000      3,175,000     5,793,000    (1,598,000)          None
                                                 


Total shopping centers                               4,283,000      3,175,000     9,329,000    (3,919,000)
                                                 



Total Investment in Real Estate                  $   4,283,000      3,175,000     9,329,000    (3,919,000)
                                                 
</TABLE>



605218.1
                                       41

<PAGE>

<TABLE>
<CAPTION>

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

CALIFORNIA REAL ESTATE INVESTMENT TRUST AND SUBSIDIARY
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 1996          Page 1 Part B
- -----------------------------------------------------------------------------------------------------------------------


               Column A                  Column E                                         Column F       Column G      
               --------                  -----------------------------------------------  --------       --------      

                                                Gross Amount at Which
                                         .....Carried at Close of Period.....
                                                                                                                       
                                                                                                                       
                                                                    Valuation                                          
                                                       Building and   Write               Accumulated     Date of      
               Description                   Land      Improvements  Down(2)   Total(1)   Depreciation  Construction   
               -----------                   ----      ------------  -------   --------   ------------  ------------   
<S>                                      <C>            <C>          <C>       <C>          <C>             <C>        

SHOPPING CENTERS:

  Fulton Square, Sacramento, California  $    Leased    1,215,000         0    1,215,000             0       1980      
  Totem Square, Kirkland, Washington       3,175,000    4,195,000         0    7,370,000             0       1981      
                                         -----------    ---------    ------    ---------    ----------

Total shopping centers                     3,175,000    5,410,000         -    8,585,000             -
                                         -----------    ---------    ------    ---------    ----------

</TABLE>

<TABLE>
<CAPTION>
               Column A                    Column H    Column I
               --------                    --------    --------



                                                    Life on Which
                                                   Depreciation in
                                                    Latest Income
                                             Date    Statement is
               Description                 Acquired    Computed
               -----------                 --------    --------
<S>                                          <C>          <C>

SHOPPING CENTERS:

  Fulton Square, Sacramento, California       5/91        N/A
  Totem Square, Kirkland, Washington         11/90        N/A


Total shopping centers                  


</TABLE>


(1)  Represents total cost of assets after valuation allowance.

(2)  The Trust  establishes  allowances  for  possible  investment  losses which
     represent the excess of the carrying  value of individual  properties  over
     their  appraised  or  estimated  fair  value  less  costs to sell.  Adverse
     economic factors,  particularly  overbuilt real estate markets resulting in
     declining  lease  renewal  rates,  were the  primary  causes  of  valuation
     allowances.

605218.1
                                       42

<PAGE>



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

CALIFORNIA REAL ESTATE INVESTMENT TRUST AND SUBSIDIARY
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
- -------------------------------------------------------------------------------


Reconciliation  of total real estate  carrying  values for the three years ended
December 31, 1996, 1995 and 1994 are as follows:
<TABLE>
<CAPTION>

                                                       1996            1995              1994
                                                  --------------   -------------    -------------

<S>                                               <C>                <C>             <C>
ASSET RECONCILIATION:
     Balance, beginning of year                   $   19,992,000      20,620,000       25,787,000

     Additions:
       Improvements                                      146,000         407,000          106,000
       Valuation losses on properties sold             2,380,000               -        2,880,000
       Valuation losses on property foreclosed         2,970,000
     Deductions:
       Accumulated Depreciation applied to
       property held for sale                         (1,264,000)
       Cost of property sold/disposed                 (7,420,000)              -      (8,084,000)
       Cost of property surrendered in
       foreclosure                                    (6,476,000)              -                -
       Valuation losses                               (1,743,000)     (1,035,000)         (69,000)
                                                   -------------     -----------     ------------

     Balance, end of year                         $    8,585,000      19,992,000       20,620,000
                                                   =============     ===========     ============


ACCUMULATED DEPRECIATION
RECONCILIATION:
     Balance, beginning of year                   $    2,777,000       2,229,000        2,520,000

     Additions:
       Depreciation                                            0         548,000          593,000

     Deductions:
       Depreciation applied to assets held for
       sale                                           (1,264,000)
       Accumulated depreciation on real estate
       sold                                           (1,188,000)              -         (884,000)
       Accumulated depreciation on property
       surrendered in foreclosure                       (325,000)              -                -
                                                   -------------     -----------     ------------


     Balance, end of year                                     $0       2,777,000        2,229,000
                                                   =============     ===========     ============

</TABLE>



605218.1
                                       43

<PAGE>


<TABLE>
<CAPTION>

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

  CALIFORNIA REAL ESTATE INVESTMENT TRUST AND SUBSIDIARY
  SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (Notes  Receivable  Collateralized
  by Deeds of Trust) DECEMBER 31, 1996

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


             Column A                 Column B      Column C               Column D            
- ---------------------------------   ----------    -----------   -----------------------------  

                                                                                               
                                                                                               
                                                                                               
                                                     Final                                     
                                     Interest      Maturity                                    
           Description                 Rate          Date          Periodic Payment Terms      
- ---------------------------------   ----------    -----------   -----------------------------  

<S>                                  <C>             <C>        <C>                            
  FIRST DEEDS OF TRUST

     Retail Building, Tempe          9.50%           2012       Monthly principal and interest 
       Arizona                                                       payments of $9,249

  SECOND DEEDS OF TRUST
     Office/retail complex,          7.63%           2014       50% of excess cash  flows      
       Fountain Valley,                                              applied to interest and
       California                                                    then principal


     Commercial Building, Tempe      8%              2000          Monthly 4% interest only    
       Arizona                                                    payments

                                                                                               
                                                                                               
                                                                                               
</TABLE>


<TABLE>
<CAPTION>

             Column A                 Column E        Column F                Column G                   Column H
- ---------------------------------   -------------   ------------   ------------------------------   ------------------

                                                                                                         Principal
                                                                                      Carrying           Amount of
                                                        Face        Valuation Write   Amount of       Loans Subject to
                                                      Amount of        Downs and        Notes            Delinquent
                                                        Notes       Deferred Gains   Receivable         Principal or
           Description               Prior Liens     Receivable          (2)             (1)              Interest
- ---------------------------------   -------------   ------------   ---------------- -------------   ------------------

<S>                                  <C>             <C>               <C>            <C>                    <C>
  FIRST DEEDS OF TRUST

     Retail Building, Tempe                  N/A        889,000                          889,000             None
       Arizona

  SECOND DEEDS OF TRUST
     Office/retail complex,            6,623,000      6,454,000          5,888,000       566,000             None
       Fountain Valley,
       California


     Commercial Building, Tempe          913,000        360,000            239,000       121,000             None
       Arizona

                                     -----------------------------------------------------------
                                      $7,536,000     $7,703,000        $6,127,0000    $1,576,000
                                     ===========================================================
</TABLE>



(1)  Represents  carrying amount of notes after valuation allowance and deferred
     gains.

(2)  The Trust  establishes  allowances  for  possible  investment  losses which
     represent  the excess of the face amount of the note ver the  appraised  or
     estimated fair value less costs to sell of the note. In addition,  deferred
     gains have been recorded  against notes receivable when required under SFAS
     66 (Note  1).  Such  write  downs in no way  limit  the  obligation  of the
     borrower to comply with the terms of the note.

605218.1
                                       44

<PAGE>



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

  CALIFORNIA REAL ESTATE INVESTMENT TRUST AND SUBSIDIARY
  SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
- -------------------------------------------------------------------------------



A summary of activity for notes receivable  collateralized by deeds of trust for
the years ended December 31, 1996, 1995 and 1994 are as follows:

<TABLE>
<CAPTION>

                                                             1996               1995              1994
                                                         -------------      ------------      ----------


<S>                                                      <C>                  <C>             <C>       
  Balance, beginning of year                             $  10,502,000        13,532,000      14,036,000

     Additions:
       New loans                                                     -                 -         175,000
       Deferred interest added to principal
         balance                                                     -                 -
       Recognition of deferred gain                          2,084,000            66,000          12,000
       Valuation losses on Notes receivable
         collected                                             940,000

     Deductions:
       Collections from notes receivable                   (11,950,000)         (850,000)       (346,000)
       Deferred gain on notes receivable                             -                 -               -
       Write off of notes receivable                                 -                 -        (345,000)
       Valuation losses on notes receivable                          -        (2,246,000)              -
                                                         -------------      ------------      ----------

     Balance, end of year                                $   1,576,000        10,502,000      13,532,000
                                                         =============      ============      ==========
</TABLE>



605218.1
                                       45

<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.


April 15, 1997                        /s/ Frank A. Morrow
- -------------------                   -----------------------------
Date                                  Frank A. Morrow
                                      Chairman of the Board

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.

April 15, 1997                        /s/ Frank A. Morrow
- -------------------                   -----------------------------
Date                                  Frank A. Morrow
                                      Chairman of the Board

April 15, 1997                        /s/ Juliana Bancroft
- -------------------                   -----------------------------
Date                                  Juliana Bancroft
                                      Trustee

April 15, 1997                        /s/ Arnold E. Brown
- -------------------                   -----------------------------
Date                                  Arnold E. Brown
                                      Trustee

April 15, 1997                        /s/Elliot G. Steinberg
- -------------------                   -----------------------------
Date                                  Elliot G. Steinberg
                                      Trustee

April 15, 1997                        /s/ Martin L. Edelman
- -------------------                   -----------------------------
Date                                  Martin L. Edelman
                                      Trustee

April 15, 1997                        /s/ Gary R. Garrabrant
- -------------------                   -----------------------------
Date                                  Gary R. Garrabrant
                                      Trustee

April 15, 1997                        /s/ John R. Klopp
- -------------------                   -----------------------------
Date                                  John R. Klopp
                                      Trustee

605218.1
                                       46

<PAGE>



      As filed with the Securities and Exchange Commission on June 2, 1997

                                  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
     [Fee Required]
     For the fiscal year ended December 31, 1996

[X]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934 
     [No Fee Required] 
     For the Transition period from -----------------------------

Commission File Number 1-8063

                     California Real Estate Investment 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.)

  131 Steuart Street, Suite 200, San Francisco, California          94105
           (Address of principal executive office)               (Zip Code)

  Registrant's telephone number, including area code:          (415) 905-0288
                                                               --------------

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                Name of Each Exchange
          Title of Each Class                    on Which Registered
 Common Shares of Beneficial Interest          New York Stock Exchange
 $1.00 par value ("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, and (2) has been subject to the filing requirements for
at least the past 90 days.  
                                             Yes X     No __ 
                                   Sequential Page:    01 of 
                                     Exhibit Index:    Page

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K 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.

                                                                     [ ]

                                  MARKET VALUE

Based on the closing sales price of $5.125 per share, the aggregate market value
of the outstanding  Common Shares of Beneficial  Interest held by non-affiliates
of the Registrant as of March 7, 1997 was $11,160,927.


605218.1
                                       

<PAGE>



                               OUTSTANDING SHARES

As of March 7, 1997 there were 9,137,335 outstanding Common Shares of Beneficial
Interest  ("Common  Shares").  The Common  Shares are listed on the New York and
Pacific  Stock  Exchanges  (trading  symbol  "CT").  Trading is reported in many
newspapers as "Cal REPRESENTATIVE" (CUSIP No. 130559107).

605218.1
                                       48

<PAGE>



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

                     CALIFORNIA REAL ESTATE INVESTMENT TRUST

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

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

                                                                          PAGE

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

PART II

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

Item 7.  Management's Discussion and Analysis of Financial Condition and
                Results of Operations                                       1-6

Item 8.  Financial Statements and Supplementary Data                       7-25

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

PART III

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

Item 10. Trustees and Executive Officers of the Registrant                26-28
Item 12. Security Ownership of Certain Beneficial Owners and Management      29
Item 13. Certain Relationships and Related Transactions                      30

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




605218.1


<PAGE>



                                     PART II

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

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

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

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

Overview

The  Trust  has  heretofore  elected  to be taxed as REIT.  As long as the Trust
qualifies  as a REIT,  dividends  paid to  shareholders  will  be  allowed  as a
deduction for purposes of determining income subject to federal corporate income
tax. As a result,  as long as the Trust  qualifies as a REIT, the Trust will not
be  subject  to federal  income  tax on the  portion  of its net income  that is
distributed to shareholders.  However,  following consummation of the Investment
and the  Acquisition,  the  Trust  anticipates  that its  status  as a REIT will
terminate and it will become subject to income and franchise taxes on its income
to the extent that it cannot  offset such  income with net  operating  losses or
capital loss carryforwards.

Since November 1990, the Trust has not made new investments in  income-producing
real property.  During this period,  the Trust  originated new mortgage loans in
connection with the disposition of property owned.

The  Trust  previously   developed  an  expansion   strategy  to  pursue  growth
opportunities  through  acquisitions,  joint venture arrangements and a possible
infusion of new capital. In late 1994 and 1995, after pursuing  opportunities to
grow and improve the  profitability of its real property and mortgage  portfolio
(including  acquiring  the hotel  assets of  Peregrine),  the Board of  Trustees
determined  that the Trust should  redeploy  its current  asset  portfolio  into
better  performing  assets.  The Trust pursued the foregoing,  and by the end of
March  1997,  the  Trust  had sold or  disposed  of all of its  income-producing
properties  and had invested the proceeds in liquid  mortgage-backed  securities
which satisfy  REIT-asset  qualification  requirements and mortgage loans. As of
December 31, 1996, the Trust had  $14,115,000  invested in such  mortgage-backed
securities and $1,576,000 in mortgage loans.

Following is a discussion and analysis on the  operations and financial  results
of 1996 compared with the operations and financial results of 1995 and 1994. For
comparison  purposes,  it should be noted that the  CalREIT  property  portfolio
underwent  a  significant  reduction  in size  between  1994  and  1996.  At the
beginning of 1994,  CalREIT  owned a total of six  properties,  one of which was
sold in the latter  half of the year.  In 1995,  CalREIT  owned four  commercial
properties,  one hotel and a portfolio of seven mortgage notes. During 1996, the
Trust disposed of two of its commercial properties,  the hotel and four mortgage
notes.  As of year end 1996,  the Trust's  real estate  portfolio  included  two
commercial properties and three mortgage notes.

In 1994,  Peregrine,  the majority  shareholder at the time, voted its shares to
replace  CalREIT's Board of Trustees.  The new Board terminated the contracts of
CalREIT's  then  outside   advisor  and  property   manager  and  appointed  new
management.   During  1994,  management  concentrated  on  stabilizing  property
operations  and bringing  mortgage  note payments due the Trust  current.  A new
property  management  company was selected to oversee  operations at the Trust's
commercial  properties and a hotel  management  company was engaged to lease the
hotel property.

In 1995, the Board of Trustees was expanded to include two independent Trustees.
Also in 1995,  CalREIT  developed  and began to implement its strategy to expand
the Trust to improve shareholder value. Management began to monetize the Trust's
assets  to  facilitate  a  growth  strategy  through  a  merger  or  acquisition
transaction.  As part of this strategy,  the Trust's four  remaining  commercial
properties  were  readied  for sale.  Leasing,  capital  and tenant  improvement
expenditures  were  approved as they related to their impact on potential  sales
prices.  As of the end of 1995,  Redfield  Commerce Center was in escrow and the
other three commercial properties were listed with real estate brokerage firms.


605218.1
                                        1

<PAGE>



In the first quarter of 1996,  the sale of Redfield  Commerce  Center closed and
the Trust allowed  foreclosure  on its hotel because of the  property's  limited
investment  potential given the lender's  unwillingness to restructure the debt.
In the second quarter of 1996, the Bekins Storage  Facility was sold. As part of
the  Trust's  disposition  activities,  a portion of the  Trust's  portfolio  of
mortgage  notes were  packaged for sale and by the end of the third quarter four
mortgage notes had been sold. The two remaining  commercial  properties,  Fulton
Square and Totem  Square,  had a total net book value of  $8,585,000 at December
31, 1996 with collateralized indebtedness totaling $4,283,000 (50%). The Trust's
$7,703,000  mortgage  note  portfolio  of three  notes  had a net book  value of
$1,576,000  as of December 31,  1996,  the  reduction in value due  primarily to
cumulative write downs in valuation.

Simultaneous  with  disposition  activities  throughout  1996,  management and a
Special Committee appointed by the Board of Trustees continued to explore growth
opportunities   for  the  Trust.   Potential   transactions   involving  hotels,
apartments, mortgage investments, mobile home communities and a variety of other
proposals were reviewed and potential merger candidates investigated.

Liquidity and Capital Resources

The Trust's primary liquidity and capital resources include its cash, marketable
securities  and cash  generated  from the  monetization  of assets.  The Trust's
unrestricted  cash totaled  $4,698,000 on December 31, 1996,  down slightly from
$4,778,000  at December  31, 1995.  In 1996,  the Trust's  principal  sources of
liquidity  were from  cash on hand,  operating  income,  and from  interest  and
principal payments from investments in liquid mortgage-backed  securities. As of
December  31,  1996,  the  Trust had  $14,115,000  invested  in such  marketable
securities. No dividends were paid by CalREIT in 1996.

Debt service paid on the Trust's first mortgage notes totaled  $496,000 in 1996.
The note on Totem Square of  $4,256,000  was  originally  scheduled to mature on
April 1, 1996.  The Trust  received an extension from the lender to May 1, 1997,
under the same terms and conditions as the original agreement.  Upon the sale of
its two remaining commercial properties, which occurred in February and March of
1997, the Trust has retired all first mortgage debt obligations.

The major sources of liquidity for the Trust in 1997 will be its cash on hand as
well as interest and  principal  payments  from its  investments  in real estate
securities.  In addition,  in  connection  with the  Investment,  the Trust will
obtain  between  $32  and  $34  million  in new  equity  capital  to be  used in
implementing the New Business Plan. See "Item 1 Recent Developments."

The primary demands on the Trust's capital resources in 1997 will be funding the
implementation  of the New Business  Plan. The Trust believes that the Trust has
sufficient financial resources to meet the cash requirements contemplated by the
plan.

Funds From Operations

The Trust believes that funds from operations ("FFO") is an appropriate  measure
of performance  of a REIT because,  among other things,  industry  analysts have
accepted  it as an  appropriate  measure  of the  performance  of REITS.  FFO is
defined by the  National  Association  of Real Estate  Investment  Trusts as net
income  computed in accordance  with generally  accepted  accounting  principles
before  gains and losses on sales of property and from debt  restructuring  plus
depreciation  and  amortization.  In  calculating  the  gain or loss on sales of
property,  the Trust has  included and combined the gain or loss on the sales of
real estate  assets and  mortgage  loans  secured by real estate  assets.  Funds
Available for Distribution  ("FAD") is defined as FFO less capital  expenditures
funded by operations and loan amortization.  The Trust believes that in order to
facilitate a clear  understanding  of the  historical  operating  results of the
Trust,  FFO and FAD should be examined in conjunction  with net income (loss) as
presented in this report. FFO and FAD should not be considered as an alternative
to net income (loss) as an indication of the Trust's performance or to cash flow
as a measure of liquidity.

605218.1
                                        2

<PAGE>



FFO (which was computed without adding back  amortization of deferred  financing
costs and  depreciation  of non-rental real estate assets) and FAD for the years
ended December 31, 1996, 1995 and 1994 are summarized as follows:

<TABLE>
<CAPTION>

                Calculation of Funds From Operations and Funds Available for Distribution
                                         (Dollars in thousands)

                                                           1996        1995       1994
                                                           ----        ----       ----
<S>                                                    <C>           <C>        <C>
      Net income before gain (loss)
        on foreclosure or sale of investments and
        valuation losses                               $     260     $   437    $    301
      Depreciation and amortization                           64         662         595
                                                       ---------     -------    --------

      Funds From Operations                                  324       1,099         896

      Capital Improvements                                  (146)       (321)       (106)

      Loan principal payments                                (77)       (405)        (94)
                                                       ---------     -------    --------

      Funds Available for Distribution                 $     101     $   373    $    696
                                                       =========     =======    ========
</TABLE>

FFO totaled  $324,000 in 1996,  down 71% from the FFO of $1,099,000 in 1995. FFO
in 1995 was up 23% from $896,000 in 1994. The decrease in 1996 was primarily due
to a reduction in the number of assets  contributing to the Trust's income pool.
The increase in FFO in 1995 over 1994 was a result of significant  reductions in
operating expenses resulting from the sales of properties and the leasing of the
hotel to a third party. There were no cash distributions paid to shareholders in
either 1995 or 1996 as the Trust continued to build its reserves for a potential
expansion  transaction;  distributions paid to shareholders  totaled $890,000 in
1994.  FFO is not  intended to be a measure of the  Trust's  ability to pay cash
dividends,  and  FFO as  calculated  by the  Trust  may not be  comparable  with
similarly titled information reported by other REITs.

Results of Operations

As of December 31, 1996,  1995, and 1994 overall  weighted  occupancy  levels by
class of property were as follows:

         Property Type               1996              1995               1994
         -------------               ----              ----               ----

         Shopping Center              77%                83%               77%
         Hotel                        -                  52%               42%


The weighted  average  occupancy is calculated by multiplying  the occupancy for
each  property by its square  footage and dividing by the square  footage in the
portfolio.

Revenues

Total revenues were $3,155,000 in 1996, down 11% from $3,535,000 in 1995,  which
were  down 26%  from  $4,787,000  in 1994.  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 Trust's note  portfolio  and  decreased  rental
revenues.  In 1995, there was a $473,000  reduction in hotel revenue compared to
the prior year as a result of the terms and conditions of the lease  arrangement
in place throughout 1995.


Rental  revenues at the Trust's  commercial  properties were $2,019,000 in 1996,
down 4% from  $2,093,000  in 1995.  Rental  revenues  in 1995 were down 19% from
$2,593,000  in 1994.  The  decrease  in  rental  revenues  reported  in 1996 

605218.1
                                        3

<PAGE>


was attributable primarily to the absence of rent collected at Redfield Commerce
Center and the Bekins Storage  Facility which were sold in the first half of the
year.  The decrease in rental revenue in 1995 compared to that collected in 1994
was  attributable to the absence of $196,000 in rent collected in the prior year
at the Imperial  Canyon Shopping Center prior to its sale, as well as a decrease
of  $305,000  in rents  collected  at Fulton  Square  Shopping  Center and Totem
Square.

Because of the  disposition  of the Trust's hotel property in February 1996, and
the  change  in the  status  of the  hotel  from  direct  management  to a lease
arrangement,  a comparison  of 1996,  1995 and 1994  revenues  generated by this
property is not relevant.  No revenues were  generated to the Trust by the hotel
in 1996.  The revenues  generated in 1996 are comprised of lease revenues net of
any bad debt from CapStar,  the hotel  management  company which leased the Casa
Grande Motor Inn. Despite improvements in operations and the implementation of a
lease  arrangement  financially  favorable  to the Trust,  in 1994 the hotel was
unable to generate  sufficient  revenue to cover its debt service  requirements.
The Trust  suspended  debt payments in 1995 and after a refusal by the lender to
restructure  debt terms,  CalREIT  allowed the property to be foreclosed upon in
the first quarter of 1996.

Revenues  from interest were  $1,136,000  in 1996,  down 19% from  $1,396,000 in
1995. The decrease 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.  Revenues from interest in 1995 were
down 17% from 1994  revenues  from interest of  $1,675,000.  In 1994,  the Trust
recognized  an  additional  $735,000 in interest  income on one of its  mortgage
notes.  In  September  1994,  this note was  modified  and  $491,000  of accrued
interest,  the recognition of which had been deferred, was paid in consideration
for  releasing an asset from the pool of  properties  collateralizing  the note.
This event was the primary cause of the decrease of interest income in 1995 from
1994.

Expenses

Total  expenses  were  $2,895,000 in 1996,  down 7% from  $3,098,000 in 1995. In
1995,  total  expenses were down 31% from total  expenses of $4,486,000 in 1994.
The reduction in expenses in 1996 was primarily the result of the  downsizing of
the  Trust's  portfolio  which  reduced   depreciation,   interest  expense  and
associated property operating expenses.  The reduction in expenses by $1,388,000
in 1995 over those of 1994 resulted from reduced  interest expense and hotel and
commercial  property  operating expenses caused by the downsizing of the Trust's
portfolio and the lease agreement with the hotel  management  company.  As noted
above,  due to the  disposition  of the  hotel  property  and the  change in the
management of hotel  operations in 1994, a direct  comparison of 1996,  1995 and
1994 results is not relevant. In 1996, the hotel, as a function of the operating
lease  agreement  generated  no income or expense to the Trust.  In 1995,  hotel
operating expenses decreased $763,000 from 1994,  attributable to the leasing of
the property to a third-party hotel management company in mid-year.

Interest expense was $547,000 in 1996, down 33% from $815,000 in 1995, which was
down 22% from $1,044,000 in 1994. The decrease in 1996 reflected the disposition
of the hotel  property.  The  decrease in interest  expense in 1995 over that of
1994 reflected the sale of the Imperial Canyon Shopping Center and the payoff of
the note on the Fulton Square Shopping Center.

The 1996  non-cash  depreciation  charge was  $64,000,  a  decrease  of 90% from
$662,000 in 1995.  Depreciation  charges  increased  11% in 1995 compared to the
depreciation charge of $595,000 in 1994. The decrease in 1996 reflected the sale
of Redfield Commerce Center,  the Bekins Storage Facility and the disposition of
the hotel property.  In addition,  the Trust's two remaining properties were not
depreciated in 1996 because they were being held for sale.  The slight  increase
in 1995  over  that of 1994  resulted  from  amortization  of  certain  property
specific expenses.

General and  administrative  expenses were $1,503,000 in 1996, up  significantly
from $933,000 in 1995. General and  administrative  expenses in 1995 were up 15%
from the $813,000  reported in 1994.  While the Trust was able to lower a number
of office expenses,  a net increase in general and administrative costs occurred
in 1996 due primarily to an  accelerated  investigation  of potential  merger or
acquisition  candidates  plus  due  diligence  costs  related  to the  expansion


605218.1
                                        4

<PAGE>


transaction  which had not been  incurred  in the prior year.  Throughout  1996,
CalREIT  continued to be  negatively  impacted by its small size with respect to
general and administrative expenses. As a result of certain fixed costs required
to operate a public  company,  a  disproportionate  amount of funds was spent on
overhead  expenses and  administration  of the Trust. A potential  benefit to an
expansion  of the Trust is  expected  to be a  reduction  in the  percentage  of
revenues  required  to  support  overhead  and  administrative  activities.  The
increase  in  general  and  administrative  costs in 1995 over those of 1994 was
primarily due to legal and  accounting  costs which had not been incurred in the
prior year, plus expansion transaction development costs.

Net Loss

The net loss for the Trust 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 Trust from property and mortgage note
dispositions  offset by valuation  losses  discussed  further below. Net loss in
1995 was up  significantly  from a net loss of  $36,000  reported  in 1994.  The
increase in net loss in 1995 compared to 1994 was due primarily to a substantial
difference in valuation  losses  charged in 1995 as compared to those charged in
1994.

Operating  income was $260,000 in 1996,  down 41% from $437,000 in 1995. In 1995
operating  income was up 45% from  $301,000  in 1994.  The  $177,000  decline in
operating  income  in 1996 was  primarily  the  result of an  increase  in Trust
operating  expenses  during  the year  offset  by a  reduction  in  depreciation
charges.  Operating  income in 1995 was $136,000  greater than that  reported in
1994,  primarily  because of lower interest  expense and reduced hotel operating
expenses.

Net Gain or Loss on Foreclosure or Sale of Investments

Income before  valuation  losses to the Trust was $1,329,000 in 1996 as compared
to $503,000 in 1995 and $83,000 in 1994. The net gain  recognized  from the sale
of the Redfield Commerce Center in the first quarter of 1996 was $299,000. There
was no gain or loss upon the  foreclosure  of the Casa  Grande  Motor Inn 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 Trust  incurred a net loss of  $164,000
from the sale of the Bekins Storage Facility.  Also during the second quarter of
1996,  the Trust sold two of its seven  mortgage  notes.  A gain of $430,000 was
recognized upon the sale of the Trust'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 Trust'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 Trust sold two more
mortgage  notes. A gain of $115,000 was recognized  upon the sale of the Trust'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 Trust's mortgage note which was  collateralized  by a second deed of
trust on an office/industrial building in Sunnyvale, California.

In 1995, the Trust recognized a deferred gain from the partial principal payment
received on one of its mortgage notes. During the first five months of 1994, the
Trust's hotel property  experienced an average operating loss after debt service
of $107,000 per month.  With the execution of a lease with CapStar in 1994,  the
hotel management  company,  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 with CapStar
was renegotiated in June 1995,  reducing the monthly lease payments from $20,000
to approximately $9,000;  therefore,  increasing the loss recorded by the Trust.
In 1994 the Trust 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 Trust's mortgage notes held at that time.



605218.1
                                        5

<PAGE>



Valuation Losses

For the year ended December 31, 1996, the Trust reported total valuation  losses
of  $1,743,000.  By year end, the Trust had reduced the book value of the Fulton
Square  Shopping  Center to  $1,215,000  and the book  value of Totem  Square 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 Fulton Square  Shopping
Center's value was the result of the Trust'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 Totem
Square 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 in the first quarter of 1997.

In 1995, valuation losses of $3,281,000 resulted from the write down in value of
two commercial  properties and five mortgage notes. In 1994, valuation losses of
$119,000 resulted from the write down of value on two commercial properties.  In
1996, 1995 and 1994 there were no extraordinary items.

Significant Changes in the Economic Environment

Changing  interest  rates are not expected to have a  significant  effect on the
Trust's  operations in 1997 as most of the Trust's  assets had been monetized by
year end.  Should the Trust desire to  undertake  debt  obligations  or to raise
equity  capital in the future,  an increase in interest  rates would make either
debt or equity capital more costly.

605218.1
                                        6

<PAGE>



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

Item 8. Financial Statements and Supplementary Data

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

Index                                                                      Page

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

Consolidated Financial Statements

    Report of Independent Accountants                                         8

    Consolidated Balance Sheets                                               9

    Consolidated Statements of Operations                                    10

    Consolidated Statements of Changes in Shareholders' Equity               11

    Consolidated Statements of Cash Flows                                    12

    Notes to Consolidated Financial Statements                            13-25







605218.1
                                        7

<PAGE>




Coopers                                  Coopers & Lybrand L.L.P.
& Lybrand

                                         a professional services firm


                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Trustees of California
Real Estate Investment Trust:

We have audited the accompanying  consolidated balance sheets of California Real
Estate Investment Trust and Subsidiary (the "Trust") as of December 31, 1996 and
1995, and the related  consolidated  statements of operations,  cash flows,  and
changes in shareholders'  equity for each of the three years in the period ended
December 31, 1996. In connection with our audits of the  consolidated  financial
statements,  we have also audited the financial statement schedules as listed in
the  accompanying  index.  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 California Real
Estate Investment Trust and Subsidiary as of December 31, 1996 and 1995, and the
consolidated  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.  In addition,  in our opinion,  the  financial
statements schedules referred to above, when considered in relation to the basic
financial statements taken as a whole, present fairly, in all material respects,
the information required to be included therein.



San Francisco, California                     Coopers & Lybrand L.L.P.
February 14, 1997











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

605218.1
                                        8

<PAGE>


<TABLE>
<CAPTION>

                                      CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                  AND SUBSIDIARY
                                            CONSOLIDATED BALANCE SHEETS
                                            December 31, 1996 and 1995
                                                    ----------
                                                                         1996              1995
                                                                         ----              ----

<S>                                                                  <C>               <C>
                  ASSETS
Investments, Generally Held for Sale:
     Rental properties, less accumulated depreciation of 
       $0 and $2,777,000 in 1996 and 1995, 
       respectively, and valuation allowances of 
       $0 and $6,898,000 in 1996 and 1995,
       respectively                                                  $  8,585,000      $ 17,215,000
     Notes receivable, net of valuation allowances and
       deferred gains of $6,127,000 and $9,151,000 in
       1996 and 1995, respectively                                      1,576,000        10,502,000
     Marketable securities available-for-sale                          14,115,000               -
                                                                       ----------      ------------
                                                                       24,276,000        27,717,000

Cash                                                                    4,698,000         4,778,000
Receivables, net of allowance of $1,001,000 and $700,000
  in 1996 and 1995, respectively                                          707,000           680,000
Other assets, net of valuation allowance of $0 and
  $310,000 in 1996 and 1995 respectively                                  355,000           357,000
                                                                       ----------      ------------

          Total Assets                                               $ 30,036,000      $ 33,532,000
                                                                     ============      ============

           LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
     Long-term notes payable, collateralized by deeds of trust
       on rental properties                                          $  5,169,000      $  8,335,000
     Accounts payable and accrued expenses                                326,000           209,000
     Other liabilities                                                     70,000            81,000
                                                                     ------------      ------------

          Total Liabilities                                             5,565,000         8,625,000
                                                                     ------------      ------------

Commitments (Note 10)

Shareholders' Equity:
     Shares of beneficial interest, par value $1 a share; unlimited
       authorization, 9,137,000 and 9,137,000 shares
       outstanding in 1996 and 1995, respectively                       9,137,000         9,137,000
     Additional paid-in capital                                        55,118,000        55,118,000
     Unrealized holding loss on marketable securities                     (22,000)              -
     Accumulated deficit                                              (39,762,000)      (39,348,000)
                                                                     -------------      -----------

          Total Shareholders' Equity                                   24,471,000        24,907,000
                                                                     ------------       -----------

                       Total Liabilities and Shareholders' Equity    $ 30,036,000      $ 33,532,000
                                                                     ============      ============
</TABLE>


          See accompanying notes to consolidated financial statements.


605218.1
                                        9

<PAGE>


<TABLE>
<CAPTION>

                                      CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                  AND SUBSIDIARY
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                   Years Ended December 31, 1996, 1995 and 1994
                                                    ----------

                                                                       1996                1995                1994
                                                                       ----                ----                ----

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

Revenues:
     Rent                                                     $   2,019,000     $     2,093,000      $    2,593,000
     Interest                                                     1,136,000           1,396,000           1,675,000
     Hotel                                                               --              46,000             519,000
                                                              -------------     ---------------      --------------
                                                                  3,155,000           3,535,000           4,787,000
                                                              -------------     ---------------      --------------

Expenses:
     Operating expenses                                             685,000             584,000           1,011,000
     Hotel operating expenses                                            --               8,000             771,000
     Property management                                             96,000              96,000             252,000
     Depreciation and amortization                                   64,000             662,000             595,000
     Interest 547,000                                               815,000           1,044,000
     General and administrative                                   1,503,000             933,000             813,000
                                                              -------------     ---------------      --------------
                                                                  2,895,000           3,098,000           4,486,000
                                                              -------------     ---------------      --------------

         Income before gain (loss) on
              foreclosure or sale of investments and
              valuation losses                                      260,000             437,000             301,000

Net gain (loss) on foreclosure or sale of
  investments                                                     1,069,000              66,000           (218,000)
                                                              -------------     ---------------      -------------

              Income before valuation losses                      1,329,000             503,000              83,000

Valuation losses                                                  1,743,000           3,281,000             119,000
                                                              -------------     ---------------      --------------

              Net Loss                                            (414,000)         (2,778,000)            (36,000)
                                                              =============     ===============      ==============

Net loss per share of beneficial interest                     $       (.05)     $        (0.30)      $       (0.00)
                                                              =============     ===============      ==============
</TABLE>


          See accompanying notes to consolidated financial statements.


605218.1
                                       10

<PAGE>


<TABLE>
<CAPTION>

                                         CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                     AND SUBSIDIARY
                                          CONSOLIDATED STATEMENTS OF CHANGES IN
                                                  SHAREHOLDERS' EQUITY
                                      Years Ended December 31, 1996, 1995 and 1994
                                                       ----------


                                                                                           Unrealized
                                                                                             Holding
                                         Shares of            Additional                     Loss on        Total
                                    Beneficial Interest        Paid-in      Accumulated    Marketable    Shareholders
                                   Number          Amount      Capital        Deficit      Securities       Equity
                                  ---------     ----------    -----------   ------------   -----------   ------------

<S>                               <C>           <C>           <C>           <C>             <C>           <C>
Balance at January 1, 1994        9,125,000     $9,125,000    $55,106,000   $(35,620,000)   $        -    $28,611,000
Net loss                                  -              -              -        (36,000)                     (36,000)
Proceeds from shares issued          12,000         12,000         12,000               -                      24,000
Distributions                             -              -              -       (914,000)                    (914,000)
                                  ---------     ----------    -----------   ------------                  -----------
Balance at December 31, 1994      9,137,000      9,137,000     55,118,000    (36,570,000)                  27,685,000
                                  ---------     ----------    -----------   ------------                  -----------

Net loss                                  -              -              -     (2,778,000)                  (2,778,000)
                                  ---------     ----------    -----------   ------------                  -----------

Balance at December 31, 1995      9,137,000      9,137,000     55,118,000    (39,348,000)                  24,907,000
                                  ---------     ----------    -----------   ------------                  -----------

Unrealized holding loss on
marketable securities                     -              -              -               -     (22,000)        (22,000)
Net loss                                  -              -              -       (414,000)            -       (414,000)
                                                                            ------------    ----------    -----------

Balance at December 31, 1996      9,137,000     $9,137,000    $55,118,000   $(39,762,000)   $ (22,000)    $24,471,000
                                  =========     ==========    ===========   =============   ==========    ===========
</TABLE>



          See accompanying notes to consolidated financial statements.


605218.1
                                       11

<PAGE>

<TABLE>
<CAPTION>


                                    CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                AND SUBSIDIARY
                                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 Years ended December 31, 1996, 1995 and 1994
                                                  ----------

                                                                     1996                1995                1994
                                                                     ----                ----                ----
<S>                                                            <C>                 <C>                <C>
Cash flows from operating activities:
     Net (loss)                                                $   (414,000)       $ (2,778,000)      $     (36,000)
                                                               ------------        ------------       -------------
Adjustments to reconcile net (loss) to net
  cash provided by operating activities:
  Depreciation and amortization                                      64,000             662,000             595,000
  (Gain) loss on foreclosure or sale of
    investments                                                  (1,069,000)            (66,000)            218,000
  Valuation losses                                                1,743,000           3,281,000             119,000
  Changes in assets and liabilities:
         (Increase) decrease in receivables                         (38,000)            294,000             107,000
         (Increase) decrease in other assets                        (61,000)           (282,000)             82,000
         Increase (decrease) in accounts payable
           and accrued expenses                                     226,000             166,000             (45,000)
         Increase (decrease) in other liabilities                    (2,000)             11,000            (106,000)
                                                               ------------        ------------       -------------
           Total adjustments to net (loss)                          863,000           4,066,000             970,000
                                                               ------------        ------------       -------------
           Net cash provided by operating activities                449,000           1,288,000             934,000
                                                               ------------        ------------       -------------
Cash flows from investing activities:
     Payments related to sales of rental properties                      --                  --            (100,000)
     Proceeds from sale of assets                                13,796,000                  --                  --
     Improvements to rental properties                             (146,000)           (321,000)           (106,000)
     Collections on notes receivable                                 35,000             850,000             346,000
     Purchase of marketable securities                          (15,849,000)                 --                  --
     Principal collection of marketable securities                1,712,000                  --                  --
     Increase in notes receivable                                        --                  --            (175,000)
                                                               ------------        ------------       -------------
         Net cash (used in) provided by investing activities       (452,000)            529,000             (35,000)
                                                               ------------        ------------       -------------
Cash flows from financing activities:
     Principal payments on long-term notes payable                  (77,000)           (405,000)            (94,000)
     Distributions paid                                                  --                  --            (890,000)
                                                               ------------        ------------       -------------
           Net cash used in financing activities                    (77,000)           (405,000)           (984,000)
                                                               -------------       ------------       -------------
           Net (decrease) increase in cash                          (80,000)          1,412,000             (85,000)
Cash, beginning of year                                           4,778,000           3,366,000           3,451,000
                                                               ------------        ------------       -------------
Cash, end of year                                              $  4,698,000        $  4,778,000       $   3,366,000
                                                               ============        ============       =============
</TABLE>




          See accompanying notes to consolidated financial statements.

605218.1
                                       12

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies:

                                  Organization

     California  Real Estate  Investment  Trust (the "Trust" or  "CalREIT")  was
     organized  under  the  laws  of  the  State  of  California  pursuant  to a
     Declaration of Trust dated September 15, 1966.

     The Trust became a partner of Totem Square,  L. P. ("Totem"),  a Washington
     Limited Partnership in which the Trust owns a 59% interest, on November 30,
     1990. The Trust also formed CalREIT Totem Square, Inc.  ("Cal-CORP") to act
     as general partner of Totem. Cal-CORP has a 1% interest in Totem, and Totem
     Square Associates, an unrelated party, has the remaining 40%.

     In 1994,  the Trust  operated as a subsidiary of The Peregrine  Real Estate
     Trust ("Peregrine"),  which then held 76% of the Trust's outstanding Shares
     of Beneficial Interest. In April 1994, Peregrine replaced the CalREIT Board
     of  Trustees  with a slate of its own  Trustees.  In 1995,  the  Board  was
     expanded  from three to five  Trustees,  two of whom were  independent.  In
     1996, the Board of Trustees was comprised of two independent Trustees,  one
     Trustee who  concurrently  served on the Board of Trustees of Peregrine,  a
     former officer of the Trust,  and the then Chief  Executive  Officer of the
     Trust.

     On January 3, 1997, Peregrine sold its entire 76%-ownership interest in the
     Trust to CalREIT  Investors  Limited  Partnership,  an entity controlled by
     Samuel Zell.  Simultaneous with the closing of this Transaction,  the Board
     of Trustees was expanded to seven members;  one Trustee, who also served on
     the Peregrine Board of Trustees,  resigned;  and three additional Trustees,
     nominated by CRIL, were appointed to the Board.

     At the end of 1996,  the Trust  owned  two  commercial  properties,  Fulton
     Square Shopping  Center and Totem Square located in Sacramento,  California
     and  Kirkland,  Washington,  respectively.  The Trust also owned a mortgage
     note portfolio of three notes  encompassing  approximately  $7.7 million in
     loans,  with an aggregate book value of approximately  $1.6 million.  These
     loans bear interest at an overall  effective rate of approximately 8%. They
     are  collateralized by mortgages on real property.  Most of the investments
     in the three  loans were  originated  by the Trust in  connection  with the
     disposition of Trust  properties prior to 1996.  Additionally,  at December
     31,  1996,  the Trust had  approximately  $14  million  invested  in liquid
     mortgage-backed securities.



605218.1
                                       13

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                           Principles of Consolidation

     For 1996, 1995 and 1994, the consolidated  financial statements include the
     accounts of the Trust, Cal-CORP and Totem.

                                Rental Properties

     At December 31, 1996 and 1995,  rental  properties are carried at cost, net
     of  accumulated  depreciation  and less a valuation  allowance for possible
     investment losses. The Trust's valuation  allowance for possible investment
     losses represents the excess of the carrying value of individual properties
     over their appraised or estimated fair value less estimated  selling costs.
     At December 31, 1996 all rental  properties are classified as held for sale
     and valued at net estimated sales price.

     The additions to the valuation allowance for possible investment losses are
     recorded after  consideration  of various  external  factors,  particularly
     overbuilding  in  real  estate  markets  which  has a  negative  impact  on
     achievable rental rates. A gain or loss will be recorded to the extent that
     the amounts  ultimately  realized  from  property  sales  differ from those
     currently  estimated.  In the event  economic  conditions  for real  estate
     continue to decline,  additional  valuation losses may be recognized in the
     near term.

     When  applicable,  the allowance for depreciation and amortization has been
     calculated under the straight-line  method, based upon the estimated useful
     lives of the properties which lives range from 30 to 40 years. Expenditures
     for maintenance,  repairs and improvements  which do not materially prolong
     the normal useful life of an asset are charged to operations as incurred.

     Real estate  acquired by  cancellation  of  indebtedness  or foreclosure is
     recorded at fair market value at the date of acquisition  but not in excess
     of the unpaid  balance of the related loan plus costs of securing  title to
     and possession of the property.

                                  Other Assets

     The Trust amortizes leasing  commissions on a straight-line  basis over the
     lives of the leases to which they  relate.  Financing  costs are  amortized
     over the lives of the loans or other  financial  instruments  to which they
     relate.





605218.1
                                       14

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                                  Income Taxes

     The Trust has elected to be taxed as a real estate  investment trust and as
     such,  is not  taxed  on  that  portion  of its  taxable  income  which  is
     distributed to shareholders,  provided that at least 95% of its real estate
     trust taxable income is distributed  and that the Trust meets certain other
     REIT  requirements.  Due to federal and  California  tax net operating loss
     carryforwards ("NOLs"), the Trust does not have taxable income for the year
     ended December 31, 1996.  The Trust has federal and  California  NOLs as of
     December   31,   1996  of   approximately   $17,631,000   and   $5,194,000,
     respectively.  Such  NOLs  expire  through  2011 for  federal  and 2001 for
     California.  The  Trust  also has a federal  and  California  capital  loss
     carryover of  approximately  $1,567,000  that can be used to offset  future
     capital gain.

     Due to the transaction  and the prior year ownership  change related to the
     Peregrine  bankruptcy,  NOLs are limited for both federal and California to
     approximately  $1,500,000  annually.  Any  unused  portion  of such  annual
     limitation can be carried forward to future periods.

                                      Cash

     The Trust invests its cash in demand deposits with banks with strong credit
     ratings.  Bank  balances in excess of  federally  insured  amounts  totaled
     $4,301,000 and  $4,577,000 as of December 31, 1996 and 1995,  respectively.
     The Trust has not experienced any losses on these deposits.

                              Sales of Real Estate

     The Trust complies with the provisions of Statement of Financial Accounting
     Standards No. 66, "Accounting for Sales of Real Estate."  Accordingly,  the
     recognition  of gains on  certain  transactions  are  deferred  until  such
     transactions  have complied  with the criteria for full profit  recognition
     under  the  Statement.  The  Trust  had  deferred  gains  of  $239,000  and
     $1,103,000 at December 31, 1996 and 1995, respectively.

                           Interest Income Recognition

     The  Trust  recognizes  interest  income  on  notes  receivable  when it is
     estimated  that the fair  value of the  collateral  related  to the note is
     adequate.



605218.1
                                       15

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                             Risks and Uncertainties

     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  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.

                              Impairment of a Loan

     Effective January 1, 1995 CalREIT adopted Statement of Financial Accounting
     Standards  No. 114,  "Accounting  by Creditors of Impairment of a Loan," as
     amended ("SFAS 114"). In accordance with SFAS 114, CalREIT  considers loans
     where  it  is  probable   they  will  be  unable  to  collect  all  amounts
     contractually due, as being impaired.  Where an impairment is indicated,  a
     valuation  writedown  is measured  based upon the excess of the loan amount
     over  the fair  value of the  collateral  of the loan  less  costs to sell.
     Interest  income from  impaired  loans is  recognized to the extent cash is
     received.

                         Impairment of Long-Lived Assets

     In 1995,  Statement of Financial Accounting Standards No. 121 ("SFAS 121"),
     "Accounting  for the  Impairment  of Long-Lived  Assets and for  Long-Lived
     Assets  to Be  Disposed  Of"  was  issued.  This  statement  requires  that
     companies review long-lived assets and certain identifiable intangibles for
     impairment  whenever events or changes in  circumstances  indicate that the
     carrying amount of an asset may not be recoverable.  If the carrying amount
     of the asset  exceeds  its  estimated  undiscounted  net cash  flow  before
     interest,  the  company  must  recognize  an  impairment  loss equal to the
     difference  between its  carrying  amount and its current  value.  After an
     impairment is recognized, the reduced carrying amount of the asset shall be
     accounted for as its new cost. For a depreciable  asset, the new cost shall
     be depreciated over the asset's remaining useful life. Long-lived assets to
     be disposed  of shall be  reported at the lower of carrying  amount or fair
     value less cost to sell. In 1996,  the Trust adopted the provisions of SFAS
     121.  Generally,  fair values are estimated using  undiscounted  cash flow,
     direct capitalization and market comparison analyses.

                               Net Loss Per Share

     Net   loss  per   share  of   beneficial   interest   is  based   upon  the
     weighted-average  number  of  shares of  beneficial  interest  outstanding.
     Shares of beneficial interest  equivalents were anti-dilutive for the three
     years ended  December 31, 1996.  The weighted  average  number of shares of
     beneficial  interest and earnings per share of  beneficial  interest are as
     follows:
<TABLE>
<CAPTION>

                                                     1996         1995        1994
                                                     ----         ----        ----
<S>                                               <C>           <C>         <C>

          Weighted average shares of
             beneficial interest                  9,137,335     9,137,335   9,130,961
                                                  =========     =========   =========


         Loss per share of beneficial interest   $    (.05)    $   (0.30)   $  (0.00)
</TABLE>


605218.1
                                       16

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Summary of Significant Accounting Policies, continued:

                                Reclassifications

     Certain  reclassifications  have been made in the  presentation of the 1995
     and 1994 financial statements to conform to the 1996 presentation.

2.   Related-Party Transactions:

     Until April 14, 1994, administrative services were provided to the Trust by
     B & B Property Investment,  Development and Management Company,  Inc. ("B &
     B"). B & B's  compensation  consisted  of an advisory fee based on the real
     estate   investments  and  real  estate   commissions  in  connection  with
     purchases, sales and leasing of Trust properties as well as a reimbursement
     of certain expenses  incurred in performing  services for the Trust.  Until
     April 14,  1994,  property  management  responsibilities  of the Trust were
     assigned  to B & B  Property  Investment,  Inc.  ("B  & B  Property").  The
     compensation  for  property  management  services was computed at 5% of the
     gross receipts of each property managed and each note receivable  serviced.
     Compensation to B & B and B & B Property was $156,000 during 1994.  Certain
     disputes  between  the  Trust,  B & B and B & B Property  arising  from the
     Trust's termination of B & B's and B & B Property's advisory and management
     agreements  were settled in May 1994 for $60,000.  Prior to 1994, the Trust
     entered into a management  agreement with North Main Street Company ("North
     Main"),  a company  owned by the President and Chairman of the Board of the
     Trust's former  advisor,  B & B, to manage the Trust's  hotel.  Pursuant to
     that agreement,  the Trust incurred management fees of $16,000 in 1994. The
     Trust also terminated that agreement with North Main in 1994 and leased the
     hotel property to an unrelated third party, a professional hotel management
     company which operated lodging facilities nationwide. No payments were made
     to B & B or B & B Property in 1995 or 1996.

     The Trust is  self-administered.  However,  during  1996 and 1995 it shared
     certain  personnel and other costs with  Peregrine,  its majority  interest
     shareholder.  The Trust reimbursed  Peregrine pursuant to a cost allocation
     agreement based on each Trust's  respective asset values (real property and
     notes receivable) that was subject to annual  negotiation.  During 1996 and
     1995,  reimbursable  costs  charged to the Trust by Peregrine  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 Peregrine at December 31, 1994.


605218.1
                                       17

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

2.   Related-Party Transactions, continued:

     At  December  31,  1996 and  1995,  the  Trust  had  $31,000  and  $45,000,
     respectively,  due to Peregrine pursuant to the cost allocation  agreement.
     The  cost  allocation   agreement  between  the  Trust  and  Peregrine  was
     terminated on January 7, 1997.

3.   Rental Properties:

     At December 31, 1996 and 1995,  the Trust's  rental  property  portfolio at
     cost included a retail and mixed-use  retail property carried at $8,585,000
     and  $13,018,000  respectively;  industrial  buildings,  carried  at $0 and
     $7,395,000 respectively; and a hotel property carried at $0 and $6,477,000,
     respectively.

     The Trust's hotel property, with a carrying value of $3,182,000 at December
     31, 1995,  was returned to the lender  through  foreclosure  proceedings in
     February 1996. No gain or loss was recorded on the  foreclosure of the Casa
     Grande Motor Inn.

4.   Investment in Marketable Securities:

     At  December  31,  1996  and  1995,  the  Trust  had  $14,115,000  and  $0,
     respectively,   invested  in  mortgage-backed   securities   classified  as
     "available-for-sale."

     Statement  of  Financial  Accounting  Standards  No. 115,  "Accounting  for
     Certain  Investments in Debt and Equity Securities," ("SFAS 115") issued in
     May 1993 requires  that at the date of  acquisition  and at each  reporting
     date,  debt and equity  securities  be  classified  as  "held-to-maturity,"
     "trading" or "available for sale."  Investments in debt securities in which
     the Trust has the  positive  intent  and  ability to hold to  maturity  are
     required  to  be  classified  as   "held-to-maturity."   "Held-to-maturity"
     securities are required to be stated at cost and adjusted for  amortization
     of  premiums  and  discounts  to  maturity in the  statement  of  financial
     position. Investments in debt and equity securities that are not classified
     as "held-to-maturity"  and equity securities that have readily determinable
     fair values are to be classified as "trading" or  "available-for-sale"  and
     are  measured  at  fair  value  in the  statement  of  financial  position.
     Securities that are bought and held  principally for the purpose of selling
     them in the near term are classified as "trading." Unrealized holding gains
     and losses for "trading" securities are included in earnings.



605218.1
                                       18

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

4.   Investment in Marketable Securities, continued:

     Investments  that are not  classified  as  "held-to-maturity"  or "trading"
     securities are classified as "available-for-sale." Unrealized holding gains
     and losses for  "available-for-sale"  securities are excluded from earnings
     and  reported  as  a  separate  component  of  shareholders'  equity  until
     realized.

     In  accordance  with  SFAS  115,  the  Trust   determines  the  appropriate
     classification  at the time of purchase and  Representative-evaluates  such
     designation at each balance sheet date.

     At December 31, 1996, the Trust's "available-for-sale" securities consisted
     of the following:

<TABLE>
<CAPTION>

                                                               Unrealized       Estimated
                                                     Cost    Gains    Losses   Fair Value
                                                   -------   -----    ------   ----------

<S>                                                <C>        <C>     <C>       <C>
     Federal National Mortgage
       Association, adjustable rate interest
       currently at 7.783%, due April 1, 2024       $2,879             ($34)    $ 2,845

     Federal Home Loan Mortgage
       Association, adjustable rate interest
       currently at  7.625%, due June 1, 2024         $967             ($10)      $957

     Federal National Mortgage
       Association, adjustable rate interest
       currently at 7.292%, due April 1, 2025         $732              ($4)      $728

     Federal National Mortgage
        Association, adjustable rate interest
        currently at  6.144%, due May 1, 2026       $3,260              ($5)     $3,255

     Federal National Mortgage
        Association, adjustable rate interest
        currently at 6.116%,  due June 1, 2026      $6,299      $31       -      $6,330
                                                   -------    -----   ------    -------

                                                   $14,137      $31    ($53)    $14,115
                                                   =======    =====   ======    =======
</TABLE>

     The  maturity  dates  above  are not  necessarily  indicative  of  expected
     maturities as principal is often prepaid on such instruments.



605218.1
                                       19

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

5.   Notes Receivable:

     In order to facilitate sales of real estate, the Trust has accepted partial
     payment in the form of notes receivable  collateralized  by deeds of trust.
     As of December 31, 1996 and 1995, the Trust had long-term notes receivable,
     collateralized by deeds of trust (before valuation  allowances and deferred
     gains)  of  $7,703,000  and  $19,653,000,   respectively.   The  notes  are
     collateralized by real estate properties in California and Arizona.

     The notes bear  interest at rates ranging from 7.63% to 9.5% as of December
     31, 1996. For the year ended December 31, 1996, the overall  effective rate
     was approximately 8%.

6.   Valuation Allowances:

     Based on a review of its investments,  the Trust has provided for valuation
     allowances  as set forth  below.  Adverse  economic  factors,  particularly
     overbuilt  real  estate  markets  which  caused a decline in lease  renewal
     rates,  were the primary causes of these valuation  losses. If such adverse
     economic  factors  continue,  additional  valuation loss  provisions may be
     required in the near term.

     As of December 31,  1996,  the Trust was in the process of  monetizing  its
     assets and  accordingly,  wrote down such assets to current  market  value,
     less  estimated  selling  costs,  the  accounting  treatment  required when
     investments are held for sale.

     Analysis of changes in the  allowance  for  possible  losses on real estate
     investments,  notes receivable, and rents and interest receivable for 1996,
     1995 and 1994 follow:


605218.1
                                       20

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

6.   Valuation Allowances, continued:

<TABLE>
<CAPTION>

                                                              1996                  1995             1994
                                                              ----                  ----             ----
<S>                                                        <C>                  <C>               <C>
      Rental Properties

      Allowance for valuation losses on 
      rental property investments:
           Beginning balance                               $ 6,898,000          $  5,863,000      $  8,674,000
           Provision for valuation losses                    1,743,000             1,035,000            69,000
           Amounts charged against allowance
            for valuation losses                           ($8,641,000)               --           ($2,880,000)
                                                           -----------          ------------      ------------

            Ending balance                                 $        --          $  6,898,000      $  5,863,000
                                                           ===========          ============      ============

      Notes Receivable

      Allowance for valuation losses and deferred 
      gains on notes receivable:
          Beginning balance                                $ 9,151,000          $  7,182,000      $  7,442,000
          Provision for valuation losses                         -                 2,246,000              --
          Deferred gains on notes and other, net                 -                   (66,000)          (12,000)
          Amounts charged against allowance
            for valuation losses                            (3,024,000)             (211,000)         (248,000)
                                                           -----------          ------------      ------------

            Ending balance                                 $ 6,127,000          $  9,151,000      $  7,182,000
                                                           ===========          ============      ============

      Rents and Interest Receivable

      Allowance for bad debt losses on 
      rents and interest receivable:
          Beginning balance                                $   700,000          $    323,000      $   233,000
          Provision for losses                                 501,000               873,000          183,000
          Amounts charged against allowance
            for losses                                        (200,000)             (496,000)         (93,000)
                                                           -----------          ------------      -----------

            Ending balance                                 $ 1,001,000          $    700,000      $   323,000
                                                           ===========          ============      ============

</TABLE>

     In addition, the Trust had established an allowance for valuation losses on
     other  assets in the amount of $ 0 and  $310,000 at  December  31, 1996 and
     1995, respectively.


605218.1
                                       21

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

7.   Long-Term Notes Payable:

     As of December 31, 1996 and 1995,  the Trust had  long-term  notes  payable
     (Notes)  of  $5,169,000  and  $8,335,000  respectively,  most of which were
     collateralized by deeds of trust on rental properties with an aggregate net
     book value of  $8,585,000  and  $11,181,000  at December 31, 1996 and 1995,
     respectively.  These Notes are due in  installments  extending  to the year
     2014 with interest  rates  ranging from 8% to 10.75%.  At December 31, 1996
     none of the Notes were delinquent. At December 31, 1995, $3,089,000 of such
     Notes,  bearing  interest at a default  rate of 18% and secured by the Casa
     Grande  Motor  Inn  (which  was  foreclosed  upon in  February  1996)  were
     delinquent.  As of December 31,  1996,  contractually  scheduled  principal
     payments  during  each of the next five  years  were  $4,291,000,  $39,000,
     $43,000, $38,000 and $41,000,  respectively,  and $718,000 thereafter.  The
     Note on the Totem Square Shopping Center of $4,256,000 is due May 1, 1997.

8.   Distributions:

     There were no distributions  paid in 1996 or 1995. Cash  distributions were
     made per  share of  beneficial  interest  in 1994 and were  classified  for
     Federal income tax purposes as follows:

                                         1996         1995          1994
                                         ----         ----          ----
              Ordinary income              - %          - %           - %
              Capital gains income         - %          - %           - %
              Return of capital            - %          - %          100%
                                      -------       ------         -----
                                           - %          - %          100%
                                      =======       ======         =====

       Total distributions per share  $  0.00       $ 0.00        $ 0.10
                                      =======         ====        ======


9.   Stock Option Plans:

     In November of 1995, the Board of Trustees  approved two stock option plans
     (the  "Plans").  The Plans  provided  that if they were not approved by the
     holders of a majority  of the  outstanding  shares of the Trust  within one
     year after their adoption,  they would automatically  terminate.  The Plans
     were not approved by the holders of a majority of the outstanding shares of
     the Trust within one year after their adoption and automatically terminated
     in  November  1996.  At  December  31,  1996  there  were no stock  options
     outstanding.



605218.1
                                       22

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

10.  Statements of Cash Flows Supplemental Information:

     In  connection  with the sale of property,  the Trust  entered into various
     non-cash transactions as follows:

<TABLE>
<CAPTION>

                                                         1996       1995           1994
                                                         ----       ----           ----

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

       Sales price                                $13,853,000  $      --      $ 4,423,000
       Notes receivable                                 --            --            --
       Notes payable assumed by buyer and
         other liabilities applied to sales
         price                                        (57,000)        --       (4,523,000)
                                                   ----------   --------       ----------

       Cash received (paid)                       $13,796,000$        --      $  (100,000)
                                                   ==========   ========       ==========

       Cost of property sold                      $19,321,000$        --      $ 8,084,000
                                                   ==========   ========        =========
</TABLE>


     In 1996, with respect to its hotel property,  the Trust allowed foreclosure
     on a note  payable  secured by a deed of trust.  The  amount of  $3,089,000
     represents the value of the note payable  relieved in connection  with this
     foreclosure and is aggregated in the 1996 sales price category above.

     Distributions were made as follows:

                                           1996          1995         1994
                                           ----          ----         ----

        Total distributions            $       --      $     --    $914,000
        Distributions reinvested               --            --     (24,000)
                                       ----------      --------    --------
        Distributions paid in cash     $       --      $     --    $890,000
                                       ==========      ========    ========



     Interest paid on the Trust's  outstanding debt for 1996, 1995, and 1994 was
     $550,000, $730,000 and $1,121,000, respectively.


605218.1
                                       23

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

11.  Commitments:

     During 1995, the Trust entered into a three year,  non-cancelable operating
     lease for office  facilities  in San  Francisco,  California.  Rent expense
     under the operating  lease was $40,000 in 1996. At December 31, 1996 future
     minimum  lease  payments  under the lease are $50,000,  with $40,000 due in
     1997 and $10,000 in 1998.

12.  Fair Value of Financial Instruments:

     Statement of Financial  Accounting  Standards No. 107 ("SFAS 107") requires
     disclosure of fair value information about financial  instruments,  whether
     or not  recognized in the balance  sheet,  for which it is  practicable  to
     estimate that value. In cases where quoted market prices are not available,
     fair values are based on estimates  using present value or other  valuation
     techniques.  Those techniques are significantly affected by the assumptions
     used,  including the discount  rate and estimates of 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 107  excludes  certain
     financial instruments and all nonfinancial  instruments from its disclosure
     requirements.  Accordingly,  the aggregate fair value amounts  presented do
     not represent the underlying value of the Trust.

     The estimated fair value of the Trust's marketable  securities is set forth
     in Note 4. The estimated fair value of the Trust's  financial  instruments,
     other than marketable securities,  including cash, notes receivable,  rents
     and other receivables and long-term notes payable, at December 31, 1996 and
     1995, is approximately the same as their carrying amounts.

13.  Minority Interest:

     The Trust has a 60% ownership  interest in Totem,  its subsidiary.  Totem's
     net losses have exhausted the minority  shareholder's  equity interest.  On
     the  consolidated  statement  of  operations,  no minority  interest in the
     subsidiary's net loss is recorded for 1996, 1995 or 1994. In the event that
     future income is generated from the  subsidiary,  the Trust will have first
     rights  to  the  income  to  the  extent  of  the  minority   shareholder's
     accumulated deficit in the subsidiary.

     Furthermore,  the Trust has a note  receivable  from  Totem,  which note is
     eliminated in consolidation,  in the amount of $3,336,000.  Pursuant to the
     terms of that note,  it is likely  that  CalREIT  will be  entitled  to all
     future income from Totem.


605218.1
                                       24

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

14.  Selected Quarterly Financial Data (Unaudited):

<TABLE>
<CAPTION>

                                                                           Quarter Ended
                                                  March 31        June 30          September 30         December 31
                                                  --------        -------          ------------         -----------
<S>                                            <C>            <C>                   <C>               <C>

1996

          Revenues                             $   871,000    $   780,000           $   771,000       $     733,000

          Gain on fore-
            closure or sale of
            investments, net                   $   299,000    $   297,000           $   517,000       $     (44,000)

          Net income (loss)                    $   440,000    $  (213,000)          $  (514,000)      $    (127,000)

          Net income (loss) per share          $      0.05    $     (0.02)          $     (0.06)      $       (0.02)


1995

          Revenues                             $   879,000    $   836,000           $   942,000       $     878,000

          Gain on fore-
            closure or sale of
            investments, net                   $    66,000    $       -             $       -         $         -

          Net income (loss)                    $   242,000    $    44,000           $  100,000        $  (3,164,000)

          Net income (loss) per share          $      0.03    $      0.00           $     0.01        $       (0.34)

1994

       Revenues                                $ 1,131,000    $   780,000           $1,353,000        $   1,523,000

       Gain (loss) on fore-
         closure or sale of
         investments, net                      $       -      $   114,000           $ (344,000)       $      12,000

       Net income (loss)                       $    (1,000)   $  (328,000)          $   341,000       $    ( 48,000)

       Net income (loss) per share             $     (0.00)   $     (0.04)          $      0.04       $       (0.00)

</TABLE>

605218.1
                                       25

<PAGE>



                                    PART III


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

Item 10.          Trustees and Executive Officers

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

Trustees and Executive Officers

As of March 10,  1997,  the Board of  Trustees  consisted  of the seven  persons
listed  below.  Messrs.  Morrow,  Brown,  Steinberg and Ms.  Bancroft  served as
Trustees  throughout 1996, as did Mr. John McMahan who resigned in January 1997.
Messrs.  Edelman,  Garrabrant and Klopp were added to the Board during the first
two months of 1997 following  CRIL's  acquisition of the 6,959,593 Common Shares
from Peregrine. See "Item 1 - Recent Developments."

      Name                  Age       Office

      Frank A. Morrow       57        Trustee and Chairman of the Board
      Gary R. Garrabrant    39        Trustee and Vice Chairman
      John R. Klopp         43        Trustee and Chief Executive Officer
      Juliana Bancroft      48        Trustee and Treasurer
      Elliot G. Steinberg   59        Trustee and Secretary
      Arnold E. Brown       49        Trustee
      Martin L. Edelman     55        Trustee

The  principal  occupations  and  affiliations  of the current  Trustees  are as
follows:

Frank A. Morrow, Chairman. Frank A. Morrow has been a trustee of the Trust since
1994. Mr. Morrow has been active in the real estate  industry for over 25 years.
As an  independent  advisor and business  consultant,  he has worked for several
real estate  companies  as a turnaround  specialist  and workout  expert.  Other
assignments  have included due diligence  investigations,  stepping in as senior
management in times of crisis, and multi-site real estate portfolio  management.
Mr.  Morrow  has had  considerable  experience  in the  acquisition,  financing,
leasing,  management and sale of single as well as multiple assets. For a number
of  years,  he served as the  Managing  Director  of Real  Estate  for  Stanford
University and as Senior Vice President for the Boise Cascade Urban  Development
Corporation.  Prior to his business career,  Mr. Morrow served nine years in the
U.S. Navy as an aviator and test pilot. He graduated from the U.S. Naval Academy
and in 1971 received an MBA degree from Stanford University.

Juliana Bancroft,  Independent  Trustee.  Juliana Bancroft has been a trustee of
the  Trust  since  1995.  Ms.  Bancroft  is an  independent  consultant  to  the
hospitality  industry.  Prior  to this  she  served  as a vice  president  and a
regional  director with Kimpton Hotel and Restaurant Group  headquartered in San
Francisco.   The  Kimpton  Group  is  the  largest  developer  and  operator  of
independent hotels and restaurants on the West Coast. During this period,  among
other  responsibilities,  Ms.  Bancroft  worked  as a project  manager  on seven
construction and redevelopment projects. She also has owned and operated her own
firm in  which  she  acquired,  financed,  rehabilitated  and  sold  residential
properties  in  Southern  California.  She  has  also  been a  principal  in the
investment  banking firm of Bancroft,  Garcia & Lavell,  Inc. which secured more
than $2 billion in real estate  financing  through the tax-exempt  bond markets.
Ms.  Bancroft  graduated from the University of Wisconsin with a B.S.  degree in
1971 and from the University of Oregon with an M.S. degree in 1975.


605218.1
                                       26

<PAGE>



Arnold E. Brown, Trustee.  Arnold E. Brown has been a trustee of the Trust since
1994.  Mr.  Brown  has over 20  years  experience  in real  estate  finance  and
investment.  He is a Certified  Public  Accountant  and  previously  served as a
partner of the  international  accounting and consulting firm of Grant Thornton,
where he was one of eight  members of that  firm's U. S. Real Estate Task Force.
Since  1983,  Mr.  Brown has been in the  private  real  estate  investment  and
advisory  service.  Through his company,  Brown Partners Ltd., he has acted as a
principal or intermediary in numerous real estate  transactions  and has advised
real estate  investment  companies  on financial  restructuring  and real estate
securities valuation matters. Mr. Brown served as the Chief Financial Officer of
CalREIT from April 1994 through  1995. He graduated  from the Wharton  School of
the University of  Pennsylvania in 1969 and received an MBA degree from Stanford
University in 1971.

Elliot G. Steinberg, Independent Trustee. Elliot G. Steinberg has been a trustee
of the Trust since 1995. Mr. Steinberg has been a managing partner since 1994 of
Sunrise  Creek,  a company  engaged in real estate  development,  and a managing
partner of W.S. Ventures,  a private  investment  partnership in emerging growth
companies  for more than the past five years.  Mr.  Steinberg has also served as
corporate  vice  president  and general  counsel to Itel  Corporation  and was a
founder and senior  partner of the San  Francisco  law firm of Flynn & Steinberg
specializing in real estate, banking,  taxation and business planning. He was an
editor of the Journal of Taxation of Investments and is the co-author of several
books.  Mr.  Steinberg  received his  undergraduate  degree at the University of
California  Berkeley in 1961,  attended the London  School of Economics  through
1961,  and in 1964  received  his JD degree from the Boalt Hall School of Law at
the University of California at Berkeley.  Mr. Steinberg serves on the Boards of
Directors of BioFactors,  Inc.,  Ganson Ltd. and Cege Co. Ltd. He was formerly a
director of Kimco Hotel Management Company.

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

Gary R. Garrabrant,  Trustee. Gary R. Garrabrant has been a trustee of the Trust
since January 2, 1997 and vice chairman of the Trust since February 1997.  After
the Acquisition,  Mr.  Garrabrant will resign as vice chairman of the Trust. Mr.
Garrabrant  has been a senior  vice  president  of EGI,  an owner,  manager  and
financier  of real  estate and  corporations  since  January  1996 and  managing
partner of EGI Capital  Markets,  L.L.C.  since September 1996. Prior to joining
EGI, he was a director of Sentinel Securities Corporation where he established a
real estate securities investment management operation.  In 1994, Mr. Garrabrant
co-founded   Genesis  Realty  Capital   Management,   a  money  management  firm
exclusively  focused on the equity and debt  securities  of public  real  estate
companies.  From 1989 to 1994, he was responsible for equity private  placements
and asset sales in the real estate  investment  banking  division of The Bankers
Trust Company.  From 1981 to 1989 he was associated  with Chemical Bank. He is a
director of Meritage Hospitality Group Inc.

John R.  Klopp,  Trustee.  John R. Klopp has been a trustee  of the Trust  since
January 2, 1997 and chief  executive  officer of the Trust since  February 1997.
After the Acquisition,  Mr. Klopp will also serve as vice chairman of the Trust.
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  a  portfolio  of  construction  and
permanent loans. He is a director of Metropolis Realty Trust,  Inc., a Manhattan
office REIT.


605218.1
                                       27

<PAGE>



Section 16(a) Beneficial Ownership Reporting Compliance

Based solely on its review of Forms 3 and 4 and amendments  thereto furnished to
the Trust  during 1996 and written  representation  from certain of the trustees
and from the  Former  Parent  that no Form is  required  to be filed,  the Trust
believes that no trustee,  officer or  beneficial  owner of more than 10% of its
Common  Shares  failed to file on a timely basis  reports  required  pursuant to
Section 16(a) of the Exchange Act with respect to 1996 or any prior fiscal year.
However,  John McMahan, a former trustee of the Trust, 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 Trust on February 9, 1997.



605218.1
                                       28

<PAGE>





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

Item 12. Security Ownership of Certain Beneficial Owners and Management

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

Listed below are those  shareholders  known to the Trust as of March 20, 1997 to
be the beneficial  owner or the member of a group which is the beneficial  owner
of  more  than  five  percent  of the  Trust's  shares  of  beneficial  interest
(9,137,335  total).  As of March 20, 1997, no Trustee owned Shares of Beneficial
Interest.
<TABLE>
<CAPTION>

                           Name and Address                            Amount and Nature                    Percent
Title of Class             of Beneficial Owner                         of Beneficial Ownership             of Class

<S>                        <C>                                                   <C>                       <C>
Shares of                  CalREIT Investors Limited Partnership (1)
   Beneficial Interest     c/o Equity Group Investments, Inc.
                           Two North Riverside Plaza                             6,959,593                 76.2%
                           Chicago, Illinois  60606
</TABLE>


(1)  The sole general partner of CalREIT Investors  Limited  Partnership is Zell
     General  Partnership,  Inc., the sole director and stockholder of which is,
     respectively,  Samuel Zell and the Samuel Zell  Revocable  Trust (for which
     Mr. Zell serves as trustee).


605218.1
                                       29

<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.


May 30, 1997                         /s/ Frank A. Morrow
- -------------------------            ------------------------------
Date                                 Frank A. Morrow
                                     Chairman of the Board



605218.1
                                       30

<PAGE>



                                                                        ANNEX G

                                  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 March 31, 1997

                                       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

                     California Real Estate Investment 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.)

131 Steuart Street, Suite 200, San Francisco, CA           94105
(Address of principal executive offices)                 (Zip Code)

                                 (415) 905-0288
              (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 [    ]



                      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 March 31, 1997
- ------------------------------------           -----------------------------
Common Shares of Beneficial Interest
$1.00 par value ("Common Shares")                         9,137,335

605218.1
                                       

<PAGE>


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

                     CALIFORNIA REAL ESTATE INVESTMENT TRUST

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

INDEX                                                                    PAGE

Part I.   Financial Information

          Item 1:  Financial Statements

                   Consolidated Balance Sheets -
                       March 31, 1997 and December 31, 1996                1

                   Consolidated Statements of Operations -
                       For the Three Months Ended
                       March 31, 1997 and 1996                             2

                   Consolidated Statements of Cash Flows -
                       For the Three Months Ended
                       March 31, 1997 and 1996                             3

                   Notes to Consolidated Financial Statements              4

          Item 2:  Management's Discussion and Analysis of
                       Financial Condition and Results of Operations      10


Part II.  Other Information

          Item 1:  Legal Proceedings                                      15

          Item 2:  Changes in Securities                                  15

          Item 3:  Defaults Upon Senior Securities                        15

          Item 4:  Submission of Matters to a Vote of Security Holders    15

          Item 5:  Other Information                                      15

          Item 6:  Exhibits and Reports on Form 8-K                       15

605218.1


<PAGE>



                          PART I. FINANCIAL INFORMATION

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

Item 1.  Financial Statements

- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                      CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                  AND SUBSIDIARY
                                            Consolidated Balance Sheets

                                                                          December 31,        March 31,
                                                                              1996              1997
                                                                            (Audited)        (Unaudited)

<S>                                                                       <C>               <C>
                           ASSETS

Investments, Generally Held for Sale:
     Rental properties                                                    $         --      $  8,585,000
     Notes receivable, net of valuation allowances and deferred gains
         of $6,127,000 at March 31, 1997 and
         December 31, 1996                                                   2,658,000         1,576,000
     Marketable securities available for sale                               13,141.000        14,115,000
                                                                          ------------      ------------
                                                                            15,799,000        24,276,000

Cash                                                                         8,330,000         4,698,000
Receivables, net of allowance of $1,126,000 and $1,001,000
     at March 31, 1997 and December 31, 1996, respectively                     687,000           707,000
Other assets                                                                   208,000           355,000
                                                                          ------------      ------------

              Total Assets                                                $ 25,024,000      $ 30,036,000
                                                                          ============      ============

                           LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
     Long-term notes payable, collateralized by deeds of trust
         on rental properties                                             $    880,000      $  5,169,000
     Accounts payable and accrued expenses                                     113,000           326,000
     Other liabilities                                                              --            70,000
                                                                          ------------      ------------

              Total Liabilities                                                993,000         5,565,000
                                                                          ------------      ------------

Commitments

Shareholders' Equity:
     Shares of beneficial interest, par value $1 a share; unlimited
         authorization, 9,137,000 shares outstanding at
         March 31, 1997 and December 31, 1996                                9,137,000         9,137,000
     Additional paid-in capital                                             55,145,000        55,118,000
     Unrealized holding income (loss) on marketable securities                  19,000
     (22,000)
     Accumulated deficit                                                   (40,270,000)      (39,762,000)
                                                                          ------------      ------------

              Total Shareholders' Equity                                    24,031,000        24,471,000
                                                                          ------------      ------------

              Total Liabilities and Shareholders' Equity                  $ 25,024,000      $ 30,036,000
                                                                          ============      ============

</TABLE>



605218.1
                                        1

<PAGE>



                                      CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                  AND SUBSIDIARY
                                       Consolidated Statements of Operations
                                                    (Unaudited)

                                                      Three Months Ended
                                                            March 31,
                                                     1997            1996
                                                     ----            ----

Revenues:
     Rent                                       $   236,000     $   569,000
     Interest                                       323,000         302,000
     Other                                           54,000              --
                                                -----------     -----------
                                                    613,000         871,000
                                                -----------     -----------

Expenses:
     Operating expenses                             123,000         148,000
     Property management                             14,000          27,000
     Depreciation and amortization                   21,000           5,000
     Interest                                        99,000         137,000
     General and administrative                     432,000         413,000
                                                -----------     -----------
                                                    689,000         730,000
                                                -----------     -----------

         Income (loss) before gain (loss) on
              sale of investments                   (76,000)        141,000

Gain (loss) on sale of investments                 (432,000)        299,000
                                                ------------    -----------

         Net income (loss)                      $  (508,000)    $   440,000
                                                ============    ===========

Net income (loss) per share of
   beneficial interest                          $     (0.06)    $      0.05
                                                ============    ===========



          See accompanying notes to consolidated financial statements.


605218.1
                                        2

<PAGE>


<TABLE>
<CAPTION>

                                      CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                                  AND SUBSIDIARY
                                       Consolidated Statements of Cash Flows
                                                    (Unaudited)

                                                                                   Three Months Ended
                                                                                        March 31,
                                                                              1997                     1996
                                                                              ----                     ----

<S>                                                                    <C>                      <C> 
Cash flows from operating activities:
     Net income (loss)                                                 $    (508,000)           $    440,000
                                                                       -------------            ------------
     Adjustments to reconcile net income to net
        cash provided by operating activities:
         Depreciation and amortization                                        21,000                   5,000
         Loss (gain) on sale of investments                                  432,000                (299,000)
     Changes in assets and liabilities:
         Decrease (increase) in receivables, net                              20,000                  (9,000)
         Increase in other assets                                            (53,000)                (59,000)
         (Decrease) increase in accounts payable
              and accrued expenses                                          (213,000)                258,000
         (Decrease) increase in other liabilities                            (70,000)                  2,000
                                                                       -------------            ------------
              Total adjustments to net (loss) income                         137,000                (102,000)
                                                                       -------------            ------------
              Net cash (used) provided by operating activities              (371,000)                338,000
                                                                       -------------            ------------

Cash flows from investing activities:
     Proceeds from sale of investments                                     7,306,000                      --
     Improvements to rental properties                                       (64,000)                (45,000)
     Principal collections on notes receivable                                 8,000                  12,000
     Principal collections on marketable securities                        1,015,000                      --
                                                                       -------------            ------------
              Net cash provided by (used in) investing activities          8,265,000                 (33,000)
                                                                       -------------            ------------

Cash flows from financing activities:
     Principal payments on long-term notes payable                        (4,289,000)                (23,000)
     Additional paid-in capital                                               27,000                     --
                                                                       -------------            ------------
         Net cash used in financing activities                            (4,262,000)                (23,000)
                                                                       -------------            ------------

              Net increase in cash                                         3,632,000                 282,000
     Cash, beginning of period                                             4,698,000               4,778,000
                                                                       -------------            ------------

     Cash, end of period                                               $   8,330,000            $  5,060,000
                                                                       =============            ============
</TABLE>


          See accompanying notes to consolidated financial statements.

605218.1
                                        3

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Basis of Presentation:

                                  Organization

     California  Real Estate  Investment  Trust (the "Trust" or  "CalREIT")  was
     organized  under  the  laws  of  the  State  of  California  pursuant  to a
     Declaration of Trust dated September 15, 1966.

     The Trust became a partner of Totem Square,  L. P. ("Totem"),  a Washington
     Limited Partnership in which the Trust owns a 59% interest, on November 30,
     1990. The Trust also formed CalREIT Totem Square, Inc. ("Cal- CORP") to act
     as general partner of Totem. Cal-CORP has a 1% interest in Totem, and Totem
     Square Associates, an unrelated party, has the remaining 40%.

     In 1994 the Trust  operated as a subsidiary  of The  Peregrine  Real Estate
     Trust ("Peregrine"),  which then held 76% of the Trust's outstanding Common
     Shares.  In April 1994,  Peregrine  replaced the CalREIT  Board of Trustees
     with a slate of its own  Trustees.  In 1995,  the Board was  expanded  from
     three to five Trustees, two of whom were independent. In 1996, the Board of
     Trustees  was  comprised  of two  independent  Trustees,  one  Trustee  who
     concurrently served on the Board of Trustees of Peregrine, a former officer
     of the Trust, and the then Chief Executive Officer of the Trust.

     On January 3, 1997, Peregrine sold its entire 76%-ownership interest in the
     Trust  to  CalREIT  Investors  Limited  Partnership   ("CRIL"),  an  entity
     controlled  by  Samuel  Zell.   Simultaneous   with  the  closing  of  this
     Transaction,  the Board of  Trustees  was  expanded to seven  members;  one
     Trustee, who also served on the Peregrine Board of Trustees,  resigned; and
     three additional Trustees, nominated by CRIL, were appointed to the Board.

     As of March  31,  1997,  the Trust  had sold its two  remaining  commercial
     rental  properties,  Fulton  Square  Shopping  Center  and Totem  Square in
     Sacramento,  California and in Kirkland,  Washington,  respectively. At the
     end of the first quarter, the Trust owned a mortgage note portfolio of four
     notes encompassing approximately $8,785,000 in loans with an aggregate book
     value of approximately $2,658,000.  These loans bear interest at an overall
     effective rate of approximately 8%. They are collateralized by mortgages on
     real property.  Three of the  investments in the four loans were originated
     by the Trust in connection with the disposition of Trust  properties  prior
     to  1996.  The  remaining  note,  in  the  face  amount  of   approximately
     $1,090,000, was made in conjunction with the sale of Fulton Square Shopping
     Center in February 1997.

     Additionally,  as of March 31, 1997 the Trust had approximately $13,141,000
     invested in liquid mortgage-backed securities.


605218.1
                                        4

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

1.   Organization and Basis of Presentation, continued:

                              Basis of Presentation

     The accompanying  financial  statements are unaudited;  however,  they have
     been prepared in accordance with generally accepted  accounting  principles
     for interim  financial  information  and in conjunction  with the rules and
     regulations of the Securities and Exchange Commission. Accordingly, they do
     not  include  all  of  the  disclosures   required  by  generally  accepted
     accounting principles for complete financial statements.  In the opinion of
     management, all adjustments (consisting solely of normal recurring matters)
     necessary for a fair  presentation  of the financial  statements  for these
     interim  periods  have been  included.  The results for the interim  period
     ended March 31, 1997, are not  necessarily  indicative of the results to be
     obtained for the full fiscal year.  These  financial  statements  should be
     read  in  conjunction  with  the  December  31,  1996,   audited  financial
     statements  and notes  thereto,  included  in the  California  Real  Estate
     Investment  Trust Annual Report on Form 10-K.  The  accompanying  unaudited
     consolidated  financial  statements  of California  Real Estate  Investment
     Trust include the accounts of the Trust, Cal-CORP and Totem.

                            Stock-Based Compensation

     As of March 31,  1997 and  December  31,  1996 there were no stock  options
     outstanding nor stock option plans in place.

2.   Investments in Notes Receivable:

     As of March 31, 1997 and December 31, 1996,  the Trust had long-term  notes
     receivable,  collateralized by deeds of trust (before valuation  allowances
     and deferred gains) of $8,785,000 and $7,703,000,  respectively.  The notes
     are collateralized by real estate properties in California and Arizona.  In
     conjunction  with the Trust's plan to monetize  assets,  its mortgage  note
     investments are classified for accounting  purposes as "held for sale." The
     notes bear  interest  at rates  ranging  from 7.63% to 9.5% as of March 31,
     1997.  For the quarter ended March 31, 1997 the overall  effective rate was
     approximately 8%.





605218.1
                                        5

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

3.   Investments in Marketable Securities:

     At  March  31,  1997,  the  Trust  had   $13,141,000   invested  in  liquid
     mortgage-backed securities classified as "available-for-sale."

     Statement  of  Financial  Accounting  Standards  No. 115,  "Accounting  for
     Certain  Investments in Debt and Equity  Securities,"  (SFAS 115) issued in
     May 1993 requires  that at the date of  acquisition  and at each  reporting
     date,  debt and equity  securities  be  classified  as  "held-to-maturity,"
     "trading," or "available for sale." Investments in debt securities in which
     the Trust has the  positive  intent  and  ability to hold to  maturity  are
     required  to  be  classified  as   "held-to-maturity."   "Held-to-maturity"
     securities are required to be stated at cost and adjusted for  amortization
     of premiums and discounts to maturity in the  consolidated  balance  sheet.
     Investments  in debt  and  equity  securities  that are not  classified  as
     "held-to-maturity"  and equity  securities  that have readily  determinable
     fair values are to be classified as "trading" or  "available-for-sale"  and
     are measured at fair value in the  consolidated  balance sheet.  Securities
     that are bought and held principally for the purpose of selling them in the
     near term are classified as "trading."  Unrealized holding gains and losses
     for "trading" securities are included in earnings.

     Investments  that are not  classified  as  "held-to-maturity"  or "trading"
     securities are classified as "available-for-sale." Unrealized holding gains
     and losses for  "available-for-sale"  securities are excluded from earnings
     and  reported  as  a  separate  component  of  shareholders'  equity  until
     realized.

     In  accordance  with  SFAS  115,  the  Trust   determines  the  appropriate
     classification  at the time of purchase and reevaluates such designation at
     each balance sheet date.


605218.1
                                        6

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

3.   Investments in Marketable Securities, continued:

     At March 31, 1997, the Trust's "available-for-sale" securities consisted of
     the following:
<TABLE>
<CAPTION>

                                                                       (In thousands)
                                                               Unrealized            Estimated
                                                  Cost      Gains       Losses       Fair Value
                                                  ----      -----       ------       ----------

<S>                                           <C>          <C>          <C>            <C>
     Federal National Mortgage
       Association, adjustable rate interest
       currently at 7.842%, due April 1, 2024 $  2,681     $   --       $  (17)        $  2,664

     Federal Home Loan Mortgage
       Corporation, adjustable rate interest
       currently at 7.666%, due June 1, 2024       908         --           (3)             905

     Federal National Mortgage
       Association, adjustable rate interest
       currently at 7.311%, due April 1, 2025      656         --           (5)             651

     Federal National Mortgage
       Association, adjustable rate interest
       currently at 6.147%, due May 1, 2026      3,089         17           --            3,106

     Federal National Mortgage
       Association, adjustable rate interest
       currently at 6.156%, due June 1, 2026     5,788         27           --            5,815
                                              --------     ------       ------         --------

                                              $ 13,122     $   44       $  (25)        $ 13,141
                                              ========     ======       =======        ========
</TABLE>

     The  maturity  dates  above  are not  necessarily  indicative  of  expected
     maturities as principal is often prepaid on such instruments.

4.   Long-Term Notes Payable:

     The Trust has one note payable to John Alden Life Insurance Company with an
     interest  rate of 9.25% per  annum.  Principal  and  interest  are  payable
     monthly until August 7, 2017 when the entire unpaid  principal  balance and
     any unpaid interest are due.




605218.1
                                        7

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

5.   Income Taxes:

     The Trust has elected to be taxed as a real estate  investment trust and as
     such,  is not  taxed  on  that  portion  of its  taxable  income  which  is
     distributed to shareholders,  provided that at least 95% of its real estate
     trust taxable income is distributed  and that the Trust meets certain other
     REIT requirements.

6.   Related-Party Transactions:

     Pursuant to an oral agreement  with  Peregrine,  costs for certain  general
     administrative services, including executive services, accounting services,
     treasury services,  financial reporting and internal bookkeeping  services,
     shareholder  relations,  and directors and officers  insurance  were shared
     with Peregrine.  The shared costs were allocated to the Trust and Peregrine
     based  upon  their   respective  asset  values  (real  property  and  notes
     receivable),  subject to annual negotiation. At March 31, 1997 and December
     31, 1996, the Trust had $9,000, and $31,000,  respectively due to Peregrine
     pursuant  to  the  cost   allocation   arrangement.   The  cost  allocation
     arrangement  between the Trust and Peregrine  was  terminated on January 7,
     1997.

7.   Statements of Cash Flows Supplemental Information:

     In  connection  with the sale and  foreclosure  of  properties,  the  Trust
     entered into various non-cash  transactions as follows:  

                                               (In thousands) 
                                         For the Three Months Ended

                                          March 31,         March 31,
                                              1997              1996

     Sales price less selling costs     $ 8,396,000       $  1,033,000
     Amount due from Buyer                1,090,000         (1,033,000)
                                         ----------        -----------

     Net cash received                  $ 7,306,000       $         --
                                        ===========       ============

     Cash  paid  for  interest  on  the  Trust's  outstanding  debt  during  the
     three-month  periods  ended  March  31,  1997 and  1996,  was  $99,000  and
     $139,000, respectively.


605218.1
                                        8

<PAGE>



                     CALIFORNIA REAL ESTATE INVESTMENT TRUST
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   ----------

8.   Per Share Data:

     Per share data is for the  three-month  periods  ended March 31, 1997,  and
     March 31,  1996,  based on the  weighted  average  number of Common  Shares
     outstanding  during each period. The weighted average number of shares used
     in the computation was 9,137,000.

9.   Gain (loss) on Sale of Investments:

     Components  of the gain  (loss)  on the sale of  investments  for the three
     months ended March 31, 1997, and March 31, 1996, were as follows:

                                                    (In thousands)
                                                       For the
                                                  Three Months Ended
                                                       March 31,
                                                  1997           1996
                                                  ----           ----

     Sale of Redfield Commercial Center      $     --         $  299,000
     Sale of Fulton Square Shopping Center      (34,000)              --
     Sale of Totem Square                      (398,000)              --
                                              ----------      ----------

                                             $ (432,000)      $  299,000
                                             ===========       =========

10.  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 LLP ("C&L") as the Trust's auditors for the fiscal
     year ending  December  31, 1997 and (ii) to engage Ernst & Young LLP as the
     Trust's independent auditors for the fiscal year ending December 31, 1997.

     The reports of C&L on the Trust'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  opinion nor were they qualified
     or modified as to uncertainty, audit scope or accounting principles.

     During the Trust's two most recent  fiscal  years ended  December 31, 1996,
     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
     Trust'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.


605218.1
                                        9

<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 Trust.

Recent Developments

On January 3, 1997, CalReit Investors Limited Partnership ("CRIL"), an affiliate
of Equity Group  Investments,  Inc. ("EGI") and Samuel Zell,  purchased from the
Trust's former parent, The Peregrine Real Estate Trust ("Peregrine"),  6,959,593
Common Shares in the Trust  (representing  approximately  76% of the outstanding
Common  Shares)  then owned by  Peregrine  for an  aggregate  purchase  price of
$20,222,011.

Prior to the purchase,  EGI and Victor Capital Group,  L.P. ("VCG") presented to
the Board a proposed  new  business  plan in which the Trust would cease to be a
REIT and instead become a specialty  finance company designed  primarily to take
advantage of high-yielding  "mezzanine"  investment  opportunities in commercial
real estate.  EGI and VCG also  proposed  that they provide the Trust with a new
management  team to implement the business plan and that they invest  through an
affiliate  a minimum  of $30  million in a new class of  preferred  shares to be
issued by the Trust.

The Board  approved  CRIL's  purchase  of  Peregrine's  Common  Shares,  the new
business plan and the issuance of the convertible  preferred shares of the Trust
at $2.69 per share, the preferred shares to be convertible into common shares of
the Trust on a one-for-one  basis. The Board also concluded that the transfer to
CRIL would not jeopardize the qualification of the Trust as a REIT, and exempted
CRIL's  ownership  from certain  provisions of the Trust's  declaration of trust
intended to discourage  ownership of more than 10% of the outstanding  shares of
the Trust.

In  reaching  its  decision  to approve  the  foregoing,  the Board of  Trustees
considered a number of factors 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 Trust would obtain from the proposed  preferred  share  issuance.  The Board
also considered the terms of previous alternative offers to purchase Peregrine's
interest in the Trust of which the Board was aware and the fact that the average
price of the Trust's  Common  Shares  during the 60 trading days  preceding  the
Board of Trustees'  meeting at which the proposed equity investment was approved
was $2.38 per share.

In  connection  with  CRIL's  purchase  of  the  6,959,593  Common  Shares  from
Peregrine,  the Board of Trustees  increased  the size of the Board from five to
seven trustees, appointed three new trustees and accepted the resignation of one
then incumbent trustee associated with Peregrine.

The  Trust has filed a  preliminary  proxy  statement  with the  Securities  and
Exchange Commission with respect to the annual meeting of its shareholders which
is expected to be held in June. At the annual meeting,  the Trust's shareholders
will be asked to vote on  proposals  to (i) approve the issuance by the Trust of
up  to  $33,000,000  of  cumulative  convertible  preferred  shares  ("Preferred
Shares") to Veqtor Finance Company, LLC ("Veqtor"),  an affiliate of Samuel Zell
and the  principals  of VCG (the  "Investment"),  (ii)  approve an  amended  and
restated  declaration of trust of the Trust, (iii) elect seven trustees to serve
on the Trust's board of trustees,  (iv) ratify the  appointment of Ernst & Young
LLP as  auditors  of The Trust for the fiscal  year 1997 and (v) approve a share
option plan. The preliminary  proxy statement will also outline the terms of the
Investment and the Preferred  Shares and the Trust's  proposed new business plan
and management team.


605218.1
                                       10

<PAGE>



In connection with the  commencement of the new business plan (the "New Business
Plan"),  concurrently  with the  consummation of the Investment,  the Trust will
acquire the  business of VCG,  including  VCG's  existing  management  team (the
"Acquisition").  The Trust believes that, by acquiring direct ownership of VCG's
existing real estate  investment  banking,  real estate advisory and real estate
asset  management  businesses  as  well as the  services  of  VCG's  experienced
professional  team,  the Trust will be better  positioned  to implement  the New
Business Plan.

The  issuance  and sale of the  Preferred  Shares and related  transactions  are
subject  to   customary   conditions,   including   completion   of   definitive
documentation.

CRIL,  the affiliate of Samuel Zell,  that owns the 76% common share interest in
the  Trust  has  advised  the  Trust  that it  intends  to vote in  favor of the
proposals  presented  in  the  proxy  statement.  Accordingly,  approval  of the
proposals is assured.  The record and meeting dates for the annual  meeting will
be announced in the near future.

Dispositions of Properties and Mortgage Notes

As of January 1, 1997, the Trust's investment  portfolio included two commercial
properties,  as well as three mortgage notes secured by real property, all "held
for  sale."  The  Trust's  real  estate  portfolio,  carried  at a book value of
$8,585,000  as of January 1, 1997,  included  Fulton Square  Shopping  Center in
Sacramento,  California and a 60% interest in Totem Square,  a mixed-use  retail
property in Kirkland, Washington. During the first quarter, these two commercial
properties  were sold. The sale of Fulton Square closed on February 14, 1997 and
the sale of Totem Square closed on March 3, 1997.  The proceeds from these sales
were invested in liquid  mortgage-backed  securities  which  satisfy  REIT-asset
qualification  requirements  and  mortgage  loans.  As of the  end of the  first
quarter, the Trust had $13,141,000 invested in such securities.

The Trust's  mortgage  note  portfolio,  carried at an  aggregate  book value of
$2,658,000  as of March 31, 1997,  consists of four loans which bear interest at
an  overall  effective  rate  of  approximately  8% and  are  collateralized  by
mortgages on real property.

Management of the Trust's Investments

All strategic and  investment  decisions are made by the Board of Trustees.  The
Trust  is  self-administered  and  has  no  employees;  in  1996  operating  and
administration  services were provided by the employees of Peregrine  (for which
Peregrine received a reimbursement of costs) and by independent contractors.  As
of January 7, 1997,  the  arrangement  with  Peregrine was mutually  terminated.
Day-to-day operations and administration of CalREIT are currently being provided
by independent contractors.

United Property Services, Inc. ("UPSI") was the property manager for the Trust's
commercial  properties.  The Trust's  agreement  with UPSI  terminated  upon the
disposition of Totem Square.

The Trust's financial and operating performance information is further set forth
in the accompanying financial statements.

Comparison  of the Three  Months  Ended March 31, 1997 to the Three Months Ended
March 31, 1996

Net Loss of $508,000  was reported by the Trust for the three months ended March
31, 1997,  a decrease of $948,000  from the net income of $440,000 for the three
months ended March 31, 1996. The net loss was primarily the result of a decrease
in rental  revenues  from  properties  sold  during  the  period  and the losses
resulting from the sales of investments.



605218.1
                                       11

<PAGE>



Total  Revenues  decreased  $258,000,  or 30%, to $613,000  for the three months
ended March 31,  1997,  down from  $871,000 for the three months ended March 31,
1996 The  decrease for the three  months  ended March 31,  1997,  was  primarily
attributable  to a  decrease  in rental  revenue  as a result of the sale of the
Trust's remaining rental properties.

Rental revenues,  decreased  $333,000,  or 38%, to $236,000 for the three months
ended March 31,  1997,  down from  $569,000 for the three months ended March 31,
1996.  These  decreases were primarily the result of decreases in rental revenue
due to the sale of the Redfield  Commerce  Center in March 1996, the sale of the
Bekins  Storage  Facility in May 1996, the  foreclosure  sale of the Casa Grande
Motor  Inn in  February  1996,  the sale of  Fulton  Square  Shopping  Center in
February 1997 and the sale of Totem Square in March 1997.

Interest  revenues  increased  $21,000,  or 7%, to $323,000 for the three months
ended March 31,  1997,  up from  $302,000  for the three  months ended March 31,
1996. This increase was primarily due to the increase in interest earned on cash
accounts and marketable securities.

Total Expenses decreased $41,000, or 60%, to $689,000 for the three months ended
March 31,  1997,  down from  $730,000 for the three months ended March 31, 1996.
These  decreases  were  primarily  attributable  to decreases  in operating  and
interest  expenses  resulting  from the  disposition  of properties and mortgage
notes within the Trust's portfolio during the prior twelve-month period.

Interest  expense  decreased  $38,000,  or 28%, to $99,000 for the three  months
ended March 31,  1997,  down from  $137,000 for the three months ended March 31,
1996. This decrease primarily resulted from the cessation of interest expense on
notes secured by properties which have been sold.

Dispositions.  During the first  quarter of 1997,  the Trust sold Fulton  Square
Shopping Center, a retail property  located in Sacramento,  California.  The net
loss recognized from the sale of Fulton Square was  approximately  $34,000.  The
Trust also sold Totem Square, a retail property located in Kirkland, Washington.
The net loss recognized from the sale of Totem Square was approximately $398,000
of which the majority  was transfer  taxes and the  elimination  of  unamortized
tenant improvements and leasing commissions.


605218.1
                                       12

<PAGE>




Liquidity and Capital Resources

The Trust  considers its liquidity and ability to generate cash from  operations
and  financings  to be  sufficient  to  sustain  day-to-day  operations  and  to
implement the New Business Plan.

At March 31, 1997, the Trust had $8,330,000 in cash; and an investment portfolio
of liquid mortgage-backed  securities with a net book value of $13,141,000.  The
Trust  experienced  a net  increase in cash of  $3,632,000  for the three months
ended March 31,  1997,  compared to a net  increase in cash of $282,000  for the
three  months ended March 31, 1996,  a  difference  of  $3,350,000.  The Trust's
improved cash position  during the above  twelve-month  period resulted from the
redeployment  of the real estate  portfolio  into better  performing  assets,  a
reduction in overall expenses and from investing activities.

As of March 31, 1997 the Trust  owned a mortgage  note  portfolio  of four notes
totaling  approximately  $8,785,000  in loans  with an  aggregate  book value of
$2,658,000. These loans bear interest at an overall effective rate of 8% and are
collateralized by mortgages on real property.

The Trust has one long-term outstanding debt obligation of $880,000.

Funds From  Operations  and Funds  Available  for  Distribution.  REIT  analysts
generally  consider  Funds  From  Operations  (FFO) an  appropriate  measure  of
performance  in comparing the results of operations of REITs.  FFO is defined by
the National Association of Real Estate Investment Trusts as net income computed
in accordance with generally  accepted  accounting  principles  before gains and
losses on sales of property and from debt  restructuring  plus  depreciation and
amortization.  Funds  Available  for  Distribution  (FAD) is defined as FFO less
capital  expenditures  funded by  operations  and loan  amortization.  The Trust
believes that in order to  facilitate a clear  understanding  of the  historical
operating  results of the Trust,  FFO and FAD should be examined in  conjunction
with  net  income  as  presented  in this  report.  FFO and  FAD  should  not be
considered  as an  alternative  to net income as an  indication  of the  Trust's
performance or to cash flow as a measure of liquidity.


605218.1
                                       13

<PAGE>



FFO (which was computed without adding back  amortization of deferred  financing
costs and  depreciation  of non-rental real estate assets) and FAD for the three
months ended March 31, 1997 and 1996 are summarized as follows:

    Calculation of Funds From Operations and Funds Available for Distribution

                                                       (In thousands)
                                                For the Three Months Ended
                                                          March 31,
                                                1997                  1996
                                                ----                  ----


     Net income before
       gain (loss) on sale of investments       ($76)               $  141

     Depreciation and
       amortization                               21                     5
                                            --------              --------

       Funds From Operations                     (55)                  146

     Capital Improvements                        (64)                  (45)

     Loan principal
       payments                                   --                   (23)
                                            --------              ---------

       Funds Available For
         Distribution                       $     --              $     78
                                            ========              ========




605218.1
                                       14

<PAGE>


                           PART II. OTHER INFORMATION


          Item 1: Legal Proceedings

          The  Trust  filed a  complaint  in San  Francisco  Superior  Court  on
          September 27, 1996, seeking a declaratory  judgment against Carrillion
          V, a California  limited  partnership,  and its general partner,  with
          respect to an earnest money deposit given by the Defendant under a May
          1996  mortgage  loan  purchase  agreement.  The  dispute  was  settled
          out-of-court  in the  Trust's  favor for  $54,000  (included  in other
          revenues) in the first quarter of 1997.

          Item 2: Changes in Securities
                  None

          Item 3: Defaults Upon Senior Securities
                  None

          Item 4: Submission of Matters to a Vote of Security Holders
                  None

          Item 5: Other Information
                  None

          Item 6: Exhibits and Reports on Form 8-K

                  (b) During the quarter ended March 31, 1997, the Trust filed
                  one Report on Form 8-K dated  January 3, 1997,  reporting  a
                  change in control of the Registrant (Item 2 of Form 8-K).


                                   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.


                                   CALIFORNIA REAL ESTATE INVESTMENT TRUST



May 15, 1997                       /s/  Frank A. Morrow
- ----------------                   --------------------------
     Date                          Frank A. Morrow,
                                   Chairman of the Board

605218.1
                                       15

<PAGE>






                     CALIFORNIA REAL ESTATE INVESTMENT TRUST


   
   THIS PROXY IS SOLICITED BY THE BOARD OF TRUSTEES OF CALIFORNIA REAL ESTATE
  INVESTMENT TRUST FOR THE ANNUAL MEETING OF SHAREHOLDERS TO BE HELD ON [DAY],
                                 JULY __, 1997.


         The undersigned, as a holder of common shares of beneficial interest,
$1.00 par value per share (the "Common Shares"), of California Real Estate
Investment Trust ("the "Company") hereby appoints John R. Klopp and Gary R.
Garrabrant, and each of them, with full power of substitution, proxies to vote
all Common Shares for which the undersigned is entitled to vote through the
execution of a proxy with respect to the Annual Meeting of Shareholders of the
Company to be held at the Pacific Stock Exchange, 301 Pine Street, San
Francisco, California 94104, on Thursday, July __, 1997 at 10:00 a.m., local
time, or any adjournment or adjournments thereof, and authorizes and instructs
said proxies to vote in the manner directed below.
    

         THE BOARD OF TRUSTEES OF THE COMPANY RECOMMENDS VOTES "FOR" EACH OF THE
FOLLOWING

   
  1.  On the proposal to approve the issuance and sale, at a price of $2.69 per
      share, of a maximum of 12,639,405 shares and a minimum of 11,895,911
      shares of the Company's class A 9.5% cumulative convertible preferred
      shares, $1.00 par value, of beneficial interests in the Company (the
      "Class A Preferred Shares") upon the terms and conditions set forth in the
      preferred share purchase agreement, dated as of June __1997, by and
      between the Company and Veqtor Finance Company, LLC, a Delaware limited
      liability company ("Veqtor"), attached to the accompanying Proxy Statement
      as annex A, and in the 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 the Company,
      in the form attached to the accompanying Proxy Statement as annex B.
    

         (check one box)         / / For          / / Against      / / Abstain

  2.     On the proposal to approve

                           (a)  an amendment to the existing declaration of
                                trust of the Company (the "Existing
                                Declaration") which reclassifies the Common
                                Shares as "Class A Common Shares" and creates
                                another class of common shares, "Class B
                                Non-Voting Common Shares";

         (check one box)         / / For          / / Against      / / Abstain


                           (b)  an amendment to the Existing Declaration which
                                revises certain restrictions upon transactions
                                between the Company and certain large
                                shareholders and other affiliates;

         (check one box)         / / For          / / Against      / / Abstain

                           (c)  an amendment to the Existing Declaration which
                                eliminates certain provisions intended to assure
                                the Company's continued treatment as a "real
                                estate investment trust" for federal tax
                                purposes; and

         (check one box)         / / For          / / Against      / / Abstain


604509.3

<PAGE>



                           (d)  other amendments to the Existing Declaration,
                                each of the foregoing amendments to be contained
                                in an amended and restated declaration of trust
                                of the Company, in the form attached to the
                                accompanying Proxy Statement as annex C.

         (check one box)         / / For          / / Against      / / Abstain

  3.       Election of Trustees.
                        FOR        WITHHELD        Nominees: Martin L. Edelman
                        / /           / /                    Gary R. Garrabrant
                                                             Craig M. Hatkoff
                                                             John R. Klopp
                                                             Sheli Z. Rosenberg
                                                             Lynne B. Sagalyn
                                                             Samuel Zell

         For, except vote withheld for the following nominee(s):
         -------------------------------------------------------


  4.     On the proposal to ratify the appointment of Ernst & Young LLP as the
         independent auditors of the Company for fiscal year 1997.

         (check one box)         / / For          / / Against      / / Abstain

  5.     On the proposal to approve a long-term incentive share plan, in the
         form attached to the accompanying Proxy Statement as annex D.

         (check one box)         / / For          / / Against      / / Abstain

  6.     On the proposal to approve a trustee share plan, in the form attached
         to the accompanying Proxy Statement as annex E.

         (check one box)         / / For          / / Against      / / Abstain

  7.     In their discretion, the proxies are authorized to vote upon such other
         matters as may properly come before the meeting, or any adjournment
         thereof, or upon matters incident to the conduct of the meeting.

You may revoke this proxy at any time by forwarding to the Company a
subsequently dated proxy received by the Company prior to the Annual Meeting.

                (Continued and to be signed on the reverse side)

Returned proxy cards will be voted (1) as specified on the matters listed above;
(2) in accordance with the Board of Trustees' recommendations where no
specification is made; and (3) in accordance with the judgment of the proxies on
any other matters that may properly come before the meeting. Please mark your
choice like this: x


604509.3

<PAGE>


The shares represented by this Proxy will be voted in the manner directed and,
if no instructions to the contrary are indicated, will be voted FOR the election
of the named nominees and approval of the proposals set forth above.

The undersigned hereby acknowledges receipt of the Notice of Annual Meeting of
Shareholders and the proxy statement furnished therewith.

Print and sign your name below exactly as it appears hereon and date this card.
When signing as attorney, executor, administrator, trustee or guardian, please
give full title, as such. Joint owners should each sign. If a corporation,
please sign as full corporate name by president or authorized officer. If a
partnership, please sign in partnership name by authorized person.

                                            Date:  ______________________, 1997



                                            Signature (title, if any)



                                            Signature, if held jointly




PLEASE MARK, SIGN, DATE AND RETURN THIS PROXY IN THE ENCLOSED POSTAGE-PAID
ENVELOPE TODAY. YOU MAY REVOKE THIS PROXY AT ANY TIME PRIOR TO THE TAKING OF A
VOTE ON THE MATTERS HEREIN.

604509.3



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission