STARWOOD FINANCIAL TRUST
10-K/A, 1999-02-23
REAL ESTATE INVESTMENT TRUSTS
Previous: STARWOOD FINANCIAL TRUST, 8-K/A, 1999-02-23
Next: STARWOOD FINANCIAL TRUST, 10-Q/A, 1999-02-23





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




                                   FORM 10-K/A

      [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 1997

                                       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 No. 1-10150


                            STARWOOD FINANCIAL TRUST
             (Exact name of registrant as specified in its charter)


                Maryland                               95-6881527
     (State or other jurisdiction of                (I.R.S. Employer
     incorporation or organization)              Identification Number)

 1114 Avenue of the Americas, 27th floor                 10036
           New York, New York                          (Zip Code)
(Address of principal executive offices)



Registrant's telephone number, including area code:           (212) 930-9400
Securities registered pursuant to Section 12(b) of the Act:

      Title of each class:                     Name of Exchange on which
    Class A Shares, $1.00 par                         registered:
value, of Starwood Financial Trust              American Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:        None

<PAGE>

     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   [  ]


     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 [X].


     The aggregate market value of the Class A Shares held by  non-affiliates on
March 23, 1998 was approximately $10,492,000.


     As of March 23, 1998, there were 314,341,744  shares of Starwood  Financial
Trust, Class A, $1.00 par value, outstanding.

                                                  Total Pages:  54





<PAGE>



                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----


PART I......................................................................4

ITEM 1.  BUSINESS...........................................................4
     General................................................................4
     Recapitalization Transactions..........................................5
     History................................................................6
     Investment Policy......................................................6
     Advisory Agreement....................................................10
     License Agreement.....................................................12
     Underwriting Policy and Procedures....................................12
     Investment Portfolio..................................................12
     Summary of subordination and default characteristics..................17
     Summary of delinquencies and possible losses..........................17
     Senior Mortgage Loans.................................................17
     Subordinate Mortgage Loans............................................19
     Opportunistic Mortgage Loans..........................................20
     Unsecured Loans.......................................................22
     Construction Loans....................................................22
     Real Estate under Long-term Operating Lease...........................24
     Loan Participations...................................................25
     Other.................................................................26
     Letters of Intent.....................................................26
     The Partnership.......................................................26
     Competition...........................................................27
     Qualification as a REIT...............................................27
     Unfunded Commitments..................................................27
     Employees.............................................................27

PART II....................................................................27

ITEM 6.   SELECTED FINANCIAL DATA..........................................27

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS..............................31
     General...............................................................31
     Liquidity and Capital Resources.......................................32
     Fiscal Year 1997 Compared to 1996.....................................33
     Fiscal Year 1996 Compared to 1995.....................................34
     New Accounting Pronouncements.........................................34
     Interest Rate Risks...................................................35
ITEM 8.  FINANCIAL STATEMENTS..............................................36


                                        2



<PAGE>



                                     PART I

     This   amendment   contains   certain   statements   that  may  be   deemed
"forward-looking statements" within the meaning of Section 27A of the Securities
Act  of  1933  and  Section  21E  of  the  Securities   Exchange  Act  of  1934.
Forward-looking  statements  contained  herein include,  but are not limited to,
statements  relating  to  the  objectives,  strategies  and  plans  of  Starwood
Financial  Trust (the  "Trust"),  and all statements  (other than  statements of
historical fact) that address actions, events or circumstances that the Trust or
its  management  expects,   believes  or  intends  will  occur  in  the  future.
Forward-looking  statements are not guarantees of future performance and involve
risks and  uncertainties  that could cause actual  results to differ  materially
from  historical  results or those  anticipated at the time the  forward-looking
statements are made,  including,  without  limitation,  risks and  uncertainties
associated  with the  following:  the Trust's  continued  ability to qualify for
taxation as a REIT;  completion of future  acquisitions  and  dispositions;  the
availability of capital for acquisitions and  originations;  competition  within
the specialty  finance  industry and lending  industry;  general real estate and
national economic conditions;  the ability of the Trust and others with which it
does  business  to  address  the  Year  2000  issue,  and the  costs  associated
therewith;  and the other  risks  and  uncertainties  set  forth in the  annual,
quarterly  and current  reports  and proxy  statements  of the Trust.  The Trust
undertakes  no  obligation  to  publicly  update or revise  any  forward-looking
statement,  whether as a result of new  information,  future events or otherwise
unless so required by law.

ITEM 1.  BUSINESS

     In  response  to  comments   received  from  the  Securities  and  Exchange
Commission,  the Trust hereby  amends Item 1.  Business of Part I of the Trust's
Annual  Report on Form 10-K for the year ended  December  31, 1997 (the  "Annual
Report") by deleting  the text  thereunder  and  inserting  in lieu  thereof the
following:

     The  statements  contained  in this report that are not  historical  facts,
including statements containing the words "believes,"  "anticipates,"  "expects"
and words of similar import, are forward-looking  statements subject to the safe
harbor created by the Private Securities Litigation Reform Act of 1995. A number
of important  factors could cause the Trust's actual results for 1998 and beyond
to differ materially from those expressed in any forward-looking statements made
by, or on behalf of, the Trust. These factors include,  without limitation,  the
factors listed below.

     General

     Starwood Financial Trust (the "Trust") is a California  business trust that
was  formed  in April  1988.  Prior to March  13,  1998,  the Trust was known as
Angeles Participating  Mortgage Trust. The Trust's capital structure consists of
Class A Shares, par value $1.00 per share ("Class A Shares") and Class B Shares,
par value $.01 per share ("Class B Shares" and together with the Class A Shares,
the  "Shares").  The Class A Shares are publicly  traded on the  American  Stock
Exchange  under  the  symbol  "APT."  As of  December  31,  1997,  the Trust had
7,550,000 Class A

                                        3



<PAGE>



shares  outstanding  and  3,775,000  Class  B  Shares  outstanding,  along  with
4,568,944 Units  convertible into Class A Shares.  On March 18, 1998,  following
the consummation of the Recapitalization Transaction (defined below), there were
314,341,744   Class  A  Shares   outstanding  and  157,170,872  Class  B  Shares
outstanding  that can be converted  into 3,207,568  Class A Shares.  The Class B
Shares are entitled to a 1% economic  interest and a 33% voting  interest in the
Trust. Each of the Shares is entitled to one vote per share.

     The Trust is an  organization  of the type  commonly  known as a  "business
trust." The  Declaration  of Trust  provides that no shareholder of the Trust (a
"Shareholder")  will be personally liable for any obligation of the Trust solely
as a result of his status as a  Shareholder.  The  Declaration  of Trust further
provides that the Trust shall  indemnify each  Shareholder  against any claim or
liability to which the  Shareholder may become subject by reason of his being or
having been a  Shareholder.  In addition,  it is the Trust's policy to include a
clause in its  contracts  which  provides that  Shareholders  assume no personal
liability for  obligations  entered into on behalf of the Trust.  However,  with
respect  to  certain  claims  such  as tort  claims,  contractual  claims  where
shareholder liability is not so negated, claims for taxes, certain environmental
claims and certain  statutory  liability,  the Shareholders may under applicable
law be personally liable to the extent that such claims are not satisfied by the
Trust.  The common law in California  with respect to business trusts is limited
and does not provide clear guidance with respect to the limited liability of the
Shareholders.  The Trust  has  public  liability  insurance  which it  considers
adequate.  Any risk of personal  liability  to  Shareholders  will be limited to
situations  in which the Trust's  assets plus its  insurance  coverage  would be
insufficient  to satisfy the claims against the Trust and its  Shareholders.  In
addition,  the Trust currently  intends to change the domicile of the Trust to a
state with clear guidance with respect to Shareholder liability.

     Recapitalization Transactions

     On March 18, 1998,  the Trust (i) paid $25.5  million of cash, as adjusted,
and issued  55,148,000  Class A Shares at a price of $2.50 per share to Starwood
Mezzanine  Investors,  L.P.  ("Mezzanine")  in exchange for the  contribution by
Mezzanine  to the Trust of its entire  interest in a portfolio  of mortgage  and
partnership  loans  secured  by  residential,  hotel,  office and mixed use real
estate and other  assets,  (ii) paid $324.3  million in cash,  as adjusted,  and
issued  247,074,800  Class A Shares at a price of $2.50  per  share to  Starwood
Opportunity  Fund IV, L.P. ("SOF IV") in exchange for the contribution by SOF IV
to the Trust of a portfolio of mortgage loans and leases secured by residential,
hotel,  office and mixed use real estate and other assets,  a portfolio of first
mortgage loans, cash of $17.9 million and rights under certain letters of intent
(collectively,  the  "Recapitalization  Transactions")  and (iii)  borrowed $350
million under a $625.0 million credit facility currently available to the Trust.
Upon  consummation of the  Recapitalization  Transaction,  Mezzanine had a 13.1%
voting  interest  and a 20.6%  economic  interest  and SOF IV had a 52.4% voting
interest and a 78.6% economic interest in the Trust.

     In connection with the Recapitalization Transactions: (i) the Trust changed
its name from Angeles Participating  Mortgage Trust to Starwood Financial Trust;
(ii) the Trust entered into an advisory  agreement  (the  "Advisory  Agreement")
with Starwood Financial Advisors, L.L.C. (the

                                        4



<PAGE>



"Advisor")  pursuant to which the Advisor manages the investment  affairs of the
Trust;  (iii) the Declaration of Trust of the Trust was amended and restated (as
amended  and  restated  the  "Declaration  of  Trust");  (iv) all of the limited
partnership  interests  in APMT Limited  Partnership  (the  "Partnership")  were
exchanged  for  Class A Shares  which  left the  Trust  as the sole  partner  of
Partnership;  (v) the  Partnership  was  dissolved  and all of its  assets  were
distributed to the Trust;  (vi) the Trust's 1996 Trustees'  Share Incentive Plan
and 1996 Share  Incentive  Plan were  combined,  amended and  restated  into the
Starwood Financial Trust 1996 Share Incentive Plan; (vii) the Trust entered into
several  credit  facilities  which  in the  aggregate  provide  the  Trust up to
approximately  $625.0 million in new financing,  with up to an additional $175.0
million   available,   subject  to  certain   conditions,   to  consummate   the
Recapitalization  Transactions and provide funds for working  capital,  new loan
origination and acquisition and general corporate  purposes;  and (viii) certain
existing   agreements   were  amended  and   restated.   See   "Recapitalization
Transactions,"   "Investment   Policy"  and  "Advisory   Agreement"  below.  See
"Investment  Portfolio" below for a description of the assets contributed to the
Trust by Mezzanine and SOF IV in the Recapitalization Transactions.

     As a result of the consummation of the Recapitalization Transactions, there
is an  increase  in the  Trust's  exposure  to  real  estate  investment  risks,
including the effect of economic and other  conditions on property  values,  the
general illiquidity of real estate investments,  the risks of default in respect
of mortgage or other debt covenants (and risks attendant thereto, such as delays
frequently  encountered by lenders in enforcing  remedies or in gaining  control
over  the  real   estate   collateral),   the   abilities   of  the   properties
collateralizing debt instruments held by the Trust or properties which are owned
by the Trust to generate revenues  sufficient to meet operating  expenses and to
pay  scheduled  debt  service,  the risk  that  prepayment  restrictions  may be
insufficient to deter  prepayments,  the existence of junior  mortgages that may
affect the Trust's rights,  the effect of competition  from properties  owned by
others,  liability associated with uninsurable losses and unknown  environmental
liabilities.

     History

     The Trust was originally formed by Angeles Corporation  ("Angeles") for the
purpose  of  making  various  types of  mortgage  and  other  loans to  entities
affiliated  with  Angeles.  In early  1993,  Angeles  and its  affiliates  began
experiencing  financial  difficulties which resulted in a default on their loans
held by the  Trust.  In  November  1993,  the Trust  sold all of its loans to an
unaffiliated  third  party and with the  proceeds  of such sale and cash on hand
distributed  $37.2  million  to the  Trust's  shareholders.  Through a series of
transactions  during  1994 and 1996,  Mezzanine  and certain  affiliates  of the
general partner of Mezzanine acquired control of the Trust.

     Investment Policy

     Prior to September 1996, the purpose and investment policy of the Trust was
primarily to make mortgage loans to entities  affiliated with Angeles.  However,
since the liquidation of the Trust's portfolio in 1993 until September 1996, the
Trust did not pursue its stated investment

                                        5



<PAGE>



policy.  Instead, during such period, the Trust's assets were held in a trust as
a reserve against contingent claims. This contingent claims trust was terminated
in August 1996. In September 1996, the shareholders of the Trust voted to change
the purpose and investment  policy of the Trust. In March 1998, the shareholders
of the Trust  again voted to change the  purpose  and  investment  policy of the
Trust.

     As approved by the shareholders of the Trust in March 1998, the purpose and
investment  policy of the Trust is to  acquire a diverse  portfolio  of debt and
debt-like  interests in real estate or real estate related assets,  including to
(i) originate mortgage loans and/or acquire mortgage loans or acquire securities
collateralized,  in whole or in part, by mortgage  loans, as well as make equity
investments in real estate and real  estate-related  assets, (ii) acquire direct
or indirect  interests in short term,  medium and long-term real  estate-related
debt  securities  and mortgage  interests,  which may include  warrants,  equity
participations  or similar rights  incidental to a debt investment by the Trust,
(iii) make, hold and dispose of purchase money loans with respect to assets sold
by the Trust, and (iv) acquire  positions in non-performing  and  sub-performing
debt for the purpose of either  restructuring  it as performing debt or, if such
efforts are unsuccessful,  of obtaining shortly  thereafter  primary  management
rights over or equity interests in the underlying assets securing such debt (the
"Diversified Portfolio").

     The Trust is  restricted  from making  certain  types of  investments  as a
result of the  restrictions  and  conflicts  described  below  (the  "Investment
Restrictions").  These  restrictions  may limit the  flexibility of the Trust in
implementing  its  investment  policy.  Specifically,   without  the  amendment,
termination  or waiver  of  provisions  of  certain  non-competition  agreements
between  Starwood  Capital Group,  L.P. and Starwood Hotels & Resorts Trust, the
Trust is prohibited  from:  (i) making  investments in loans  collateralized  by
hotel assets where it is anticipated that the underlying equity will be acquired
by the debt holder within one (1) year from the  acquisition of such debt,  (ii)
acquiring  equity  interests  in hotels  (other than  acquisitions  of warrants,
equity  participations  or similar rights incidental to a debt investment by the
Trust or that are acquired as a result of the exercise of remedies in respect of
a loan in which the Trust has an interest) or (iii) selling or  contributing  to
or acquiring any interests in Starwood  Hotels & Resorts  Trust,  including debt
positions or equity  interests  obtained by the Trust  under,  pursuant to or by
reason of the holding of debt positions.  None of the Trust's assets  constitute
loans to Starwood  Hotels & Resorts and its affiliates  and the Trust  currently
expects  that none of its business  will be  attributable  to Starwood  Hotels &
Resorts and its affiliates in the future.

     The Trust's  authority with respect to the Diversified  Portfolio  includes
the  power to  acquire,  hold,  own,  develop,  redevelop,  construct,  improve,
maintain,  operate,  manage,  sell, lease, rent, transfer,  encumber,  mortgage,
convey, exchange and otherwise dispose of or deal with the Diversified Portfolio
and the  Diversified  Portfolio may be held by the Trust directly or indirectly.
The Board of Trustees  has the ultimate  authority  over the  management  of the
Trust,  the conduct of its affairs and the  management  and  disposition  of its
property.  The Diversified  Portfolio may include controlling or non-controlling
investments  in or  relating to any  general  category  of real  estate  assets,
including without limitation, hotel, office, mixed-use, retail,

                                        6



<PAGE>



industrial,  mini-storage  and residential  improvements to land,  excluding any
investments prohibited by the Investment Restrictions.

     The Trust  currently  plans to originate  and make  investments  in various
types of income producing commercial real estate and its investment program will
emphasize  senior and junior  commercial  mortgage  loans,  including  mezzanine
financing (i.e.,  capital representing the level between 65% and 90% of property
values), higher yielding senior mortgage loans, non-performing or sub-performing
loans and performing and non-performing  subordinated  interests  ("Subordinated
Interests")  in  commercial   mortgage-backed  securities  ("CMBS").  The  Trust
anticipates  that a majority of the  investments to be held in its portfolio for
the long-term  will be structured so that the Trust's  investment is subordinate
to  third   party   first   mortgage   debt  but  senior  to  the  real   estate
owner/operator's  equity  position.   However,  the  Trust  does  not  have  any
prescribed  allocation  among  investments and the Trust could invest all or any
portion  of  its  assets  in any  investment  that  would  be  permitted  in the
Diversified  Portfolio.  The Trust  anticipates that it will invest in a diverse
array of real estate-related  assets and enterprises that satisfy its investment
criteria including but not limited to the following:

     o Mortgage Loans. The Trust will provide high-yielding first mortgage loans
to borrowers in need of flexible, custom-tailored financings. These loans may be
short,  medium  or  long-term  in  duration.  They may  include  projects  under
construction,  redevelopment  or expansion,  which may  ultimately be refinanced
through more traditional sources once capital improvements are completed.

     o Mezzanine  Loans.  The Trust intends to take  advantage of current market
opportunities to provide high-yielding loans that are subordinated to first lien
mortgage  loans and secured lien mortgage or a pledge of the ownership  interest
in the borrowing  property owner ("Mezzanine  Loans").  Mezzanine Loans may also
take  the  form  of  a  preferred   equity   investment  in  the  borrower  with
substantially similar terms.

     o  Opportunistic  Loans and Minority  Participations.  The Trust intends to
acquire  non-performing  and sub-performing  debt or minority  participations in
such  loans  at a  discount  for the  purpose  of  restructuring  the  debt to a
performing  obligation.  These  assets may be priced  below book value or have a
deemed book value which is less than reproduction cost.

     o Triple Net Leases.  The Trust may acquire  properties that are subject to
long- term triple net lease arrangements with tenants that the Trust believes to
be creditworthy.  In many cases, the fixed stream of payment from such positions
may  have  similar  risk/reward  characteristics  as the  mortgage  loans  to be
originated by the Trust.

     o Subordinated  Interests.  The Trust may acquire rated and unrated,  short
term,  medium and  long-term  real estate  related  debt  securities,  including
performing and non-performing Subordinated Interests in CMBS issued in public or
private  transactions.  CMBS  typically  are divided  into two or more  classes,
sometimes  called  "tranches."  The senior classes are higher rated  securities,
which are rated from low investment grade (BBB) to higher investment grade

                                        7



<PAGE>



(AA or AAA). The junior,  subordinated  classes  typically  include lower rated,
non-investment grade BB and B classes, and an unrated,  higher-yielding,  credit
support  class  (which  generally  is required to absorb the first losses on the
underlying  mortgage loans). The Trust currently  anticipates that it may invest
in the  non-investment  grade  tranches  of  CMBS.  However,  the  Trust  had no
investments  in  Subordinated  Interests  as of March  13,  1998  and  currently
anticipates that investments in CMBS will not comprise a significant part of the
Trust's assets.

     See  "Investment  Portfolio"  for a  description  of the assets held by the
Trust as of March 18, 1998. The  investment and financing  policies of the Trust
and its policies  with respect to all other  activities,  including  its growth,
debt,  capitalization,  dividends and operating policies,  will be determined by
the Board of Trustees.  Although the Board of Trustees has no present  intention
to do so, these  policies may be amended or revised at any time and from time to
time  at  the  discretion  of the  Board  of  Trustees,  without  a vote  of the
Shareholders.  A change in these  policies  could  adversely  affect the Trust's
financial  condition or results of operations or the market price of the Class A
Shares.

     The results of the Trust's  future  operations  will be dependent  upon the
availability of, as well as the Advisor's and management's  ability to identify,
complete  and  realize,  real  estate  investment  opportunities.  It  may  take
considerable  time  for  the  Advisor  and the  Trust  to  find  and  consummate
appropriate  investments.  In general,  the availability of desirable investment
opportunities and the results of the Trust's  operations will be affected by the
level and volatility of interest rates, by conditions in the financial  markets,
and general economic conditions.  No assurances can be given that the Trust will
be successful in finding and then  acquiring  economically  desirable  assets or
that the assets, once acquired, will maintain their economic desirability.

     Messrs.   Sternlicht,   Sugarman,   Dishner,  Eilian,  Kleeman  and  Silvey
(collectively  the  "Starwood  Trustees and  Officers"),  each a Trustee  and/or
executive  officer of the Trust,  directly or indirectly,  each have substantial
indirect  economic  interests in and are officers of certain  entities that have
substantial  investments in real  estate-related  assets. In the event the Trust
were to invest in debt or equity interests in properties  similar to or in close
proximity  to  properties  owned  by these  entities,  it is  possible  that the
properties  owned by such entities may compete with the  properties in which the
Trust has such  interests  in the  future.  In this  regard,  affiliates  of the
Advisor  have  agreed that during the  Exclusivity  Period,  they will not form,
manage,  or advise a blind pool investment fund, the primary purpose of which is
to invest in debt (a) that is secured by real estate in the United  States,  (b)
that has current coupon rates in excess of comparable  maturity Treasury spreads
plus 400 basis  coupon  points,  and (c) that has  maturities  longer  than four
years,   and  which   debt   otherwise   has   predominantly   debt   investment
characteristics.  The  Exclusivity  Period is defined  as the period  commencing
March 18,  1998 and ending at the earlier of (i)  February  27, 2000 or (ii) the
date which is six months after the date on which aggregate  proceeds of not less
than  $400,000,000  have been raised  through one or more  public  offerings  of
stock. In addition, the Trust, on the one hand, and these entities, on the other
hand,  may  possibly  compete  with each other in the future with respect to the
acquisition of debt and/or equity interests.

                                        8



<PAGE>



     Although  the Trust did not  qualify as a real estate  investment  trust (a
"REIT") for Federal  income tax purposes for its fiscal years 1993 through 1997,
it did not incur any material tax liabilities as a result of its operations. The
Trust is  eligible  to and intends to make an election to be taxed as a REIT for
its taxable year beginning January 1, 1998.

     Advisory Agreement

     In connection  with the  Recapitalization  Transactions,  the Trust and the
Advisor entered into an Advisory Agreement pursuant to which the Advisor manages
the  investment  affairs  of the  Trust,  subject  to the  Trust's  purpose  and
investment policy,  the Investment  Restrictions and the directives of the Board
of  Trustees.  The  services  provided  by the Advisor  include  the  following:
identifying  investment  opportunities  for the Trust;  advising  the Trust with
respect  to  and  effecting   acquisitions   and  dispositions  of  the  Trust's
investments;  monitoring, managing and servicing the Trust's loan portfolio; and
arranging  debt  financing  for the Trust.  The Advisor will not act in a manner
that is  inconsistent  with the express  direction  of the Board of Trustees and
reports to the Board of Trustees  and/or the  officers of the Trust with respect
to its activities.  The Advisor is not responsible for the administration of the
Trust.

     Commencing on the 90th day after the  consummation of the  Recapitalization
Transactions,  the Trust will pay the Advisor a quarterly base management fee of
0.3125% (1.25% per annum) of the "Book Equity Value" of the Trust  determined as
of the last day of each  quarter but  estimated  and paid in advance  subject to
recomputation.  "Book Equity  Value" is  generally  defined as the excess of the
book value of the assets of the Company over all liabilities of the Company.

     In  addition,  commencing  on the 90th day  after the  consummation  of the
Recapitalization  Transactions,  the  Trust  will pay the  Advisor  a  quarterly
incentive fee  ("Incentive  Fee") of five percent (5%) of the Trust's  "Adjusted
Net Income"  during each  quarter  that the Adjusted Net Income for such quarter
restated  and  annualized  as an  annualized  rate of return on the Trust's Book
Equity  Value  for such  quarter  equals or  exceeds  the  "Benchmark  BB Rate."
"Adjusted Net Income" is generally  defined as the  Company's  gross income less
the Company's  expenses for the applicable  quarter  (including the Base Fee for
such quarter but not the Incentive Fee for such quarter).  In  calculating  both
Book Equity Value and Adjusted Net Income, real estate-related  depreciation and
amortization  (other than  amortization  of  financing  costs and other  prepaid
expenses to the extent  such costs and prepaid  expenses  have  previously  been
booked as an asset of the Company) shall not be deducted. In addition, debt that
is exchangeable or convertible into equity  securities shall not be treated as a
liability of the Company if the value of the equity  securities  into which such
debt obligation is convertible equals or exceeds the outstanding balance of such
debt  obligation  and the  interest  expense of such debt is not  included as an
expense  and,  thus,  does operate to reduce the  Company's  gross  income.  The
Advisor will also be reimbursed for certain  expenses it incurs on behalf of the
Trust.


                                        9



<PAGE>



     As a result of the delayed  commencement  of the advisory  fee,  fees to be
incurred in 1998 will be recognized  ratably over the period from March 18, 1998
through December 1998. As a result of this fee deferral,  the operating  results
of the Trust's  calendar  1998 will be greater  than they would have been if the
advisory fee had not been deferred and therefore may not be reflective of future
operating results of the Trust.

     The Trust may be subject to conflicts of interest with the Advisor  because
the Incentive Fee, which is based on the Trust's income, may create an incentive
for the Advisor to recommend  investments with greater income  potential,  which
generally  are riskier and more  speculative,  than would be the case if the fee
did not include a "performance component."

     The  Advisory  Agreement  has an  initial  term of three  years  subject to
automatic renewal for one year periods unless the Trust has been liquidated or a
Termination  Event (as defined in the  Advisory  Agreement  and which  generally
includes violations of the Advisory Agreement by the Advisor, a bankruptcy event
of the  Advisor  or the  imposition  of a material  liability  on the Trust as a
result of the  Advisor's  bad faith,  willful  misconduct,  gross  negligence or
reckless disregard of duties) has occurred and is continuing.  In addition,  the
Advisor may terminate the Advisory Agreement on 60 days' notice to the Trust and
the Trust may terminate the Advisory Agreement upon 60 days' written notice if a
Termination  Event has  occurred  or if the  decision to  terminate  is based on
affirmative  vote of the holders of  two-thirds  or more of the voting shares of
the Trust at the time outstanding.

     The Trust's investment  affairs are managed by the Advisor,  subject to the
supervision  of the  Board of  Trustees.  Thus,  the Trust is  dependent  on the
services of the Advisor and its  officers and  employees  for the success of the
Trust.  The Trust's  success  depends in part on the  continuing  ability of the
Advisor  to hire and  retain  knowledgeable  personnel.  Finally,  the  Trust is
subject to the risk that the Advisor will  terminate the Advisory  Agreement and
that no suitable  replacement  can be found to manage the investment  affairs of
the Trust.  The  Starwood  Trustees and Officers  directly or  indirectly  own a
substantial  economic  and voting  interest  in the  Advisor.  The  Advisor is a
recently  formed  entity  with no  significant  assets  and no prior  history of
operations or experience  managing the investment  affairs of any other company.
Mr. Sternlicht, Chairman of the Board of Trustees of the Trust, is also Chairman
of the Advisor and Mr. Sugarman, Chief Executive Officer,  President and Trustee
of the Trust is also Chief Executive  Officer and President of the Advisor.  All
investments larger than $10.0 million must be approved by the Board of Trustees,
however,  daily operations  relating to the investment affairs between the Trust
and the  Advisor  and its  affiliates  are not be  required  to be approved by a
majority of the independent  Trustees.  Instead, the majority of the independent
Trustees will  establish  general  guidelines  for the Trust's  investments  and
borrowings.  The independent Trustees will review transactions engaged in by the
Trust to monitor the activities of the Advisor on a regular basis. Moreover, the
independent  Trustees will review the Trust's investment  policies annually.  In
conducting  this  review,  the  independent  Trustees  will  rely  primarily  on
information provided to them by the Advisor.


                                       10



<PAGE>



     License Agreement

     The Trust  licenses the Starwood  trademark  from Starwood  Capital  Group,
L.L.C.  pursuant  to a  Trademark  License  Agreement.  The Trust pays  Starwood
Capital  Group,  L.L.C.  a  royalty  of $1.00  per year for use of the  Starwood
trademark.  Starwood Capital Group,  L.L.C. may terminate the Trademark  License
Agreement on 30 days' written notice;  provided,  that,  Starwood  Capital Group
L.L.C.  may not terminate the  Trademark  License  Agreement if (i) the Advisory
Agreement  is in  effect;  (ii) the Trust is not in default  under the  Advisory
Agreement;  and (iii) Mezzanine and SOF IV own in the aggregate more than 50% of
the Class A Shares.  Notwithstanding  the  foregoing,  Starwood  Capital  Group,
L.L.C.  can terminate the  Trademark  License  Agreement if the Trust engages in
activities  other than the acquisition,  origination,  ownership or servicing of
debt investments or investments that are primarily  debt-like in nature.  In the
event the Trademark  License  Agreement is  terminated,  the Trust would have to
cease  using the  Starwood  name and would have to change its name so that it no
longer included "Starwood."

     Underwriting Policy and Procedures

     The Trust  acquired  substantially  all of its  assets in March 1998 in the
Recapitalization  Transactions.  The Trust had no full underwriting policies and
procedures prior to the consummation of the Recapitalization  Transactions.  The
Trust will manage credit risk through its underwriting  procedures,  centralized
approval of individual transactions and active portfolio and account management.
As part of its underwriting  process, the Trust reviews historical and projected
financial   information   relating  to  the   properties   underlying  its  loan
investments,  analyzes loan-to-value,  debt service coverage and other financial
ratios,   reviews  market   feasibility  and  other   demographic  and  economic
information,  and assesses the structural characteristics of the proposed loans.
The primary  focus of the Trust's  management of credit risk is on the financial
performance,  sufficiency  and credit quality of the  collateral  underlying the
Trust's  loans and the ability of the  related  borrower  to meet  interest  and
principal  payments  on such  loans  through  cash  flows  from the  collateral.
Additionally,  the Trust  reviews  the  credit  history  and  character  of each
borrower with respect to such  borrower's past  borrowings.  Credit risk is also
actively  managed  through  portfolio  diversification  by industry,  geographic
region  and  individual  borrower  exposure,  as well as regular  monitoring  of
collateral   performance   through  intensive  servicing  and  asset  management
procedures.

     Investment Portfolio

     As of December  31, 1997 and from such date until the  consummation  of the
Recapitalization  Transactions,  the Trust's  assets were  primarily  short term
liquid real estate  investments,  cash and cash equivalents,  some of which were
held indirectly  through the Partnership which was liquidated in connection with
the  Recapitalization  Transactions  with all of its assets  distributed  to the
Trust.  On March 18,  1998,  the Trust  acquired  the  portfolio of mortgage and
partnership loans and leases secured by residential, hotel, office and mixed use
real estate and other  assets,  a portfolio of first  mortgage  loans and rights
under certain letters of intent.

                                       11



<PAGE>



The following is a summary description of the Assets contributed to the Trust in
the Recapitalization Transactions as of March 18, 1998 (in thousands):


<TABLE>
<CAPTION>
                                             Current           Original
                                             Number of         Balance of                                   Original    
                         Underlying          Borrowers         Commitment       Balances        Ascribed    Maturities  
Investment Class         Property Type       In Class(a)       Amount          Outstanding        Value     Dates       
- ----------------         -------------       -----------       -----------   --------------    ----------   --------    
<S>                             <C>              <C>               <C>               <C>            <C>       <C>       

Senior Mortgages             Office/Hotel/        8        $      502,114       $445,614 $      449,796   1999-2004     
                               Mixed Use/                                                                               
                               Apartment                                                                                
Subordinated Mortgages        Office/Hotel        5               175,375        155,538        184,320   2002 to 2005  
                             Resort/Planned                                                                             
                              Communities
Opportunistic Mortgages      Office/Hotel/        2               166,644        132,427         81,057   1999 and 2007 
                               Apartment
Unsecured Notes               Office/Hotel        2                27,300         27,300         30,850   2002 and 2004 
Construction Loans              Assisted          2                92,390         85,471         91,985   1999 and 2004 
                             Living/Resorts
Real Estate Under                Hotels           1                 N/A(3)         N/A(3)       195,470   N/A(3)        
  Long-Term Master Lease
Loan Participations             Various           3                22,656         22,534         13,660   1999 and 2000 
                                                                                                                        
                                                                                                                        
                                                                                                                        
Other Real Estate                                                                                                       
  Related Investments         Public bonds        2                43,150         43,150                  2002 and 2007 
                                             --------                         ----------
     Total                                       25                           $1,094,670
                                             ========                         ==========



===========================[SPLIT TABLE========================================




                                               Interest            Interest
                         Underlying            Accrual             Payment                Principal     Participation
Investment Class         Property Type         Rates(4)            Rates(4)               Amortization  Features
- ----------------         -------------         ----------------    -----------------      ---------     -------------
<S>                             <C>                <C>                 <C>                 <C>            <C>

Senior Mortgages             Office/Hotel/     Fixed: 8.97 to 1    Fixed: 8.0-10.82%      Yes (1)       Yes (2)
                               Mixed Use/      Variable: LIBOR+    Variable: LIBOR+
                               Apartment       1.25 to 3.25%       1.25 to 3.25%
Subordinated Mortgages        Office/Hotel     Fixed 10.0 to       Fixed 10.0 to          Yes (1)       Yes (2)
                             Resort/Planned    15.25%              15.25%
                              Communities
Opportunistic Mortgages      Office/Hotel/     6.0 to 7.0%         6.0 to 7.0%            Yes (1)       Yes (2)
                               Apartment
Unsecured Notes               Office/Hotel     11.25% to 15.0%     11.25% to 15.0%        No            Yes (2)
Construction Loans              Assisted       12.0 to 12.5%       10.0 to 12.5%          No            No
                             Living/Resorts
Real Estate Under                Hotels        N/A(3)              N/A(3)                 N/A(3)        N/A(3)
  Long-Term Master Lease
Loan Participations             Various        Fixed: 7.13%        Fixed: 5.45 to         Yes(1)        Yes
                                               Variable: LIBOR+    6.40%
                                               .58 to 1.75%        Variable: LIBOR+
                                                                   .58 to 1.75%
Other Real Estate                                                                                       No
  Related Investments         Public bonds     12.5 to 12.75%      12.5 to 12.75%         No


</TABLE>


Explanatory Notes

(1)  The loans  require fixed  payments of principal  and interest  resulting in
     partial principal amortization over the term of the loan with the remaining
     principal due at maturity. In addition, one of the loans permits additional
     annual  prepayments of principal of up to $1.3 million  without  penalty at
     the borrower's option.
(2)  Under  some  of  these  loans,  the  lender  receives  additional  payments
     representing  additional  interest for participation in available cash flow
     from  operations  of the  property  and the  proceeds,  in excess of a base
     amount, arising from a sale or refinancing of the property.
(3)  The lease is a triple net lease of 17 hotels  under  which the lessee  pays
     all costs  associated  with the  operation  of the hotels,  including  real
     estate taxes, insurance,  utilities, services and capital expenditures. The
     initial term of the lease expires on December 31, 2010, and can be extended
     for up to five, five-year terms at lessee's option. Rent payments under the
     lease consist of base rent and additional rent based on the amount by which
     the  aggregate  operating  revenue for any given year exceeds the aggregate
     operating revenue of the twelve months ended September 30, 1996.
(4)  All variable rate loans are based on 30-day LIBOR and reprice monthly.

                                       12



<PAGE>



The following  summarizes  information relating to concentration and significant
terms  within  the  portfolio  of  assets  contributed  in the  Recapitalization
Transactions based on ascribed values:

Concentration by size:


                                              Ascribed Value         %
                                       ------------------------    ------------
                                             (In thousands)

RLH (operating lease)                  $         195,470            17.9%
Borrower A (senior and subordinate)              127,450            11.6%
Borrower B (senior and subordinate)              116,137            10.6%
                                       -----------------------    --------------
All other loans/investments                      655,613            59.9%
                                       -----------------------    --------------
                                       $       1,094,670            100.0%

     The RLH  operating  lease is  discussed  in detail under "Real Estate Under
Long-Term Operating Lease" as the sole asset group in that class.

     The loans to Borrower A represent  five first  mortgage  notes and a second
mortgage residual note which are cross-collateralized by over 1.1 million square
feet of office properties located in Seattle,  WA and are personally  guaranteed
by the borrower.  The loans mature on December 31, 1999. In addition to the five
primary  assets,  additional  collateral  includes  second or third mortgages on
three  office  buildings  also  located in Seattle.  The  subordinated  loan was
acquired at a substantial  discount to its face amount.  Of the total  principal
amount,  $97 million was allocated to the first  mortgage  positions,  while $54
million  was  allocated  to a residual  note.  The $97  million  first  mortgage
amortizes on a 25-year schedule and bears interest at the rate of LIBOR plus 125
basis points.  The second  mortgage  bears interest at the rate of 7%. The loans
are prepayable at any time without penalty.

     The  non-recourse  loans to  Borrower  B mature on April  30,  2002 and are
secured by office  properties  containing 1.1 million square feet located in San
Diego,  CA. The loans consist of a $74.3 million  variable rate senior  mortgage
and a $34.8 million  subordinate  mortgage  bearing interest at 12.0%. The loans
are  prepayable   subject  to  certain  yield  maintenance   provisions  on  the
subordinate mortgage.

Concentration by underlying asset/collateral type:


                                Ascribed Value                   %
                      ----------------------------------  ----------------------
                                  (In thousands)

Office                $               516,099                  47.1%
Hotel/Resorts                         379,842                  34.7%
Residential                           118,029                  10.8%
                      ----------------------------------  ----------------------
Other                                  80,700                   7.4%
                      ----------------------------------  ----------------------
                      $             1,094,670                 100.0%
                      ==================================  ======================

                                       13



<PAGE>



     For this  purpose,  the ascribed  values for certain loans secured by mixed
use property were allocated by management based on estimated  relative values of
the underlying collateral components.

Concentration by location:

                                           Ascribed Value            %
                                     -----------------------  ------------------
                                           (In Thousands)

California                           $         237,316             21.7%
Washington                                     203,273             18.6%
New York                                       123,352             11.3%
Texas                                          108,679              9.9%
Florida                                         91,985              8.4%
Massachusetts                                   60,485              5.5%
Maryland                                        60,440              5.5%
Colorado                                        59,767              5.5%
All other states combined                       85,021              7.8%
                                     -----------------------  ------------------
Corporate obligations                           64,352              5.9%
                                     -----------------------  ------------------
                                     $       1,094,670            100.0%
                                     =======================  ==================

Summary of recourse provisions:

<TABLE>
<CAPTION>


                                                            Ascribed Value             %
                                                     -------------------------  -----------
                                                            (In thousands)
<S>                                                              <C>                  <C>

Non-recourse - secured by real estate                $          676,940              61.8%
Recourse (including operating lease assets)                     339,348              31.0%
Corporate obligations                                            64,352               5.9%
                                                     -------------------------  -----------
Non-recourse - secured by partnership interests                  14,030               1.3%
                                                     -------------------------  -----------
                                                     $        1,094,670             100.0%
</TABLE>




                                       14



<PAGE>



Summary of prepayment terms:

<TABLE>
<CAPTION>


                                                                   Ascribed Value                   %
                                                               ------------------------  -----------------
                                                                    (In thousands)
<S>                                                                         <C>                     <C>

Long-term operating lease - generally not prepayable                  $  195,470                 17.9%
Lock-out for greater than 70% of original term with                                                 8%
   yield maintenance or other prepayment premiums on                                                
   a substantial portion of remaining term                               249,670                 22.
Lock-out for greater than 70% of original term,                                                     2%
   prepayable thereafter without premium                                  24,489                  2.
Yield maintenance                                                        142,565                 13.0%
Other prepayment premiums                                                129,920                 11.9%
                                                               ------------------------  -----------------
No significant prepayment protection                                     352,556                 32.2%
                                                               ------------------------  -----------------
                                                               $       1,094,670                100.0%
                                                               ========================  =================
</TABLE>


     As of December 31, 1997,  the Trust's  primary  investments  are  primarily
government or government  sponsored  instruments such as the Government National
Mortgage  Association (GNMA),  Federal National Mortgage  Association (FNMA) and
Federal Home Loan Mortgage  (FHLMC).  Certain of these investments were acquired
at premiums or discounts  based on current market rates and expected  prepayment
rates. To the extent that prepayments exceed those expected,  actual yields will
decrease for premium investments and increase for discount  investments.  To the
extent  that  prepayments  are less than  those  expected,  actual  yields  will
increase for premium investments and decrease for discount investments.

     With  respect to the assets  contributed  to Trust in the  Recapitalization
Transactions,  the majority of these loans are subject to substantial prepayment
protection  in the form of  lock-outs,  yield  maintenance  provisions  or other
prepayment  premiums  which provide  protection  to the Trust.  Those assets not
subject to prepayment  penalties  include:  (i) variable rate mortgages based on
LIBOR,  contributed  at par,  which  would  not  result in any gain or loss upon
repayment;  and  (ii)  opportunistic   loans/loan   participations  acquired  at
discounts to face values, which would result in gains upon repayment.

     The loans without  substantial  prepayment  protection  primarily represent
variable  rate  senior  mortgages  or  opportunistic  loans/loan  participations
acquired  at  discounts  to face  values,  which  would  result  in  gains  upon
repayment.  The properties  underlying  the long-term  lease may be purchased at
fair market value by the lessee in limited circumstances, including catastrophic
loss or condemnation of the property.


                                       15



<PAGE>



Summary of interest characteristics:



                                       Ascribed Value          %
                                    -------------------  ----------------
                                       (In thousands)

Fixed rate investments              $       750,511         68.6%
Variable rate investments                   344,159         31.4%
                                    -------------------  ----------------
                                    $     1,094,670        100.0%
                                    ===================  ================

For this  purpose,  fixed rate  investments  are  considered to include the real
estate assets under  long-term  operating lease under which the Trust receives a
fixed annual base rental  revenue and 7.5% of annual  operating  revenue for the
underlying leased hotels in excess of a defined base amount.  Variable rate loan
investments are generally based on 30-day LIBOR and reset monthly.

     Summary of subordination and default characteristics:

     The  Company  holds  both the senior and the  subordinated  mortgages  with
respect to the non-recourse  loans to Borrower A and Borrower B. The Company has
all  rights as a  mortgage  holder and under the  uniform  commercial  code with
respect to the properties  underlying these mortgages in the event of a default.
The Company's rights with respect to the property  underlying these  investments
are not subordinated to any other lender of borrowed money.

     Summary of delinquencies and possible losses

     As of December 31, 1997,  the Trust's  primary  investments  are  primarily
government or government sponsored  instruments and, as a result, have no recent
delinquency or loss experience.  Starwood  Mezzanine and SOF IV have had lending
operations  since  February 15, 1994 and July 3, 1996,  respectively  and during
those periods  through the date of the  Recapitalization  Transactions  have not
experienced  any  significant  delinquencies  or losses on any loan  investment,
including  those  contributed  to  the  Trust.  Although  no  such  issues  were
identified  with  respect  to  specific  loan   investments   contributed,   the
possibility of delinquencies  and losses were considered in evaluating the terms
of  the  Recapitalization   Transactions.   There  can  be  no  assurances  that
delinquencies  or losses will not be experienced by the Trust in the future with
respect  to the  contributed  investments  or other  investments  originated  or
acquired by the Trust.

     Senior Mortgage Loans

     Description of Senior  Mortgage Loans and the  Collateral.  There are eight
(8) loans (the  "Senior  Mortgage  Loans") in this  category  with an  aggregate
original  principal  balance  of  $502,114,000  and  approximately  $445,614,000
outstanding as of March 18, 1998. The Senior

                                       16



<PAGE>



Mortgage Loans bear interest at either a fixed rate per annum or a variable rate
based on LIBOR plus an additional  specified  amount,  requiring  either monthly
interest payments or specified amortization payments. One of the Senior Mortgage
Loans  permits (i) accrual of  interest  on a portion of the  principal  of such
loan, payable at maturity,  and (ii) the deferral of certain additional interest
payments under certain  circumstances.  The Senior  Mortgage Loans are generally
secured  by  mortgages   encumbering  real  properties  comprised  of  a  resort
conference center in New York, office buildings in Seattle,  Washington, a mixed
use complex in New York, office buildings in Houston,  Texas and Dallas,  Texas,
an office  portfolio  in San Diego,  California,  a  residential  complex in San
Diego, California, a commercial office building in San Francisco,  California, a
mixed used complex in Boston, Massachusetts,  a residential complex in New York,
New York and certain pledges of partnership interests.

     Maturity Date and Prepayment Terms. The Senior Mortgage Loans have maturity
dates that range from December,  1999 to December,  2007, with certain extension
rights in some  cases.  Two (2) of the Senior  Mortgage  Loans are  subject to a
prepayment  lock-out  period  during  which time such loans may not be  prepaid.
Otherwise,  the remaining  Senior  Mortgage  Loans are  generally  prepayable at
certain  specified dates and in certain  specified  amounts,  subject to certain
conditions,  including  the payment of prepayment  penalties  based on specified
yield maintenance formulas and/or other required costs.

     Participating  Equity  Interest.  Some of the Senior Mortgage Loans require
payments of  participating  equity based on specified  percentages of cash flow,
property  appreciation  and a share  of  funds  maintained  in  certain  reserve
accounts.

     Limited  Non-Recourse.  The Senior Mortgage Loans are generally nonrecourse
loans as to  which,  in the  event  of a  default  under  such  loans,  recourse
generally may be had only against the  collateral,  except for certain  standard
carve-outs.  One of the Senior  Mortgage  Loans is fully  recoursed  against the
borrower.

     Cross-Default  Provisions.  Two (2) of the Senior Mortgage Loans are cross-
defaulted  with certain lines of credit or loans made to the borrower under such
lines of credit or loans from different lenders.

     Prohibition on Sale,  Encumbrance  and Transfer.  The Senior Mortgage Loans
generally  prohibit the transfer,  sale or encumbrance of the real properties or
interests in the borrowers  related to such Senior Mortgage Loans,  with certain
specified exceptions.

     Guaranties.  Some of the Senior  Mortgage  Loans are  supported  by certain
secured, limited recourse guaranties of payment and performance.

     Environmental Indemnity. Certain of the Senior Mortgage Loans are supported
by environmental indemnities.


                                       17



<PAGE>



     Subordinate  Financing.  Three (3) of the Senior Mortgage Loans are subject
to junior financing in the aggregate  original  principal amount of $131,935,000
which are part of the Subordinate Mortgage Loans and the Opportunistic  Mortgage
Loans that are a part of this  portfolio  and are referred to below.  One (1) of
the other Senior Mortgage Loans may be bifurcated, at the lender's request under
certain  circumstances,  into a senior lien  tranche and a junior lien  tranche,
both of which are part of this  portfolio.  Currently,  both such  tranches  are
secured by a senior mortgage lien.

     Forward  Additional Loan  Commitment.  One (1) of the Senior Mortgage Loans
includes an additional commitment for an additional loan of up to $25,000,000 as
construction  financing,  subject  to  the  satisfaction  of  certain  specified
conditions.

     Subordinate Mortgage Loans

     Description of Subordinate  Mortgage  Loans and the  Collateral.  There are
five (5) loans  (the  "Subordinate  Mortgage  Loans") in this  category  with an
aggregate  principal  balance of  $175,375,000  and  approximately  $155,538,000
outstanding as of March 18, 1998. The  Subordinate  Mortgage Loans bear interest
at either fixed or variable rates per annum  requiring  either monthly  interest
payments  or  specified  amortization  payments.  Under some of the  Subordinate
Mortgage  Loans,  if for any month the  interest  paid is less than a  specified
amount,  the  difference  shall  accrue  interest at a specified  fixed rate per
annum,  or cash flow from  subsequent  months must be deposited  into  specified
interest  accounts to cover  previous  interest  payments that are not paid. The
Subordinate Mortgage Loans are secured by mortgages  encumbering real properties
comprised  of fifteen  (15) hotels  located in seven (7) states,  fee and ground
leasehold interests in a mixed use complex of office,  retail and hotel space in
Washington,  D.C., office buildings in Houston,  Texas and Dallas, Texas, and an
office portfolio in San Diego, California.

     Maturity Date and Prepayment  Terms.  The  Subordinate  Mortgage Loans have
maturity  dates  that  range  from May,  2002,  to  December,  2007,  subject to
extension in certain cases.  Some of the Subordinate  Mortgage Loans are subject
to prepayment  lock-out periods during which time such loans may not be prepaid.
At  specified  periods  during  the  term  of the  Subordinate  Mortgage  Loans,
prepayment is generally  permitted,  subject to certain  conditions set forth in
the  applicable  loan  documents,  including,  in some  cases,  the  payment  of
prepayment  penalties based on specified yield maintenance  formulas or required
internal rates of return.

     Limited  Non-Recourse  Loans. The Subordinate  Mortgage Loans are generally
nonrecourse  loans as to  which,  in the event of a default  under  such  loans,
recourse  generally may be had only against the  collateral,  except for certain
standard carve-outs.

     Prohibition on Sale,  Encumbrances and Transfer.  The Subordinate  Mortgage
Loans  generally  prohibit the transfer,  sale or  encumbrance or release of the
real  properties  or  interests  in the  borrowers  related to such  Subordinate
Mortgage Loans, with certain specified exceptions.


                                       18



<PAGE>



     Environmental  Indemnity.  Certain of the  Subordinate  Mortgage  Loans are
supported by environmental indemnities.

     Existing Senior  Financing.  Two (2) of the Subordinate  Mortgage Loans are
subject  to senior  financing  in the  aggregate  original  principal  amount of
$217,700,060 which are part of the Senior Mortgage Loans that are a part of this
portfolio  and are referred to herein.  The other two (2)  Subordinate  Mortgage
Loans are subject to senior financing in the aggregate original principal amount
of  $205,000,000  which are not a part of this  portfolio.  The  rights  between
senior and junior  lenders are  generally  governed by  specified  intercreditor
agreements  which may provide the junior  lender  with  certain  notice and cure
rights, but otherwise limit the rights and remedies of the junior lender.

     Management of Hotels.  Management of the hotel real properties securing the
Subordinated Mortgage Loans are generally governed by management agreements.

     Cross-Default  Provisions.  One (1) of the  Subordinate  Mortgage  Loans is
cross-  defaulted  with certain  loans  entered into by certain  partners of the
borrower for such Subordinate Mortgage Loan.

     Purchased  Promissory  Note. One (1) of the promissory  notes  evidencing a
Subordinate  Mortgage Loan was purchased from a third party lending institution.
The  original  lender has been  indemnified  for claims  relating to acts of the
purchasing lender in connection with the note sale agreement, the debt evidenced
by the  subject  promissory  note,  the use or  ownership  of the real  property
securing  such  note,  and any  contingency  fee  contracts  with  attorneys  or
collection agencies.

     Guaranties.  One (1) of the  Subordinate  Mortgage  Loans is  supported  by
certain  secured,  limited  recourse  unconditional  guaranties  of payment  and
performance, and other limited guaranties of payment and performance.

     Participating  Equity Interest.  One (1) of the Subordinate  Mortgage Loans
requires  payments  of  participating  equity,  payable  with  monthly  interest
payments, based on specified percentages of cash flow and net proceeds generated
from the sale or refinancing of the real property securing such loan.

     Opportunistic Mortgage Loans

     Description  of  Opportunistic  Mortgage  Loans.  The  two (2)  loans  (the
"Opportunistic  Loans")  in this  category  consists  of (i) debt  (the  "Middle
Tranche") with an original  principal balance of $72,400,000,  secured by, among
other  non-real  property  collateral,  a second  lien  mortgage  encumbering  a
combination hotel and apartment building in Denver,  Colorado and a 50% interest
in an  unconsolidated  partnership  holding debt (the "Junior  Tranche") with an
original  principal  balance of  $79,868,613,  secured by a third lien  mortgage
encumbering the same combined hotel and apartment  building and (ii) subordinate
debt with an original principal

                                       19



<PAGE>



balance of $54.3 million secured by five buildings in Seattle,  Washington.  The
Opportunistic  Loans bear interest at fixed or variable rates per annum.  One of
the loans has monthly  compounding  of interest,  with payments due on a monthly
basis,  requiring  either  monthly  interest  payments  or  specified  principal
payments  at  certain  times  during the term  thereof  when  certain  specified
conditions are satisfied.

     Maturity Date and Prepayment Terms. The  Opportunistic  Loans have maturity
dates  ranging  from  December,  1999 to June,  2007,  with  certain  rights for
extensions.  The Opportunistic Loans may be prepaid, but where prepayment occurs
before a certain  specified  date,  prepayment  must be  accompanied  by certain
specified yield maintenance payments.

     Recourse Loan. The  Opportunistic  Loans are fully recourse to the borrower
thereunder.

     Prohibition on Sale,  Encumbrance  and Transfer.  The  Opportunistic  Loans
generally  prohibit the transfer,  sale or  encumbrance  of the real property or
interests  in the  borrower  related to such  Opportunistic  Loan,  with certain
specified exceptions.

     Repayment  Guaranty.  One of the  Opportunistic  Loans  is  supported  by a
repayment guaranty, which guaranty terminates upon payment in full of the senior
debt or upon  judicial  foreclosure  by or a deed in lieu to the  holder  of the
senior debt.

     Buy/Sell Agreement.  One of the Opportunistic Loans is subject to the terms
of a  buy/sell  agreement  pursuant  to which,  upon the  occurrence  of certain
events,  the borrower under the  Opportunistic  Loan would be required to either
agree to buy certain interests or to sell to certain interests in the underlying
collateral.  Certain  specified parties have the rights to elect to exercise the
buy/sell right, in which event the non-triggering party must either agree to buy
the other party's interest or to sell to the other party the triggering  party's
interest in the  underlying  collateral.  In the event that  borrower  under the
Opportunistic  Loans  initiates this latter  two-way  buy/sell  option,  it must
prepay the Middle Tranche in full.

     Senior Financing and Intercreditor  Agreement. The underlying collateral is
subject to senior  financing in the  aggregate  original  amount of  $65,000,000
which  is not  part of the  portfolio  and  $94,700,000  of which is part of the
portfolio.  The rights between senior and junior lenders are generally  governed
by specified intercreditor agreements which provides for certain cure rights for
defaults under such senior financing.

     Hotel Management. In lieu of a management agreement, the general partner of
the  borrower  under one of the  Opportunistic  Loans  acts as a manager  of the
underlying  collateral,  and is entitled to receive  property  management  fees,
construction management fees, leasing commissions,  and reimbursement of certain
approved items.  All fees are subordinated to the Middle Tranche in the event of
a default thereunder.


                                       20



<PAGE>



     Unsecured Loans

     Description of Unsecured Loans and the Collateral.  There are two (2) loans
(the "Unsecured  Loans") in this category with an aggregate original and current
principal  balance of  $27,300,000.  The Unsecured  Loans bear interest at fixed
rates per annum,  requiring monthly interest  payments.  The Unsecured Loans are
generally secured by pledges of partnership,  membership or stock interests, and
certain other non-real  property  collateral.  The real properties  owned by the
borrowing  entities under the Unsecured Loans consist of mixed office and retail
in New York,  New York and  twenty-one  (21) hotel sites in  Georgia,  Maryland,
North Carolina, Pennsylvania, Tennessee, and Virginia.

     Maturity and Prepayment Terms. The Unsecured Loans have maturity dates that
range from April, 2002 to January, 2004. Some of the Unsecured Loans are subject
to prepayment  lock-out periods during which time such loans may not be prepaid.
At specified  periods  during the term of the  Unsecured  Loans,  prepayment  is
generally  permitted,  subject to certain  conditions,  including the payment of
prepayment penalties based on specified yield maintenance formulas.

     Participating Equity Interest. Some of the Unsecured Loans require payments
of  participating  equity  based on specified  percentages  of cash flow and net
proceeds from sale or  refinancings  generated  from  properties  related to the
Unsecured Loans.

Prohibition on Sale,  Encumbrance  and Transfer.  The Unsecured  Loans generally
prohibit the transfer,  sale or encumbrance of the real  properties or interests
in the  borrowers  related  to  such  Unsecured  Loan,  with  certain  specified
exceptions.

     Recourse Loan. The Unsecured  Loans are either  recourse or non-recourse to
the personal assets of the borrowing entities, but where a loan is non-recourse,
the borrower is personally liable for certain specified carveouts.

     Guarantees.  Some of the  Unsecured  Loans  are  supported  by  secured  or
unsecured  guarantees,  subject  to  specified  recourse  limitations  as to the
guarantor.

     Environmental  Indemnity.  Some of the  Unsecured  Loans are  supported  by
environmental indemnities.

     Existing Senior Loans on the Real Property.  The real  properties  owned by
the borrowers under the Unsecured  Loans are subject to senior  financing in the
aggregate  original amount of $107,800,000 which is not being contributed to the
Trust.  The rights between  senior and junior lenders are generally  governed by
specified intercreditor agreements.

     Construction Loans

     Description of  Construction  Loans and the  Collateral.  There are two (2)
loans (the  "Constructions  Loans") in this category with an aggregate available
original principal balance of

                                       21



<PAGE>



$92,390,000,  of which  approximately  $6,459,000  had not yet been funded as of
March 18, 1998. The  Construction  Loans are to be disbursed in accordance  with
certain  approved   construction   disbursement   schedules  and  budgets.   The
Construction  Loans bear  interest at fixed rates per annum,  requiring  monthly
interest payments in specified  amounts.  The Construction  Loans are secured by
mortgages  encumbering  real properties  comprised of a to-be-built  condominium
project and a to-be-built luxury resort hotel, conference center and beach club,
and golf course both located in Florida,  along with certain  other  partnership
and stock  collateral.  One (1) of the  Construction  Loans is also supported by
letters of credit  which are  subject to return upon the  occurrence  of certain
repayment conditions and thresholds.

     Maturity Date and Prepayment  Terms. The  Construction  Loans have maturity
dates that range from November,  1999, to July,  2004.  Periodically  during the
term  of  the  Construction  Loans,  under  certain  specified  conditions,  the
Construction Loans may be prepaid either in full or in part, or just in full, as
applicable,  upon the satisfaction of certain specified  conditions,  including,
without limitation, the payment of a specified prepayment fee.

     Reserves. The Construction Loans require that the borrowers thereunder fund
certain reserves from, among other specified funds, all of the cash flow and net
sales proceeds  generated  from the real  properties  securing the  Construction
Loans,  which  reserves  are to be used for the  payment  of  interest,  certain
construction costs, or other operating or capital expenses.

     Guarantees.  The  Construction  Loans are  supported  by  repayment  and/or
completion  guarantees.  The repayment  guaranties  range from full repayment to
repayment of only certain specified  losses.  One of the guarantors under one of
the Construction  Loans has provided a promissory note which will be returned to
such guarantor when certain specified funds have been contributed to the reserve
established for such Construction Loan.

     Environmental   Indemnity.   The   Construction   Loans  are  supported  by
environmental  indemnities. A maintenance building on one of the real properties
securing one of the Construction  Loans on which a golf course will be developed
is subject to environmental contamination,  and such portion of real property is
the subject of a monitoring and remediation plan.

     Prohibition  on Sale,  Encumbrance  and Transfer.  The  Construction  Loans
generally  prohibit the transfer,  sale or encumbrance of the real properties or
interests in the  borrowers  related to such  Construction  Loans,  with certain
specified exceptions.

     Senior  Encumbrances.  A portion of the real  property  securing one of the
Construction  Loans is subject to certain senior  mortgages  thereon,  including
portions of the property on which a condominium project will be developed.


                                       22



<PAGE>



     Real Estate under Long-term Operating Lease

     General.  Pursuant to the terms of the RLH lease (the "RLH Lease") Red Lion
Hotels,  Inc., a Delaware  corporation,  a wholly owned subsidiary of Doubletree
Corporation  ("Tenant")  master leases  seventeen  (17) parcels of real property
(the "RLH  Properties")  each of which is improved  with  Doubletree or Red Lion
hotels (the "Leased  Hotels").  The RLH Lease is  absolutely  net so that Tenant
controls all aspects of the RLH  Properties  operations  and  management  and is
required  to pay all  rents  and other  sums to or on  behalf  of  Landlord  (as
defined).  Tenant is required, at its own cost, to replace fixtures,  furnishing
and  equipment  ("FF&E")  and other fixed  assets and  operating  equipment  and
inventory as required, which shall be the property of Tenant and to fund an FF&E
reserve  account.  The Tenant is required to indemnify  the Landlord and certain
others for all costs and  expenses  imposed  upon or incurred by an  indemnified
party in connection with the use, alteration,  operation,  management, condition
(including  environmental  condition  and  compliance),   design,  construction,
maintenance,  repair or restoration of any of the leased premises and employment
of any person(s) at the leased premises.  Doubletree  Corporation has executed a
full  guarantee  of  the  punctual  payment  and  performance  of  any  and  all
liabilities  and  obligations  of Tenant  arising  out of or  related to the RLH
Lease.

     Term.  The RLH  Lease is a  long-term  lease  that  extends  through  2010,
including five (5) automatic 5-year extension terms unless a proper  termination
notice is  delivered  by the  Tenant.  The final  expiration  of the RLH  Lease,
assuming all extensions would be in 2035.

     Organization.  RLH Partnership,  L.P., a Delaware limited  partnership (the
"Landlord") is the fee owner or ground lessee of the RLH Properties. The general
partner of the Landlord is Red Lion G.P.,  Inc.  and the limited  partner is RLH
Net Lease  Investment,  LLC  ("RLH  Net"),  each of which is  wholly  owned by a
subsidiary of the Trust.  RLH Net is also the sole stockholder of Red Lion G.P.,
Inc. A subsidiary of the Trust has a 99%  membership  interest in RLH Net and is
the controlling entity of the interest.

     Base and Percentage  Rent.  Landlord  collects a specified annual base rent
payable quarterly in arrears, and 7.5% of annual operating revenues in excess of
a base amount for all of the Leased Hotels.  Under certain conditions,  Tenant's
rent is subject to certain  increases  if Tenant  completes  an expansion at any
Leased Hotel.

     Operation  and  Maintenance.  Tenant is  obligated to keep and maintain the
Leased Hotels in at least as good condition as existed on the commencement date.
Tenant is responsible for the payment of all costs and expenses  incurred in the
use, operation or maintenance of the leased premises,  including rents and other
amounts  owed  under  any  ground  lease  management  fees  real  estate  taxes,
insurance,  supplies and  materials,  the cost of all  maintenance,  janitorial,
security  and service  agreements,  electricity,  water and any other  utilities
supplied to the leased premises.

     Limited  Nonrecourse  to  Landlord.  Any  claim  based  on  the  Landlord's
liability under the RLH Lease shall be enforced  against the leased premises and
not against any other tangible or intangible assets,  properties or funds of the
Landlord; provided, however, if, as a result of a

                                       23



<PAGE>



judicial  foreclosure  of any mortgage,  the  Landlord's  interest in any Leased
Hotel is  transferred  to a mortgagee or other entity,  and at such  foreclosure
Tenant has a legal proceeding against the Landlord,  Tenant shall have the right
to enforce any judgment from any assets or other properties of the Landlord.

The underlying real estate is comprised of the following hotel properties:


<TABLE>
<CAPTION>


                                                       For the year ended December 31, 1997
                                            -------------------------------------------------------------
                                            Number of                Average Daily              Average
                                              Rooms                       Rate                 Occupancy
                                            ---------                -------------             ---------
<S>                                            <C>                         <C>                     <C>


Seattle, Washington                            850                      $93.59                   71.3%
Salt Lake City, Utah                           497                      101.96                   78.5%
Sacramento, California                         376                       67.05                   77.1%
San Diego, California                          300                       96.36                   75.4%
Sonoma, California                             245                       88.54                   68.1%
Medford, Oregon                                186                       63.80                   64.8%
Boise, Idaho                                   182                       58.16                   74.4%
Pendleton, Oregon                              168                       65.09                   52.7%
Kelso, Washington                              162                       65.25                   60.5%
Vancouver, Washington                          160                       81.86                   67.2%
Durango, Colorado                              159                       98.44                   59.7%
Wenatchee, Washington                          149                       48.42                   75.0%
Coos Bay, Oregon                               143                       61.51                   62.7%
Eugene, Oregon                                 137                       63.45                   64.3%
Astoria, Oregon                                124                       68.02                   45.2%
Missoula, Montana                               76                       50.15                   67.5%
Bend, Oregon                                    75                       59.34                   63.8%
                                      ---------------
                                            3,989
                                      ===============
</TABLE>

     Loan Participations

     Description of Participation Loans and the Collateral.  There are three (3)
loans (the  "Participation  Loans") in this category which are Participations in
loans that have an aggregate  original  principal  balance of  $22,656,000.  The
interest in each of the  Participation  Loans is limited to a certain  specified
participation  percentage.  The  Participation  Loans bear  interest at either a
variable rate per annum based on LIBOR plus an additional  specified  amount, or
at fixed rates per annum subject to certain scheduled  increases,  and requiring
either no monthly

                                       24



<PAGE>



payments,  monthly interest  payments or specified  amortization  payments.  The
Participation  Loans  are  secured  by  mortgages  encumbering  real  properties
comprised of an office  building in New York,  New York,  an office  building in
Rockville, Maryland, and a leasehold interest in a hotel in Uniondale, New York,
and certain other non-real property collateral.

     Maturity and Prepayment Terms. The Participation  Loans have maturity dates
that range from May, 1999, to May, 2000. The  Participation  Loans may either be
prepaid in full or in part  without the payment of a  prepayment  penalty or are
not prepayable.

     Guaranties.  Some of the  Participation  Loans  are  supported  by either a
completion guaranty or a repayment guaranty.

     Co-Lending  Arrangement.  Each of the Participation Loans is subject to the
interest  of  other  participants  in  the  loans  and  the  relationship  among
participating   lenders  is   generally   governed   by  the  terms  of  certain
participation or co-lending agreements.

     Participating Equity Interest.  One (1) of the Participation Loans requires
payment  of  participating  equity  upon  the  sale or  refinancing  of the real
property securing such loan.

     Other

     This category  generally includes publicly traded bonds with a market value
of approximately $47.5 million of two issuers,  one of which matures in May 2002
with a coupon of 12.75% per annum that pays  semi-annually  and the other  which
matures in March 2007 with a coupon of 12.5% per annum that pays semi-annually.

     Letters of Intent

     In addition to the assets  described  above, SOF IV also contributed to the
Trust its rights  under  certain  letters of intent.  The  letters of intent are
non-binding obligations to originate or acquire mortgages on office, residential
and hotel properties.  There can be no assurance that definitive agreements with
respect  to the  transactions  contemplated  by the  letters  of intent  will be
executed  on the  terms  set forth in the  letters  of intent or at all,  and if
executed that such transactions will be consummated.

     The Partnership

     Prior to its  termination on March 18, 1998, the  Partnership was a limited
partnership  organized under the Delaware  Revised  Uniform Limited  Partnership
Act. The Trust was the sole general  partner and  Mezzanine was the sole limited
partner of the Partnership  with 8.05% and 91.95%  interests in the Partnership,
respectively.  On March 18, 1998,  Mezzanine  exchanged  all of its Units in the
Partnership  for 4,568,944 Class A Shares.  Upon  completing this exchange,  the
Trust was the sole partner in the Partnership and Partnership was terminated and
its assets and liabilities were distributed to the Trust.

                                       25



<PAGE>



     Competition

     The Trust is engaged in a highly competitive  business.  In originating and
acquiring assets, the Trust competes with numerous public and private companies,
including other finance companies, REITs, mortgage banks, pension funds, savings
and loan associations,  insurance companies, institutional investors, investment
banking firms and other lenders and industry participants, as well as individual
investors.  In  addition,  there are several  finance  companies  and REITs with
investment  objectives  similar to the Trust, and others may be organized in the
future.  The existing  participants  and potential new entrants compete with the
Trust for the  available  supply of  investments  suitable  for  acquisition  or
origination  by the Trust as well as equity  capital and  thereby may  adversely
affect the market price of the Class A Shares.  In addition,  adverse  publicity
affecting this sector of the capital markets or significant  operating  failures
of  competitors  may  adversely  affect the market  price of the Class A Shares.
Certain of the Trust's  anticipated  competitors are larger than the Trust, have
longer  operating  histories,  may have  access  to  greater  capital  and other
resources,  may have management personnel with more experience than the officers
of the Trust, and may have other advantages over the Trust in conducting certain
businesses and providing certain services.

     Qualification as a REIT

     The  Trust  did not meet the  qualification  requirements  of a REIT  under
Sections  856-860 of the Internal  Revenue Code of 1986, as amended (the "Code")
for the years 1993 through  1997,  the Trust is eligible to and intends to elect
REIT  status in 1998.  As a REIT,  the Trust  will  generally  not be subject to
federal income tax on that portion of its real estate  investment  trust taxable
income which is distributed to its shareholders.

     Unfunded Commitments

     The Trust had no unfunded commitments as of December 31, 1997.

     Employees

     As of December 31, 1997 the Trust had no employees.

                                     PART II


ITEM 6.  SELECTED FINANCIAL DATA

     In  response  to  comments   received  from  the  Securities  and  Exchange
Commission,  the Trust hereby amends Item 6. Selected  Financial Data of Part II
of the Annual  Report by  deleting  all of the  information  under such Item and
inserting in lieu thereof the following:


                                       26



<PAGE>



     The following tables set forth the selected  financial  information for the
Trust on a historical and pro forma basis.  As more fully described in Note 8 to
the  Consolidated  Financial  Statements,  pro forma  information  includes  the
effects  of the  following:  (i) the  Recapitalization  Transactions;  (ii)  the
exchange of each  outstanding  Unit held by holders other than the Trust for one
Class A Share;  (iii)  liquidation and termination of the Partnership;  and (iv)
borrowings    necessary   to   consummate   the   aforementioned    transactions
(collectively,  the  "Transactions").  The pro forma operating data for the year
ended December 31, 1997 is presented as if the  Transactions  had been completed
on January 1, 1997 and the pro forma  balance  sheet due data is presented as if
the Transactions had been completed on December 31, 1997.



                                       27



<PAGE>



     The selected financial  information on the following page should be read in
conjunction  with the  discussions  set forth in  "MANAGEMENT'S  DISCUSSION  AND
ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS"  and the financial
statements  included  elsewhere in this filing. The pro forma information is not
necessarily  indicative  of what the actual  financial  position  and results of
operations of the Trust would have been as of and for the periods indicated, nor
does it purport to represent the future  position or results of  operations  for
future periods.

<TABLE>
<CAPTION>

                                                                           Years Ended December 31,
                                          ---------------------------------------------------------------------------------------
                                               Pro Forma                                       Historical
                                          ---------------------------------------------------------------------------------------
                                                 1997            1997           1996           1995           1994          1993
                                                 ----            ----           ----           ----           ----          ----
                                                                  (in thousands except per share data)

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


Operating Data (1)
Interest income                          $       61,956 $         896 $          478 $          145 $         296 $        2,185
Prepayment and participation income              25,137           985              -              -             -              -
Gain from sale of mortgages                           -             -              -              -             -          2,545(2)
Rental income                                    15,311             -              -              -             -              -
Other income                                        887             6             10              3             -              -
                                                -------         -----            ---            ---           ---          -----
Total revenue                                   103,291         1,887            488            148           296          4,730
                                                -------         -----            ---            ---           ---          -----
Interest expense                                 23,151             -            272              -           270              -
Depreciation and amortization                     6,875             -              -              -             -              -
General and administrative expense                1,510           461            639            283           356            982
Management/advisory fee                           8,143             -              -              -             -              -
Other expenses                                    2,117             -              -              -             -              -
                                                -------         -----            ---            ---           ---          -----
Total expenses                                   41,796           461            911            283           626            982
                                                -------         -----            ---            ---           ---          -----
Net income (loss) before minority
interest in Partnership                          61,495         1,426           (423)          (135)         (330)         3,748
Minority interest in Partnership (3)                  -        (1,415)          (154)             -             -              -
                                                -------       -------         -------         ------        ------        ------
Net income (loss)                               $61,495       $    11         $ (577)         $(135)        $(330)        $3,478
                                                =======       =======         =======        =======       =======        ======
Earnings per Class A Share (4)                  $  0.20       $  0.00         $(0.22)        $(0.05)       $(0.13)        $ 1.45
                                                =======       =======         =======        =======       =======        ======

Supplemental Data:
Funds from operations (5) (6)                    70,087         1,426           (423)          (135)         (330)         1,203
Cash flows from:
     Operating activities                                       3,166           (227)          (184)         (397)         2,531
     Investing activities                                      (6,013)          (522)           175        (1,371)        39,400
     Financial activities                                       3,029              -              -           101        (39,503)
     Dividends                                                      -              -              -             -         38,639
     Dividends per share                                      $     -         $    -         $    -        $    -        $ 15.00(7)




                                       28



<PAGE>


                                                                                As of December 31,
                                          ---------------------------------------------------------------------------------------
                                               Pro Forma                                    Historical
                                          ---------------------------------------------------------------------------------------
                                                 1997            1997           1996        1995         1994          1993
                                                 ----            ----           ----        ----         ----          ----
                                                                                   (in thousands)

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

Balance Sheet Data:
Real estate investments                     $     1,073,877$      11,175$      5,481 $      1,196 $      1,371$           -
Total assets                                      1,096,676       13,441       5,674        2,194        2,372        2,680
Debt obligations                                    350,000            -           -            -            -            -
Minority interest in consolidation entities               -        5,175       3,917            -            -            -
Shareholders' equity                                742,206        6,351       1,578        2,155        2,290        2,519
</TABLE>


Explanatory Notes:
  (1)     As a result of the sale of a substantial portion of the Trust's assets
          and related  distribution of the proceeds in 1993, the Trust's ongoing
          investment operations were substantially reduced.
  (2)     During  1993,  the Trust  sold its  entire  remaining  portfolio  then
          consisting of four mortgage  loans  resulting in proceeds in excess of
          carrying values and obligations of approximately $2.5 million.
  (3)     Represents  the  minority  interest  in  the  Partnership  which  were
          converted  into Class A Shares on March 18, 1998,  upon which date the
          Partnership was liquidated and terminated.
  (4)     Earnings per Class A Share is calculated based on the weighted average
          shares  outstanding during each of the periods after deduction for the
          Class B Shares 1% interest.
  (5)     Management generally considers funds from operations ("FFO") to be one
          measure  of the  financial  performance  of a REIT  which  provides  a
          relevant  basis for  comparisons  among REITs and it is  presented  to
          assist  investors in analyzing the  performance of the Trust. In 1995,
          the National  Association of Real Estate  Investment Trusts ("NAREIT")
          established  new  guidelines  clarifying  its  definition  of FFO  and
          requested that REITs adopt this new definition  beginning in 1996. FFO
          is defined as income before minority interest  (computed in accordance
          with  generally  accepted  accounting  principles),   excluding  gains
          (losses) from debt restructuring and sales of property, provisions for
          losses  and  real  estate  related   depreciation   and   amortization
          (excluding  amortization of financing  costs).  FFO does not represent
          cash generated from operating  activities in accordance with generally
          accepted  accounting  principles and is not necessarily  indicative of
          cash  available to fund cash needs.  FFO should not be  considered  an
          alternative  to net income as an indication  of the Trust's  financial
          performance  or  as an  alternative  to  cash  flows  from  operating,
          investing, and financing as measures of liquidity.
  (6)     Pro forma FFO may differ from actual cash  available for  distribution
          to shareholders  because of certain  non-cash or  non-recurring  items
          included in income for generally  accepted  accounting  purposes which
          are not adjusted for or eliminated under the NAREIT definition of FFO.
          These include such items as  amortization  of premiums or discounts on
          loan  investments,  gains from sales of assets,  or deferred  interest
          arising  from  differences  between  loan  accrual and payment  rates.
          Accordingly,  FFO is not  necessarily  indicative of cash available to
          fund cash needs or to pay  dividends to  shareholders.  (7) Includes a
          $14.50 per Class A Share  distribution  paid in November 1993 from the
          proceeds as a result of the sale of  substantially  all of the Trust's
          remaining real estate loan investments.

                                       29



<PAGE>



ITEM 7.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
             CONDITION AND RESULTS OF OPERATIONS

     In  response  to  comments   received  from  the  Securities  and  Exchange
Commission, the Trust hereby amends Item 7. Management's Discussion and Analysis
of Financial Condition and Results of Operations of Part II of the Annual Report
by deleting the text thereunder and inserting in lieu thereof the following:

     General

     The  Trust's  primary  source of cash  during 1997 and 1996 was from income
earned on its interest in the  participation  certificates  in the Warwick Hotel
mortgage note and certain  investments  in  government  or government  sponsored
securities as well as short term cash investments. The Trust's primary source of
cash in 1995  was  from  income  earned  on its  investments  in  government  or
government sponsored securities and short term cash investments.

     During  1995 and the  first  three  quarters  of  1996,  the  Trust's  only
investment  activities were purchases of government  obligations.  Consequently,
its operations during 1995 and the first three quarters 1996 consisted solely of
interest  income  from  these  obligations  and the  payment  of  administrative
expenses.

     On  March  15,  1994,  the  Trust  announced  that it had  entered  into an
agreement  with SAHI and SAHI,  Inc.  for the sale of warrants  for the right to
purchase  five million  Class A Shares at a price of $1 per share and  2,500,000
Class B Shares for a price of $0.01 per share. SAHI and SAHI, Inc. purchased the
warrants for $101,000,  which amount was applied  against the purchase  price of
the first Class A and Class B Shares purchased pursuant to the warrant.

     On  September  26,  1996,  the Trust  became  sole  general  partner of the
Partnership by  contributing  $400,000 in cash, in exchange for a 8.05% interest
in the  Partnership  evidenced  by 400,000  Units.  Mezzanine  became the 91.95%
limited  partner by  contributing  to the Partnership its entire interest in the
participation  certificates  in the Warwick  Hotel  mortgage  note valued by the
Trust at  approximately  $4.6 million at the time of  contribution.  Mezzanine's
Units  were  converted  into Class A Shares on March 18,  1998 on a  one-for-one
basis and the Partnership was terminated.

     On January 22,  1997,  Mezzanine  exercised  its rights  under a warrant to
acquire 5,000,000 Class A Shares. In addition,  SAHI, Inc.  exercised its rights
under the  warrant  to  acquire  2,500,000  Class B  Shares.  As a result of the
exercise of the warrants, the Trust's capital increased by $5,025,000, and funds
from this capitalization were used to purchase short-term government securities.

     On October 1, 1997 the Warwick  Hotel note was repaid and the $4.5  million
of proceeds  were  invested in  government  securities  that matured in December
1997.


                                       30



<PAGE>



     As more fully  discussed  in Note 7 to the Trust's  consolidated  financial
statements,  for fiscal  years 1993 to 1997 the Trust did not qualify as a REIT,
however,  the Trust intends to elect to qualify as a REIT under the Code for its
1998 taxable year and, as such,  anticipates  distributing annually at least 95%
of  its  taxable  income,   subject  to  certain  adjustments.   Cash  for  such
distributions is expected to be generated from the Trust's operations,  although
the Trust may borrow funds to make distributions. The Trust's operations for any
period may be affected by a number of factors  including the  investment  assets
held, the operations of the collateral  underlying secured loans or the business
of  the  borrowers  with  respect  to  unsecured  loans  or  the  interest  rate
environment.

     The Trust consummated the Recapitalization  Transactions in March 1998. The
Recapitalization  Transactions  were approved by the Trust's  shareholders  at a
meeting   held  on  March  13,   1998.   Prior  to  the   consummation   of  the
Recapitalization   Transactions,  the  Trust's  assets  primarily  consisted  of
approximately $11.0 million in short-term,  liquid real estate investments, cash
and   cash-equivalents.   The   Recapitalization   Transactions  were  primarily
undertaken for a number of reasons  including the following  business  purposes:
(i) the  consummation of the  Recapitalization  Transactions  increased the real
estate loan and related assets held by the Trust from  approximately $10 million
to over $1 billion and were accretive to the net tangible book value per Class A
Share;  (ii)  the  belief  that  the  implementation  of  the   Recapitalization
Transactions would provide the Shareholders with a potential for growth of their
investment and overall  return;  and (iii) the ability of the Trust to implement
its  investment  policy  and  purpose  as a result  of the  consummation  of the
Recapitalization Transactions.

     The  Recapitalization  Transactions  and other  related  transactions  will
materially impact the future  operations of the Trust.  Accordingly the reported
financial  information  is not believed to be indicative  of the Trust's  future
operating results or financial condition.

     Liquidity and Capital Resources

     The Trust requires capital to fund its real estate-related  investments and
operating  expenses.  The  Trust's  capital  sources  upon  consummation  of the
Recapitalization  Transactions  include  cash flow from  operations,  borrowings
under lines of credit arranged  concurrently with the  transactions,  additional
bank  borrowings,  mortgage  loans on the Trust's real estate and future  equity
offerings.

     Concurrently with the Recapitalization Transactions, the Trust entered into
bank credit  agreements  under which the Trust may currently borrow up to $625.0
million,  with up to an additional $175.0 million available,  subject to certain
conditions,  to fund  loan  originations  or  acquisitions  (including  the cash
portion of the Recapitalization  Transactions  previously described) and provide
working  capital  to fund  new  loan  originations  and for  the  other  general
corporate purposes.  The credit agreements are comprised of (i) a $500.0 million
revolving  credit  facility which bears  interest only payable  monthly at LIBOR
plus 1.5% and with  outstanding  principal due at maturity on March 13, 2001 and
(ii) a $125.0  million  Term Loan  secured  by the  properties  under  long term
operating lease which bears interest only payable monthly at LIBOR

                                       31



<PAGE>



plus 1.5% and which matures on March 15, 1999. Availability of amounts to borrow
under the  revolving  credit  facility  is subject to having  sufficient  assets
includable  as  security  under  the  line  under a  percentage  borrowing  base
calculation.  An  aggregate  of $8.0  million  in loan  fees  relating  to these
arrangements were paid at closing of the  Recapitalization  Transactions.  These
fees will be amortized over the related loan terms.

     In anticipation of consummating these bank financing transactions described
above,  effective on March 16, 1998,  the Trust entered into LIBOR interest rate
caps at 9% in the notional amounts of $125.0 million and $300.0 million expiring
on March 16, 1999 and 2001, respectively for an aggregate cost of $158,750.

     Upon completion of the  Recapitalization  Transactions  and consummation of
the bank credit  facilities,  the Trust  believes  that the Trust's  significant
capital  resources and access to financing will provide the Trust with increased
financial  flexibility and market  responsiveness  at levels  sufficient to meet
current and anticipated capital requirements including expected loan origination
or acquisition of additional investments.

     Fiscal Year 1997 Compared to 1996

     As discussed in Note 4 to the Consolidated  Financial  Statements,  revenue
for fiscal 1997 includes a gain of approximately  $985,000 from the October 1997
prepayment  of  a  mortgage  note  on  the  Warwick  Hotel  contributed  to  the
Partnership by Starwood Mezzanine in September 1996, which had been reflected at
Starwood  Mezzanine's basis upon  contribution.  A portion of this gain resulted
from the use of predecessor  basis. Since Starwood Mezzanine owned 91.95% of the
Partnership,  the majority of this gain was  allocated to Starwood  Mezzanine as
minority interest in the Partnership in the Consolidated Financial Statements.

     Consolidated  revenue  for fiscal  1997 also  increased  as a result of the
investment by the Trust of the proceeds  received from the exercise of the Class
A Warrants and from a longer relative holding period for the Warwick mortgage in
1997 through its  repayment  by the  borrower in October  compared to the period
from  contribution  to the  Partnership in September  1996 through  December 31,
1996.

     During 1997 general and administrative expenses decreased 28% compared with
1996  due to a  reduction  in legal  fees  and  proxy  costs  combined  with the
elimination  of payroll,  office rental costs,  and reduced  professional  fees.
During  1997,  $1.9  million  of costs  were  incurred  in  connection  with the
Recapitalization  Transactions and related  transactions  described below. These
costs were  capitalized  as deferred  proxy costs and will be offset against the
incremental shareholder equity generated by the Recapitalization Transactions.

     Total assets, excluding $1.9 million in deferred transaction costs relating
to the  Recapitalization  Transactions,  increased from the year end 1996 to the
year end 1997 by $5.9 million  primarily  due to the $4.9 million  received from
the  exercise  of the  warrants  and $1.4  million of  undistributed  net income
(before minority interest for fiscal 1997).

                                       32



<PAGE>



     Fiscal Year 1996 Compared to 1995

     Total   revenues  for  1996   increased  230%  as  a  result  of  leveraged
acquisitions of Federal Home Loan Mortgage Corporation pass-through certificates
("Government  Securities"),  the formation of the Partnership,  and the interest
generated by the investments of the Partnership.

     During the year ended December 31, 1996,  the Trust received  approximately
$9,750 as a result of a $75,000 claim filed in connection with the bankruptcy of
a former  borrower  relating to additional  interest owed to the Trust on one of
its loans during 1993. The $9,750 of income  received  during 1996  represents a
second payment towards this claim.

     The Trust's general and  administrative  expense increased 126% during 1996
due primarily to an increase in legal and professional  fees. The Trust incurred
these fees due to the preparation of a proxy statement and related  material for
the  Trust's  1996  shareholder  meeting,  as  well  as  the  formation  of  the
Partnership.

     Total  assets  increased  to $5.6 million in 1996 from $2.2 million in 1995
primarily  as a result of the  contribution  to the  Partnership  of the Warwick
Hotel mortgage participation certificates.

     New Accounting Pronouncements

     In February 1997, the Financial Accounting Standards Boards ("FASB") issued
Statement of Financial Accounting Standards No. 128, "Earnings per Share" ("SFAS
No. 128")  effective for periods  ending after  December 15, 1997.  SFAS No. 128
simplifies  the  standard  for  computing  earnings  per share  and  makes  them
comparable  with  international  earnings  per share  standards.  The  statement
replaces  primary earnings per share with basic earnings per share ("Basic EPS")
and fully diluted  earnings per share with diluted  earnings per share ("Diluted
EPS").  Basic EPS is computed  based on the income  applicable to Class A Shares
(which is net loss reduced by the dividends on preferred  shares) divided by the
weighted-average number of Class A Shares outstanding during the period. Diluted
EPS is based on the net earnings  applicable to Class A Shares plus dividends on
convertible preferred shares,  divided by the weighted average number of Class A
Shares and dilutive  potential Class A Shares that were  outstanding  during the
period.  Dilutive  potential  Class A Shares include the  convertible  preferred
shares and dilutive share options.  The Trust adopted this  accounting  standard
effective December 31, 1997, as required.

     In June 1997, the FASB issued Statement No. 130,  "Reporting  Comprehensive
Income" ("SFAS No. 130") effective for fiscal years beginning after December 15,
1997,  although  earlier  application  is  permitted.  SFAS No. 130  establishes
standards for reporting and display of  comprehensive  income and its components
in a full set of  general-purpose  financial  statements.  SFAS No. 130 requires
that all components of  comprehensive  income shall be reported in the financial
statements  in the period in which  they are  recognized.  Furthermore,  a total
amount for  comprehensive  income shall be displayed in the financial  statement
where the components of other comprehensive  income are reported.  The Trust was
not  previously  required  to  present  comprehensive  income or the  components
therewith under generally accepted accounting

                                       33



<PAGE>



principles. The Trust intends to adopt the requirements of this pronouncement in
its financial statements for the year ending December 31, 1998.

     In June 1997, the FASB issued Statement No. 131, "Disclosure about Segments
of an  Enterprise  and  Related  Information"  ("SFAS No.  131")  effective  for
financial  statements issued for periods beginning after December 15, 1997. SFAS
No. 131  requires  disclosures  about  segments  of an  enterprise  and  related
information  regarding  the different  types of business  activities in which an
enterprise engages and the different economic environments in which it operates.
The  Trust  intends  to adopt  the  requirements  of this  pronouncement  in its
financial  statements for the year ended December 31, 1998. The adoption of SFAS
No. 131 is not  expected  to have a  material  impact on the  Trust's  financial
statement disclosures.

     Interest Rate Risks

     The Trust's operating results will 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.
Competition from other providers of mezzanine  capital may lead to a lowering of
the interest rate earned on the Trust's  interest bearing assets which the Trust
may not be able to offset by obtaining  lower interest costs on its  borrowings.
Changes in the general  level of interest  rates  prevailing  in the economy can
affect the spread  between the  Trust's  interest-earning  assets and  interest-
bearing  liabilities.   Any  significant  compression  of  the  spreads  between
interest-earning  assets and  interest-bearing  liabilities  could have material
adverse effect on the Trust.  In addition,  an increase in interest rates could,
among other things, reduce the value of the Trust's  interest-bearing assets and
its ability to realize gains from the sale of such assets, and a decrease in the
interest  rates could  reduce the average life of the Trust's  interest  earning
assets.

     Interest rates are highly sensitive to many factors, including governmental
monetary and tax  policies,  domestic and  international  economic and political
considerations, and other factors beyond the control of the Trust. The Trust 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 Trust 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
loss of basis in a hedging contract, indices upon which 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 Trust will be able to adequately  protect  against the  foregoing  risks and
that the Trust will  ultimately  realize an  economic  benefit  from any hedging
contract it enters into.



                                       34



<PAGE>



ITEM 8.  FINANCIAL STATEMENTS

     In  response  to  comments   received  from  the  Securities  and  Exchange
Commission,  the Trust hereby amends Item 8. Financial  Statements of Part II of
the Annual Report by deleting the  information  thereunder and inserting in lieu
thereof the following:


STARWOOD FINANCIAL TRUST
Index to Financial Statements
<TABLE>
<CAPTION>

                                                                                  Page
                                                                                  ----
<S>                                                                                <C>

Report of Independent Accountants                                                   37

Balance Sheets at December 31, 1997 and 1996                                        38

Statements of Operations for each of the three years  in the period ended
December 31, 1997                                                                   39

Consolidated Statements of Changes in Shareholders' Equity
for each of the three years in the period ended December 31, 1997                   40

Consolidated Statements of Cash Flows for each of the three years
in the period ended December 31, 1997                                               41

Notes to Consolidated Financial Statements                                          42

All  schedules  are omitted  because they are  currently  not  applicable
or the required information is shown in the financial statements or notes
thereto.
</TABLE>



                                       35



<PAGE>



                        Report of Independent Accountants

To the Shareholders of
Starwood Financial Trust:

In our opinion, the consolidated financial statements listed in the accompanying
index  present  fairly,  in all material  respects,  the  financial  position of
Starwood Financial Trust,  formerly Angeles  Participating  Mortgage Trust, (the
"Trust") and its  subsidiaries at December 31, 1997 and 1996, and the results of
their  operations and their cash flows for each of the three years in the period
ended  December 31, 1997,  in  conformity  with  generally  accepted  accounting
principles.  These financial  statements 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 of these statements in
accordance with generally accepted auditing standards which 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,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As more  fully  discussed  in Note 8, on March 18,  1998 the  Trust  consummated
certain  transactions  which (i)  significantly  recapitalized  the Trust,  (ii)
expanded the capital resources of the Trust, (iii) changed the investment policy
of the Trust, (iv) provided for external  management under an Advisory Agreement
and (v) amended and restated of the Trust's stock option plan.



Price Waterhouse LLP
New York, NY
March 20, 1998



                                       36



<PAGE>



                            Starwood Financial Trust
                           Consolidated Balance Sheets
                                 (In thousands)


<TABLE>
<CAPTION>


                                                                                         December 31,
                                                                        ------------------------------------------------
                                                                                1997                       1996
                                                                        ------------------------  ----------------------

                                                        ASSETS
<S>                                                                                      <C>                         <C>


Cash and cash equivalents                                               $                296        $               114
Investments                                                                           11,175                      1,774
Mortgage note receivable                                                                   -                      3,707
Deferred transaction costs                                                             1,895                          -
Accrued interest                                                                          58                         56
Other assets                                                                              17                          23
                                                                                      ------                      ------

     Total assets                                                       $             13,441        $             5,674
                                                                                      ======                      ======

                                         LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
Accounts payable                                                        $                  -        $                37
Accrued expenses                                                                       1,915                        142
                                                                                      ------                      ------

Total liabilities                                                                      1,915                        179
                                                                                      ------                      ------

Minority Interest                                                                      5,175                       3,917
                                                                                      ------                      ------

Commitments and contingencies                                                              -                          -

Shareholders' equity:
Class A Shares (7,550,000 and 2,550,000 shares  issued and
outstanding, $1.00 par value,  unlimited shares authorized
respectively)                                                                          7,550                      2,550
Class B Shares (3,775,000 and 1,275,000 shares issued and
outstanding, $.01 par value, unlimited shares authorized)                                 38                         13
Net unrealized loss on "available-for-sale"  investments                                (162)                         -
Additional paid in capital                                                            42,228                     42,329
Accumulated undistributed net realized gain  from sale of mortgages                    2,545                      2,545
Accumulated distributions in excess of cumulative net income other
than gain from  sale of mortgages                                                    (45,848)                   (45,859)
                                                                                     -------                    --------

Total Shareholders' equity                                                             6,351                      1,578
                                                                                     -------                    --------
Total liabilities and Shareholders' equity                              $             13,441        $             5,674
                                                                                     =======                    ========
</TABLE>

    The accompanying notes are an integral part of the financial statements.



                                       37



<PAGE>






                            Starwood Financial Trust
                      Consolidated Statements of Operations
                      (in thousands except per share data)
<TABLE>
<CAPTION>



                                                                                     Years ended December 31,
                                                              --------------------------------------------------------------
                                                                      1997                1996                1995
                                                              ---------------      --------------      ---------------------
<S>                                                                     <C>                 <C>                  <C>

Revenue:
      Interest income from mortgage notes                     $         486       $         166      $            -
      Gain from early loan repayment                                    985                   -                   -
      Interest income from investments                                  410                 312                 145
                                                              ---------------      --------------      ---------------------
      Other income                                                    1,887                 488                 148


            Total revenue


Costs and expenses:
      Interest expense                                                    -                 272                   -
                                                               -------------       ------------       -----------------------
      General and administrative                                         461                639                 283
                                                               -------------       ------------       -----------------------
            Total costs and expenses                                     461                911                 283
                                                               -------------       ------------       -----------------------

Minority Interest                                                     (1,415)              (154)                  -
                                                               -------------       ------------       -----------------------

Net income (loss)                                              $          11       $       (577)      $         (135)
                                                               =============       ============       =======================

Net income (loss) per Class A Share                            $        0.00       $      (0.22)      $        (0.05)
                                                               =============       ============       =======================
Weighted average number of Class A
      Shares outstanding (in thousands)                                7,244              2,550                2,550
                                                               =============       ============       =======================


     The accompanying notes are an integral part of the financial statements.

                                       38
</TABLE>



<PAGE>



                            Starwood Financial Trust
                  Statements of Changes in Shareholders' Equity
                                 (In thousands)


<TABLE>
<CAPTION>

                                                                                     Accumulated
                                                         Net                         Distributions
                                                         Unrealized                  In Excess of
                                 Class A      Class B    Losses on       Paid-in     Cumulative
                                 Shares       Shares     Investments     Capital     Net Income           Total
                                 ------       ------     -----------     -------     ----------           -----
<S>                                <C>            <C>       <C>            <C>            <C>               <C>


Balance at January 1, 1995       2,550            13                     42,329        (42,602)           2,290
Net loss                            -              -                          -           (135)            (135)

Balance at December 31, 1995     2,550            13                     42,329        (42,737)           2,155
Net loss                            -              -                         --           (577)            (577)

Balance at December 31, 1996     2,550            13                     42,329        (43,314)           1,578
Exercise of warrants             5,000            25                       (101)             -            4,924
Net unrealized losses                -             -       (162)              -                            (162)
Net income                           -             -                          -             11               11
                                 -----          ----      ------        -------       ---------           -----
Balance of December 31, 1997     7,550            38      $(162)        $42,228       $(43,303)           $6351
                                 =====          ====      ======        =======       =========           =====

</TABLE>

    The accompanying notes are an integral part of the financial statements.



                                       39



<PAGE>



                            Starwood Financial Trust
                      Consolidated Statements of Cash Flows
                                 (In thousands)
<TABLE>
<CAPTION>


                                                                       ----------------------------------------------------
                                                                                         Years ended December 31,
                                                                       ----------------------------------------------------
                                                                        1997                 1996                  1995
                                                                        ----                 ----                  ----
<S>                                                                      <C>                  <C>                   <C>

Cash flows from operating activities:
Net income (loss)                                                    $    11         $       (577)         $      (135)
Adjustments to reconcile net (loss) increase to cash flows
     from operating activities:
         Minority Interest                                             1,415                  154                    -
         Changes in Assets and Liabilities:
              Decrease (increase) in other receivables                     4                  (54)                   6
              Decrease (increase) in other assets                          -                  110                  (12)
              Increase (decrease) in accounts payable and
                  accrued expenses                                     1,736                  140                  (43)
                                                                     -------          -----------             ---------
         Cash flows provided by (used in) operating activities         3,166                 (227)                (184)
                                                                     -------          -----------             ---------
Cash flows from investing activities:
              Investments in securities                              (31,346)             (19,811)                (165)
              Principal collections of investment securities              80                1,307                  340
              Sale of investment securities                           21,546               17,926                    -
              Principal collections from mortgage notes                3,707                   56                    -

     Cash flows provided by (used in) investing activities            (6,013)                (522)                 175
                                                                     -------          -----------             ---------

Cash flows from financing activities:
         Repayments related to investment security purchases               -              (18,886)                   -
         Borrowings related to investment security purchases               -               18,886                    -
         Increase in deferred transaction costs                       (1,895)                   -                    -
         Exercise of warrants                                          4,924                    -                    -
                                                                     -------          -----------             ---------

         Cash flows provided by financing activities                   3,029                    -                    -
                                                                     -------          -----------             ---------

Increase (decrease) in cash and cash equivalents                         182                 (749)                  (9)
Cash and cash equivalents at beginning of period                         114                  863                  872
                                                                     -------          -----------             ---------
Cash and cash equivalents at end of period                             $ 296          $      114              $    863
                                                                     =======          ===========             =========

Supplemental disclosure of cash flow information:
         Cash paid during the year for interest                        $  -           $      272              $      -
                                                                     =======          ===========             =========
Supplemental disclosure of non cash financing activity:
         Contribution of Note Receivable                               $  -           $    3,763              $      -
                                                                     =======          ===========             =========

        The accompanying notes are an integral part of the financial statements.
</TABLE>



                                       40



<PAGE>



                            Starwood Financial Trust
                   Notes to Consolidated Financial Statements

Note 1 - Organization and Business

     Starwood  Financial  Trust (the "Trust"),  formerly  Angeles  Participating
Mortgage Trust, was formed for the purpose of making and acquiring various types
of mortgage  and other  loans.  During 1993  through  1997,  the Trust failed to
qualify as a real estate  investment  trust ("REIT") under the Internal  Revenue
Code of 1986, as amended (the "Code").  However, pursuant to a Closing Agreement
with the Internal Revenue Service (the "IRS"), the Trust will be eligible to and
intends to elect to be taxed as a REIT for the taxable year beginning January 1,
1998.

     The Trust was originally formed by Angeles Corporation  ("Angeles") for the
purpose  of  making  various  types of  mortgage  and  other  loans to  entities
affiliated  with  Angeles.  In early  1993,  Angeles  and its  affiliates  began
experiencing  financial  difficulties which resulted in a default on their loans
held by the  Trust.  In  November  1993,  the Trust  sold all of its loans to an
unaffiliated  third  party and with the  proceeds  of such sale and cash on hand
distributed  $37.2  million  to the  Trust's  shareholders.  Through a series of
transactions   during  1994  and  1996,  Starwood  Mezzanine   Investors,   L.P.
("Mezzanine")and certain affiliates of the general partner of Mezzanine acquired
control of the Trust.

     Prior to September 1996, the purpose and investment policy of the Trust was
primarily to make mortgage loans to entities  affiliated with Angeles.  However,
since the liquidation of the Trust's portfolio in 1993 until September 1996, the
Trust did not pursue its stated investment policy.  Instead, during such period,
the Trust's assets were held in a trust as a reserve against  contingent claims.
This  contingent  claims trust was terminated in August 1996. In September 1996,
the shareholders of the Trust voted to change the purpose and investment  policy
of the Trust.  As described in Note 8, in March 1998,  the  shareholders  of the
Trust again voted to change the purpose and investment policy of the Trust

     On  September  26, 1996,  the Trust became the sole general  partner of the
APMT Limited  Partnership (the  "Partnership") (see Notes 4 and 5). As discussed
in Note 8,  subsequent  to  year  end,  all  the  outstanding  interests  in the
Partnership  not held by the Trust were exchanged for additional  Class A Shares
of the Trust,  the Trust  became the sole  partner  of the  Partnership  and the
Partnership was terminated.

     Also as more fully described in Note 8, pursuant to the concurrent approval
through a shareholder  vote, on March 18, 1998,  the Trust entered into a series
of transactions which, among other things, substantially recapitalized the Trust
and modified its investment policy.

Note 2 - Summary of Significant Accounting Policies

     Basis of accounting - The accompanying consolidated financial statements of
the Trust include the accounts of the Trust and the Partnership. These financial
statements were prepared

                                       41



<PAGE>



in accordance with GAAP and, therefore,  revenue is recorded as earned and costs
and  expenses  are recorded as incurred.  The  consolidated  statements  reflect
eliminated  intercompany  balances.   Certain  prior  years  amounts  have  been
reclassified to conform to current year classifications.

     Cash and cash equivalents - Cash and cash equivalents  include cash held in
bank or invested in money market funds with original maturity terms of less than
90 days.

     Income taxes - The Trust did not qualify as a REIT from 1993 through  1997;
however,  it did not  incur  any  material  tax  liabilities  as a result of its
operations.  See  Note 7 to these  consolidated  financial  statements  for more
information.

     As confirmed in a Closing  Agreement with the IRS obtained in March,  1998,
the Trust is eligible and intends to elect to be taxed as a REIT for its taxable
year beginning  January 1, 1998. As a qualified  REIT, the Trust will be subject
to income taxation at corporate rates on its REIT taxable income,  however,  the
Trust  is  allowed  a  deduction  for  the  amount  of  dividends  paid  to  its
shareholders,  thereby  subjecting  the  distributed  net income of the Trust to
taxation at the  shareholder  level  only.  For income tax  purposes,  the Trust
reports revenue and expenses on the accrual method.

     Net income  (loss) per Class A Share - The net income per Class A Share was
based upon  7,244,000  weighted  average shares  outstanding  for the year ended
December 31, 1997 and 2,550,000  weighted average shares outstanding during each
of the two years ending  December 31, 1996 and 1995,  after  deduction of the 1%
Class B Shares' interest (see Note 5).

     Use of estimates - 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.

Note 3 - Investments

     The Trust held two investments in government securities in 1995 that had an
8.5%  coupon  and  matured  on  January  1,  1996.  In 1996,  the Trust sold and
subsequently  purchased $20 million in government  securities  which resulted in
interest income, before financing costs, of approximately $251,000 and a $91,000
trading loss which is included with interest  expense.  As of December 31, 1997,
the Trust held four  investments  in Government  National  Mortgage  Association
securities ("GNMA") and 10 investments in Federal Home Loan Mortgage Corporation
("FHLMC") pass-through  certificates  aggregating $1.4 million and $9.6 million,
respectively.  The  GNMAs  each have a coupon  rate of 7.5%;  three of the GNMAs
mature in 2027 and the other GNMA matures in 2026.  The FHLMCs have coupon rates
ranging from 5.5% to 6.5% with  maturity  dates  ranging from August 1998 to May
2003. In accordance  with  Statement of Financial  Accounting  Standards No. 115
("FASB  115")  the  Trust  has  classified  all GNMA and  FHLMC  investments  as
"available for sale" because they are freely tradeable. As of

                                       42



<PAGE>



December 31, 1997, the Trust recorded a current unrealized loss of $162,000 from
its GNMAs and FHLMCs which is reflected in the  shareholders'  equity section of
the balance  sheet in  accordance  with FASB 115. In addition,  the  Partnership
invested  approximately  $0.1  million in various  other  publicly  traded REITs
during the third quarter of 1997.

Note 4 - Mortgage Note Receivable

     On  September  26, 1996,  the Trust became the sole general  partner of the
Partnership by contributing  $400,000 in cash, in exchange for 400,000 Operating
Partnership  Units  ("Units")(a  8.05% interest) in the  Partnership.  Mezzanine
contributed  to  the  Partnership  its  entire  interest  in  certain   mortgage
participation  certificates valued by the Trust at approximately $4.6 million as
of September 30, 1996, in exchange for  4,568,944  Units (a 91.95%  interest) in
the  Partnership.  These Units were convertible into Class A Shares of the Trust
on a  one-for-one  basis,  cash or a  combination  of both, at the option of the
Trust.

     The Trust and the  Partnership  are  considered to be entities under common
control and the  consolidated  operations of the Trust and the Partnership  have
been  accounted in accordance  with  generally  accepted  accounting  principles
governing such entities. Consequently, the mortgage note contributed by Starwood
Mezzanine into the Partnership was reflected in the financial  statements at its
predecessor basis of $3.76 million.

     The mortgage participation certificates comprise the first mortgage note on
the  Warwick  Hotel,  a  20-story  hotel  and  apartment   complex   located  in
Philadelphia,  PA. The  mortgage  had a face value of $4.9  million and required
monthly payments of approximately  $71,000,  representing principal and interest
at a rate of 9% per annum. The note was originally  issued with a face amount of
$8.5  million on December 1, 1979 with the final  payment due November 30, 2004.
Starwood  Mezzanine acquired this note at a discount from face value in February
1995 and had been accounting for it under the effective interest method.

     On October 1, 1997, the mortgage participation  certificates had a basis of
$3.5  million.  They  were  repaid  on this  date for $4.5  million,  which  was
reinvested in government securities that matured in December 1997.

Note 5 - Shareholders' Equity

     The shares of the Trust are of two classes: Class A Shares (par value $1.00
per share) and Class B Shares (par value $.01 per  share).  There is no limit on
the number of either Class A or Class B Shares which the Trust is  authorized to
issue.  Class B Shares have been issued by the Trust in an amount  equal to one-
half of the number of Class A Shares outstanding. Class A and Class B Shares are
each entitled to one vote per share with respect to the election of Trustees and
other matters.  The Class B Shares are  convertible at the option of the Class B
Shareholders into Class A Shares on the basis of 49 Class B Shares for one Class
A Share.  All  distributions  of cash  will be  distributed  99% to the  Class A
Shareholders and 1% to the Class B Shareholders.


                                       43



<PAGE>



     In November 1993,  the Trust was notified that SAHI,  Inc. had acquired all
of  the  Trust's  1,275,000  outstanding  Class  B  Shares.  Subsequent  to  the
acquisition of the Class B Shares, SAHI Partners, ("SAHI") purchased the Class B
Shares from SAHI,  Inc. and  accumulated  244,100 Class A Shares or 9.57% of the
total outstanding Class A Shares of the Trust as of December 1996.

     On  March  15,  1994,  the  Trust  announced  that it had  entered  into an
agreement  with SAHI and SAHI,  Inc., for the sale of a warrant for the right to
purchase  five million  shares of the Trust's Class A Shares at a price of $1.00
per share (the " Class A Warrant") and  2,500,000  shares of Class B Shares at a
price of $.01 per share (the "Class B Warrant").  SAHI and SAHI, Inc.  purchased
the warrants for $101,000,  which amount was applied  against the purchase price
for the first Class A and Class B Shares purchased pursuant to the warrants.  On
March 28, 1996, the Class A Warrants were assigned to Starwood Mezzanine.

     On September 26, 1996,  the Trust became sole general  partner of the newly
formed  Partnership  by  contributing  $400,000 in cash, in exchange for a 8.05%
interest in the Partnership and 400,000 Units. Concurrently,  Starwood Mezzanine
received a 91.95% limited  partnership  interest in exchange for contributing to
the  Partnership its entire  interest in the  participation  certificates in the
Warwick Hotel mortgage note valued by the Trust at approximately $4.6 million as
of September  30, 1996.  Starwood  Mezzanine's  interest in the  Partnership  is
evidenced by 4,568,944  Units,  which were convertible into cash, Class A Shares
or a combination  of both pursuant an exchange  rights  agreement.  In addition,
Starwood  Mezzanine  has the right to require the Trust to  register  for public
sale, any or all of the Class A Shares in the Partnership  issued to it upon the
exercise of the Class A Warrant or upon exchange of the Units issued to Starwood
Mezzanine. As described in Note 8, the Units were converted to Class A Shares in
the first quarter of 1998.

     On January 22,  1997,  Starwood  Mezzanine  exercised  its rights under the
Class A Warrant to acquire  5,000,000 Class A Shares.  After its exercise of the
Class A Warrant, Starwood Mezzanine beneficially owned 5,000,000 shares of Class
A Shares and 4,568,944 Units. In addition, SAHI, Inc. exercised its rights under
the Class B Warrant to acquire  2,500,000 Class B Shares.  After its exercise of
the Class B Warrant,  SAHI Inc.  beneficially  owned 6,059,471 Shares of Class B
Shares and  244,100  shares of Class A Shares.  Each share of Class A Shares and
Class B Shares is  entitled to one vote per share.  Upon  exercise of the entire
Class A and Class B Warrants,  SAHI, SAHI, Inc., and Starwood  Mezzanine jointly
own 70% of the  outstanding  Class A Shares and, with the voting interest of the
Class B Shares,  control  80% of the voting  interest  of the  Trust.  The Trust
increased its capital by  $5,025,000,  and funds from this  capitalization  were
utilized to purchase qualified short-term government securities.

     As  more   fully   discussed   in  Note  8,   subsequent   to  year  end  a
recapitalization  transaction  was completed which  significantly  increased the
Trust's equity.


                                       44



<PAGE>



Note 6 - Incentive Plan

     On September  26, 1996,  the  shareholders  approved an incentive  plan for
Trustees and an incentive plan for employees.  The Trustee plan provides for the
issuance of up to 50,000 stock  options and the employee  plan  provides for the
grant of up to 377,500 shares in the form of stock options,  share  appreciation
rights,  restricted  shares,  and deferred shares.  On September 26, 1996, 2,000
options were granted  under the plan with an exercise  price of $1.38 per share.
On October 24, 1997,  additional  options to purchase 6,000 Class A Shares at an
exercise price of $2.50 per share were granted. The options are fully vested.

Note 7 - Income Taxes

     Although  originally  formed to  qualify  as a REIT  under the Code for the
purpose of making and  acquiring  various  types of  mortgage  and other  loans,
during 1993 through 1997, the Trust failed to qualify as a REIT. As confirmed by
a Closing  Agreement with the Internal  Revenue  Service (the "IRS") obtained in
March, 1998, the Trust will be eligible to and intends to elect to be taxed as a
REIT for the tax year  commencing on January 1, 1998.  Because the Trust had net
losses for income tax purposes in 1993 through 1997,  the Trust does not owe any
Federal income tax for such years.

     Deferred income taxes reflect the net tax effects of temporary  differences
between the carrying amount of assets and  liabilities  for financial  reporting
purposes and income tax purposes as well as operating  loss and tax credit carry
forwards. A valuation allowance is recorded if, based on the weight of available
evidence,  it is more likely than not that some  portion or all of the  deferred
income tax asset will not be realized.  Given the limited  nature of the Trusts'
operations  and  assets  and  liabilities  from  1993  through  1997,  the  only
significant  deferred tax assets are net operating loss carry forwards ("NOL's")
which arose during such periods.  Since the Trust intends to elect to be treated
as a REIT for its tax year  beginning  January 1, 1998, it is  anticipated  that
such  NOL's  will  expire   unutilized.   Accordingly,   no  net  value,   after
consideration  of a 100%  valuation  allowance,  has  been  reflected  in  these
financial statements as of December 31, 1997 and 1996.

Note 8 - Subsequent Events

     Subsequent  to year end, the Trust  consummated  certain  transactions  and
entered into agreements which significantly  recapitalize and expand the capital
resources  of the  Trust  as well as  modify  future  operations  including  the
following:

     Recapitalization Transactions

     As more fully  discussed  in Note 5,  pursuant to a series of  transactions
beginning  in March 1994 and  including  the  exercise  of certain  warrants  in
January  1997,  Starwood  Mezzanine  and certain  entities  affiliated  with the
general  partners  of  Starwood  Mezzanine  (collectively,  Starwood  Mezzanine,
Starwood Opportunity Fund IV, L.P. and other affiliates are referred to as

                                       45



<PAGE>



"Starwood")  acquired joint ownership of 70% and 100% of the outstanding Class A
Shares  and  Class B Shares  of the  Trust,  respectively,  through  which  they
controlled  approximately 80% of the voting interest in the Trust as of December
31,  1997.  Prior  to  the  consummation  of the  Recapitalization  Transactions
(defined below),  Starwood Mezzanine also owned 4,568,944 Units which represents
the  remaining  91.95% of the  Partnership  not held by the  Trust,  which  were
convertible  into either cash,  and additional  4,568,944  Class A Shares of the
Trust, or a combination of the two, as determined by the Trust.

     On March 18, 1998,  each  outstanding  Unit held by Starwood  Mezzanine was
exchanged for one Class A Share of the Trust and, concurrently,  the Partnership
was liquidated  through a distribution of its net assets to the Trust,  then its
sole Partner.

     Simultaneously,  Starwood Mezzanine and Starwood  Opportunity Fund IV, L.P.
("SOF  IV")  (an  affiliate  of the  general  partners  of  Starwood  Mezzanine)
consummated  the  transactions   contemplated  by  the  contribution   agreement
("Contribution   Agreement")   among   Mezzanine,   SOF  IV  and  the  Trust  to
substantially  recapitalize  and  increase  the size of the  Trust's  assets and
operations.   Pursuant  to  the  Contribution   Agreement,   Starwood  Mezzanine
contributed  various real estate loan  investments  to the Trust in exchange for
55,148,000  Class A Shares  and  $25.5  million  in cash,  as  adjusted.  SOF IV
contributed real estate loans and investments, $17.9 million in cash and certain
letters of intent in exchange for 247,074,800  Class A Shares of the Trust and a
cash payment of $324.3 million.  Concurrently, the holders of the Class B Shares
who are  affiliates  of the general  partners of Starwood  Mezzanine  and SOF IV
acquired  153,395,872  additional Class B Shares sufficient to maintain existing
voting preferences  pursuant to the Trust's Amended and Restated  Declaration of
Trust (the  "Declaration  of  Trust").  Immediately  after  these  transactions,
Starwood and its affiliates owned approximately 99.3% of the outstanding Class A
Shares  of the  Trust  and  100%  of the  Class  B  Shares.  (Collectively,  the
transactions  described in this note are the  "Recapitalization  Transactions".)
Assets acquired from Starwood Mezzanine will be reflected using step acquisition
accounting  at  predecessor  basis  adjusted  to fair  value  to the  extent  of
post-transaction  third-party  ownership.  Assets  acquired  from SOF IV will be
reflected at their fair market value.

     New Credit Facilities

     On March 18, 1998 the Trust entered into bank credit agreements under which
the Trust may currently  borrow up to $625.0  million,  with up to an additional
$175.0  million  available,   subject  to  certain  conditions,   to  fund  loan
originations  (including the cash portion of the  Recapitalization  Transactions
described  above) and provide working capital to fund new loan  originations and
for other general corporate purposes. The credit agreement are comprised of a i)
a $500.0  million  revolving  credit  facility which bears interest only payable
monthly at LIBOR plus 1.5% and with  outstanding  principal  due at  maturity on
March 13, 2001 and (ii) a $125.0  million  Term Loan  secured by the  properties
under long term  operating  lease which bears  interest only payable  monthly at
LIBOR plus 1.5% and which matures on March 15, 1999.  Availability of amounts to
borrow  under the  revolving  credit  facility  is subject to having  sufficient
assets  includable as security under the line under a percentage  Borrowing Base
calculation. An aggregate of $8.0

                                       46



<PAGE>



million in loan fees relating to these  arrangements were paid at closing of the
Recapitalization  Transactions.  These fees will be  amortized  over the related
loan terms.

     In anticipation of consummating these Financing transactions,  effective on
March 16, 1998,  the Trust  entered into LIBOR  interest  rate caps at 9% in the
notional amounts of $125.0 million and $300.0 million expiring on March 16, 1999
and 2001, respectively, for an aggregate cost of $158,750.

     Modification to Trust's Investment Policy

     As approved by the shareholders of the Trust in March 1998, the purpose and
investment  policy of the Trust is to  acquire a diverse  portfolio  of debt and
debt-like  interests in real estate or real estate related assets,  including to
(i) originate mortgage loans and/or acquire mortgage loans or acquire securities
collateralized,  in whole or in part, by mortgage  loans, as well as make equity
investments in real estate and real  estate-related  assets, (ii) acquire direct
or indirect  interests in short term,  medium and long-term real  estate-related
debt  securities  and mortgage  interests,  which may include  warrants,  equity
participations  or similar rights  incidental to a debt investment by the Trust,
(iii) make, hold and dispose of purchase money loans with respect to assets sold
by the Trust, and (iv) acquire  positions in non-performing  and  sub-performing
debt for the purpose of either  restructuring  it as performing debt or, if such
efforts are unsuccessful,  of obtaining shortly  thereafter  primary  management
rights over or equity interests in the underlying assets securing such debt (the
"Diversified Portfolio").

     The Trust is  restricted  from making  certain  types of  investments  as a
result of the  restrictions  and  conflicts  described  below  (the  "Investment
Restrictions").  These  restrictions  may limit the  flexibility of the Trust in
implementing  its  investment  policy.  Specifically,   without  the  amendment,
termination  or waiver  of  provisions  of  certain  non-competition  agreements
between  Starwood  Capital Group,  L.P. and Starwood Hotels & Resorts Trust, the
Trust is prohibited  from:  (i) making  investments in loans  collateralized  by
hotel assets where it is anticipated that the underlying equity will be acquired
by the debt holder within one (1) year from the  acquisition of such debt,  (ii)
acquiring  equity  interests  in hotels  (other than  acquisitions  of warrants,
equity  participations  or similar rights incidental to a debt investment by the
Trust or that are acquired as a result of the exercise of remedies in respect of
a loan in which the Trust has an interest) or (iii) selling or  contributing  to
or acquiring any interests in Starwood  Hotels & Resorts  Trust,  including debt
positions or equity  interests  obtained by the Trust  under,  pursuant to or by
reason of the holding of debt positions.

     The Trust's  authority with respect to the Diversified  Portfolio  includes
the  power to  acquire,  hold,  own,  develop,  redevelop,  construct,  improve,
maintain,  operate,  manage,  sell, lease, rent, transfer,  encumber,  mortgage,
convey, exchange and otherwise dispose of or deal with the Diversified Portfolio
and the  Diversified  Portfolio may be held by the Trust directly or indirectly.
The Diversified Portfolio may include controlling or non-controlling investments
in or relating to any general category of real estate assets,  including without
limitation, hotel, office,

                                       47



<PAGE>



mixed-use,  retail,  industrial,  mini-storage  and residential  improvements to
land, excluding any investments prohibited by the Investment Restrictions.

     The Trust  currently  plans to originate  and make  investments  in various
types of income producing commercial real estate and its investment program will
emphasize  senior and junior  commercial  mortgage  loans,  including  mezzanine
financing (i.e.,  capital representing the level between 65% and 90% of property
values), higher yielding senior mortgage loans, non-performing or sub-performing
loans and performing and non-performing  subordinated  interests  ("Subordinated
Interests")  in  commercial   mortgage-backed  securities  ("CMBS").  The  Trust
anticipates  that a majority of the  investments to be held in its portfolio for
the long-term  will be structured so that the Trust's  investment is subordinate
to  third   party   first   mortgage   debt  but  senior  to  the  real   estate
owner/operator's equity position.

     The  investment  and financing  policies of the Trust and its policies with
respect to all other  activities,  including its growth,  debt,  capitalization,
dividends and operating  policies,  will be determined by the Board of Trustees.
Although the Board of Trustees has no present intention to do so, these policies
may be amended or revised at any time and from time to time at the discretion of
the Board of Trustees, without a vote of the Shareholders.

     Advisory Agreement

     In  connection  with  the  Recapitalization  Transactions,  the  Trust  and
Starwood  Financial  Advisors,  L.L.C. (the "Advisor")  entered into an Advisory
Agreement  pursuant to which the Advisor  manages the investment  affairs of the
Trust,  subject to the Trust's  purpose and  investment  policy,  the Investment
Restrictions and the directives of the Board of Trustees.  The services provided
by the Advisor include the following:  identifying investment  opportunities for
the Trust;  advising the Trust with respect to and  effecting  acquisitions  and
dispositions of the Trust's investments;  monitoring, managing and servicing the
Trust's loan portfolio;  and arranging debt financing for the Trust. The Advisor
will not act in a manner that is inconsistent  with the express direction of the
Board of Trustees  and reports to the Board of Trustees  and/or the  officers of
the Trust with respect to its activities.

     Commencing on the 90th day after the  consummation of the  Recapitalization
Transactions,  the Trust will pay to the Advisor a quarterly base management fee
of 0.3125% (1.25% per annum) of the "Book Equity Value" of the Trust (as defined
in the Advisory  Agreement)  determined as of the last day of each quarter,  but
estimated and paid in advance subject to recomputation.  Fees to be paid in 1998
will be  recognized  ratably  during the  period  from  March 18,  1998  through
December 31, 1998. As a result of the delayed  commencement of the advisory fee,
the  operating  results  of the Trust for fiscal  1998 will be higher  than they
would have been if the advisory fee had not been  deferred and therefore may not
be reflective of future operating results of the Trust.

     In  addition,  commencing  on the 90th day  after the  consummation  of the
Recapitalization  Transactions,  the  Trust  will pay the  Advisor  a  quarterly
incentive fee of five percent (5%) of the

                                       48



<PAGE>



Trust's "Adjusted Net Income" (as defined in the Advisory Agreement) during each
quarter that the Adjusted Net Income for such quarter restated and annualized as
an  annualized  rate of return on the Trust's Book Equity Value for such quarter
equals  or  exceeds  the  "Benchmark  BB  Rate"  (as  defined  in  the  Advisory
Agreement).  The Advisor  will be also be  reimbursed  for  certain  expenses it
incurs on behalf of the Trust.

     The  Advisory  Agreement  has an  initial  term of three  years  subject to
automatic renewal for one year periods unless the Trust has been liquidated or a
Termination  Event (as defined in the  Advisory  Agreement  and which  generally
includes violations of the Advisory Agreement by the Advisor, a bankruptcy event
of the  Advisor  or the  imposition  of a material  liability  on the Trust as a
result of the  Advisor's  bad faith,  willful  misconduct,  gross  negligence or
reckless disregard of duties) has occurred and is continuing.  In addition,  the
Advisor may terminate the Advisory Agreement on 60 days' notice to the Trust and
the Trust may terminate the Advisory Agreement upon 60 days' written notice if a
Termination  Event has  occurred  or if the  decision to  terminate  is based on
affirmative  vote of the holders of  two-thirds  or more of the voting shares of
the Trust at the time outstanding.

     1996 Share Incentive Plan

     The Trust  amended and restated its stock option plan to provide a means of
incentive  compensation for officers, key employees,  Trustees,  consultants and
advisors.  Stock options,  restricted stock awards and other performance  awards
may be granted under the Starwood Financial Trust 1996 Share Incentive Plan (the
"Plan").  Under the  amended  Plan,  up to a maximum of 9.0% of the  outstanding
Class A Shares on a fully-diluted basis, as adjusted for subsequent issuances of
Class A Shares,  are reserved for issuance  under the Plan. All grants of shares
under the Plan, other than automatic grants to non-employee Trustees, will be at
the sole  discretion  of the  Board of  Trustees  or a  specifically  designated
sub-committee  of such Trustees.  Approximately  14,963,057  options to purchase
Class A Shares at $2.50 per share that are immediately  exercisable were granted
to the  Advisor  under  the  Plan  upon  consummation  of  the  Recapitalization
Transactions  and future  grants may be made to the Advisor or  employees of the
Trust in the future.

     An independent financial advisory firm estimated the value of these options
at the date of grant to be  approximately  $0.40 per share using a Black-Scholes
valuation model. In the absence of comparable  historical market information for
the Trust, the advisory firm utilized assumptions  consistent with activity of a
comparable  peer group of companies  including an estimated  option life of five
years, a 27.5% volatility rate and an estimated  dividend rate of 8.5%.  Options
issued to  employees  will be  accounted  for using the  intrinsic  method  and,
accordingly,  no earnings  charge will be reflected for options issued to direct
employees  since  the  exercise  price  approximates  the  concurrent   exchange
transaction  price at date of  grant.  Options  issued  to the  Advisor  will be
accounted for under the option value method and, accordingly, result in a charge
to earnings upon consummation of the  Recapitalization  Transaction equal to the
number of options allocated to the Advisor  multiplied by the estimated value at
consummation.  The charge of approximately $6.0 million will be reflected in the
Trust's first

                                       49



<PAGE>



quarter 1998 financial results,  however, such charge has been excluded from the
pro forma  financial  information  presented  in this note,  as it  represents a
non-recurring  charge.  Future  charges may be taken to the extent of additional
option grants, which are at the discretion of the Board of Trustees.

     An independent financial advisory firm estimated the value of these options
at date of grant to be  approximately  $1.07  per  share  using a  Black-Scholes
valuation model. In the absence of comparable  historical market information for
the Trust, the advisory firm utilized assumptions  consistent with activity of a
comparable  peer group of companies  including an estimated  option life of five
years,  a 35%  volatility  rate and an estimated  dividend  rate  sufficient  to
maintain  the Trust's  status as a REIT (i.e.  95% of taxable  income).  Options
issued to  employees  will be  accounted  for using the  intrinsic  method  and,
accordingly,  no earnings  charge will be reflected for options issued to direct
employees  since  the  exercise  price  approximates  the  concurrent   exchange
transaction  price at date of  grant.  Options  issued  to the  Advisor  will be
accounted for under the option value method and, accordingly, result in a charge
to earnings upon consummation of the Recapitalization  Transactions equal to the
number of options allocated to the Advisor  multiplied by the estimated value at
consummation. The charge of approximately $16.0 million will be reflected in the
Trust's  first quarter 1998  financial  results,  however,  such charge has been
excluded from the pro forma financial  information presented in this note, as it
represents a non-recurring  charge. Future charges may be taken to the extent of
additional option grants, which are at the discretion of the Board of Trustees.

     The  following  summary pro forma  information  includes the effects of the
following   transactions   consummated  in  March,  1998:  (i)  Recapitalization
Transaction,  (ii) exchange of each  outstanding Unit held by holders other than
the Trust for one Class A Share,  and (iii)  liquidation  and termination of the
Partnership  (iv) the  borrowings  necessary to  consummate  the  aforementioned
transactions.  The  pro  forma  balance  sheet  data  is  presented  as  if  the
transactions had been completed on December 31, 1997 and the pro forma operating
data for the year ended December 31,1997 is presented as if the transactions had
been completed on January 1, 1997.



                                       50



<PAGE>



                                    Pro Forma
                             Condensed Balance Sheet
             (In thousands, except for net income per Class A Share)



                                                             As of
                                                       December 31, 1997
                                                       -----------------
Assets:
Real estate investments                                $   1,073,877
Cash and cash equivalents                                      9,198
Other assets                                                  13,601
                                                           ---------
                                                       $   1,096,676
                                                           =========

Debt obligations                                       $     350,000
Other liabilities                                              2,119
Accounts accrued expenses and payable                          2,351
Shareholders equity                                          742,206
                                                           ---------
                                                       $   1,096,676
                                                           =========


                                       51



<PAGE>



                                    Pro Forma
                        Condensed Statement of Operations
             (In thousands, except for net income per Class a Share)


                                                            For the Year Ended
                                                      --------------------------
                                                             December 31, 1997
Revenue:
Interest income                                                   $61,956
Prepayment and Participation Income                                25,137
Rental income                                                      15,311
Other                                                                 887
                                                            -------------
                                                                  103,291
Expenses:
Interest expense                                                   23,151
Depreciation                                                        6,875
General and administrative                                          1,510
Advisory fee                                                        8,143
Other                                                               2,117
                                                            -------------
                                                                  41,796

Pro forma net income                                              $61,495
                                                            =============
Pro forma net income per Class A Share                            $0.20
                                                            =============
Weighted average number of Class A Shares                         314,342
                                                            =============
Outstanding

The pro forma financial  information is not  necessarily  indicative of what the
actual financial position and results of operations of the Trust would have been
as of and for the periods indicated, nor does it purport to represent the future
financial position or results of operations for future periods


                                       52



<PAGE>




Note 9 - Quarterly Financial Information (Unaudited)

     The following  table sets forth the selected  quarterly  financial data for
the Trust (in thousands except for per share amounts).
<TABLE>
<CAPTION>


                                                            ------------------------------------------------------------------------
                                                                                  Quarter Ended
1997                                                           12/31/97          9/30/97       6/30/97        3/31/97
- ----                                                           --------          -------       -------        -------
<S>                                                                 <C>              <C>             <C>           <C>

Revenue                                                     $       1,181   $        246 $          220 $         240
Net income/(loss)                                           $         (14)  $          2 $            5 $          18
Net income/(loss) per Class A Share                         $           0   $          0 $            0 $           0
Weighted average Class A Shares outstanding                          7,550         7,550          7,550         6,328

1996                                                           12/31/96          9/30/96       6/30/96        3/31/96
- ----                                                           --------          -------       -------        -------
Revenue                                                     $         424   $        35  $          21  $          8
Net loss                                                    $         (75)  $      (246) $         (59) $       (197)
Net loss per Class A Share                                  $       (0.02)  $     (0.10) $       (0.02) $      (0.08)
Weighted average Class A Shares outstanding                          2,550         2,550          2,550            3

</TABLE>

                                       53



<PAGE>



                                   SIGNATURES

       Pursuant  to the  requirements  of Section 13 or 15(d) of the  Securities
Exchange Act of 1934,  the Trust has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                      STARWOOD FINANCIAL TRUST
                                      Registrant

Date   February 23, 1999              /s/ Jay Sugarman
                                          Jay Sugarman
                                          Chief Executive Officer and President

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON. D.C. 20549
                                February 4, 1999


  DIVISION OF
CORPORATE FINANCE



Mail Stop 4-9

Jay Sugarman, CEO and President
Starwood Financial Trust
1114 Avenue of the Americas, 27th Floor
New York, New York 10036

Re:  Starwood Financial Trust
     Amendment No. 1 to Form 10-K for the fiscal year ended December 31, 1997
     Amendment No. 1 to Form 10-Q for the period ended September 30, 1998
     Amendment No. 1 to Form 8-K dated 3/18/98
     Filed January 19, 1999
     File No. 1-10150

Dear Mr. Sugarman:

         We have  the  following  comments  on  your  filings.  Unless  directed
otherwise, please revise your document in response to these comments.

Form 10-K for the fiscal year ended December 31, 1997
- -----------------------------------------------------

General

1.       It is not  appropriate to amend your form 10-K by disclosing  where you
         delete and add language.  In your next  amendment,  please  include the
         complete  text of all items where you amended  the  disclosure  in both
         this, and the next amendment. See Rule 12b-15.

Item 1. Description of Business, page 1
- ---------------------------------------

Investment Policy
- -----------------

2.       We note your  revision  in  response to comment 3. Why have you deleted
         the meaning of  mezzanine  financing  in your  amendment?  In your next
         amendment, please revise to include the original definition, explaining
         that it is capital representing 65%-90% of property value.

3. Disclose that you have no full underwriting policies or procedures.




<PAGE>


Starwood Financial Trust
page 2

Advisory Agreement
- ------------------

4.       In the changed  sentence,  the second to last in 1(b),  do you mean the
         Trust could  invest all or any portion of its assets in any  investment
         that "could" be included in the Diversified Portfolio?

5.       Your response to comment 7 is noted, however, the disclosure in written
         in an overly complex,  legalistic  manner.  Is this copied right out of
         the Advisory  Agreement?  Please revise to clearly describe Book Equity
         Value and Adjusted Net Income.

Investment Portfolio
- --------------------

6.      Disclose the identity of Borrowers A and B. See Item 101(c)(vii).

7.       Response to comment 8 is noted,  however, we cannot  locate  where you
         have provided disclosure of:

         a)       the nature of the obligors on the mortgages and their ability
                  to pay, and
         b)       the relative subordination of subordinated interests,
                  including the rights of the company upon delinquency,
                  default or foreclosure.

         Please revise. With respect to your summary  subordination  disclosure,
         do you hold any  subordinated  interest with respect to borrowers other
         than  Borrowers  A and B? With  respect to your last  sentence  in this
         section,  are your  subordinated  mortgages  only  subordinate  to your
         senior  ones?  Does the  subordinated  nature of the  mortgages  permit
         Borrowers A and B to obtain senior mortgages at any time?

8.       Where do you provide relevant delinquency, loss and prepayment data? We
         note your  response  to comment 9 is  identical  to that for comment 8.
         Comment 9 was directed at eliciting additional disclosure.

Competition
- -----------

9.       Rather  than focus this  discussion  on what may  happen,  discuss  the
         current competitive conditions in your industry. To the extent you have
         been affected by the significant competition in the market for loans of
         the type you seek, so state.

Financial Statements and Notes, page 20
- ---------------------------------------

10.      We have read and  considered  your  response to comment 15. In the last
         paragraph  on page 14 of the  10-K/A  explain  how an  increase  in net
         income results in an increase in assets.

11.      We have  reviewed  your  response to comment 16. Revise the 3/31/97 per
         share  amount in Note 9 of the  Financial  Statements  contained in the
         Form 10-K on page 32.




<PAGE>


Starwood Financial Trust
page 3

12.       In your  response  to  comment  17,  you  state  that ". . .  Starwood
          Mezzanine  owned  a  91.95%  limited   partnership   interest  in  the
          Partnership  . . . ."  Revise  the  footnote  and  any  other  similar
          disclosures to clarify whether Starwood  Mezzanine obtained its 91.95%
          interest   in  exchange   for  the   contribution   of  the   mortgage
          participation  certificates.  In  addition,  if it obtained the 91.95%
          limited  partnership  interest through another  transaction,  describe
          that  transaction.  Further,  state  whether the Trust became the sole
          general   partner  of  the   Partnership   before  or  after  Starwood
          Mezzanine's contribution. We may have additional comment.

13.       We are not clear why the  mortgage  participation  certificates  which
          were  transferred  from Starwood  Mezzanine  were not recorded at fair
          value.  According to paragraph 2 of Note 4 to the financial statements
          included  in the form  10-K,  "[t]he  Trust  and the  Partnership  are
          considered to be entities  under common  control."  Since the transfer
          was between  Starwood  Mezzanine and the  Partnership,  it seems to us
          that you need to  demonstrate  that Starwood  Mezzanine was also under
          common control in order to account for this  transaction as a transfer
          among entities under common control.  Show us the ownership  charts of
          the Trust, the Partnership and of Starwood Mezzanine immediately prior
          to the  transfer of the  mortgage  participation  certificates  to the
          Partnership.  The  ownership  chart for each  entity  should  list the
          owner, their relative percentage of ownership and the type of interest
          (i.e.  limited  partner or general  partner).  Explain to us how these
          charts support your  contention  that this  transaction was a transfer
          among entities under common control. We may have additional comment.

14.       We have read and considered your response to comment 18.  According to
          page 16 of the Form 10-K/A,  on March 18, 1998, each  outstanding Unit
          of the  Partnership  held by Starwood  Mezzanine was exchanged for one
          Class A share of the Trust.  Explain to us why this was not  accounted
          for at fair  value as the  acquisition  of  minority  interest  in the
          Partnership. We may have further comment.

15.       In addition,  we are not clear why the  recapitalization  transactions
          resulted in a step up in basis.  Please  explain.  Please tell us what
          literature you relied upon,  either directly or by analogy,  in making
          your  determination of the appropriate  accounting  treatment.  We may
          have additional comments.

16.       According to page 16 of the Form 10-K/A Starwood Mezzanine contributed
          real estate loan  investments  to the Trust in exchange for 55,148,000
          Class A shares and $25.5  million in cash.  Disclose the fair value of
          these real estate loan investments and indicate how the fair value was
          determined.  Provide us with an ownership chart of Starwood  Mezzanine
          and of the  Trust  as of  March  18,  1998,  immediately  before  this
          transfer.  The ownership  chart for each entity should list the owner,
          their relative  percentage of ownership and the type of interest (i.e.
          limited partner or general  partner).  Explain to us why this transfer
          was not  accounted  for as a  transfer  among  entities  under  common
          control.  What  percentage  of  Starwood  Mezzanine's  assets  did the
          contributed loan investments represent? We may have further comment.

17.       Refer to your  response  to  comment  19.  Page 16 of the Form  10-K/A
          states  that  SOF IV was an  affiliate  of  the  general  partners  of
          Starwood Mezzanine. Please demonstrate how they were




<PAGE>


Starwood Financial Trust
page 4

         affiliated by providing us with an ownership  chart of SOF IV, Starwood
         Mezzanine and of the Trust as of March 18, 1998.  The  ownership  chart
         should identify the owners,  their relative percentage interest and the
         type of interest (i.e.  limited partner or general partner  interests).
         Explain to us why the March 18, 1998  transactions with SOF IV were not
         accounted for at carryover  basis as a transfer  among  entities  under
         common  control.  What  percentage of SOF IV's assets did the March 18,
         1998 contribution represent? We may have further comment.

18.      According  to page 16 of the Form  10-K/A  the  holders  of the Class B
         shares  which  are  affiliates  of the  general  partners  of  Starwood
         Mezzanine and SOF IV acquired  153,395,872  additional  Class B shares.
         Disclose  what  consideration  these Class B holders gave the Trust for
         these additional  shares.  If no  consideration  was given or less than
         fair value of the shares was given,  why have you not reflected this as
         a capital distribution?

19.      Based upon your response to comment 32, selected  financial data should
         be included in the Form 10-K for Doubletree,  Borrower A and Borrower B
         since they are significant between the ten and twenty percent level. In
         addition expand the disclosure  regarding Borrower B to clarify whether
         the loans have cross default or cross collateralization provisions.

10-Q for the period ended September 30, 1998
- --------------------------------------------

Interest Rate Risk Management, page 17
- --------------------------------------

20.      Where do you provide further  discussion on the relative  interest rate
         sensitivity of your assets and liabilities and the spread between asset
         and liability yields?

21.      We cannot locate any discussion  concerning the impact of  prepayments,
         delinquencies  and defaults on your spread as requested  previously  in
         comment 23. Please revise or advise.

22.      Quantify the costs of the transactions  described and disclose that the
         potential costs of these transactions may exceed their benefits.

23.      Describe the associated risks of your hedging activities.  Discuss such
         risks as basis risks, legal  enforceability risks and regulatory risks.
         Describe in sufficient  detail the potential adverse effects of each of
         these risks.

Liquidity and Capital Resources, page 18
- ----------------------------------------

24.      As  previously  requested,  disclose the dates the  Treasury  rate-lock
         agreements were entered into and the rates which were fixed.

Year 2000 Issues, page 19
- -------------------------

State of Readiness, page 20
- ---------------------------





<PAGE>


Starwood Financial Trust
page 5


25.      You disclose that the previous  owner of Starwood  Operating has agreed
         to indemnify  Starwood  Operating  for all costs of  addressing  losses
         related to year 2000 issues.  Do you mean for all losses resulting from
         year 2000 issues,  or only those  attributable to Starwood  Operating's
         systems?

26.      You state  you're in the  process  of  communicating  with  significant
         depository  institutions,   lenders,  custodians,  vendors,  etc.  What
         percentage of those contacted have responded?  Have your communications
         been written or oral? Have their responses been written or oral?

Risks of Year 2000, page 20
- ---------------------------

27.      We note you've asked  substantially all significant vendors and service
         providers to provide  reasonable  assurances  as to their state of year
         2000 readiness.  Have any responded?  If yes,  disclose the amount that
         have responded. Were responses written or oral?

Procedural Matters
- ------------------

         Amendments should be filed within two weeks of the date of this letter.
The filings should be accompanied by a letter responding to each comment, noting
the  location  in  the  revised   material  of  the  change  and  providing  any
supplemental  information  requested by the staff. Any material deletions should
also  be  noted  in the  response  letter.  If you  believe  any  comment  to be
inappropriate, please tell us why in your letter.

         General  disclosure  questions  may be  directed  to Kim Mazur at (202)
942-1941.  Any questions  regarding  accounting comments may be directed to J.J.
Matthews at (202) 942-2881, or Linda van Doorn,  Assistant Chief Accountant,  at
(202) 942-1960.  In addition,  please do not hesitate to contact the undersigned
or Paula Dubberly,  Esq.,  Assistant Director,  at (202) 942-1960,  both of whom
supervised the review of your filing.

                                             Sincerely,


                                             David M. Lynn
                                             Special Counsel

cc:      Courtney A. Dinsmore, Esq.
         Mayer, Brown & Platt
         1675 Broadway
         New York, New York 10019-5820
<PAGE>
                                                             Exhibit I

                            Starwood Financial Trust
                     Summary of Accounting Considerations in
              Connection with Various Transactions with Affiliates


The  purpose of this  supplement  is to convey and clarify  certain  information
provided  to the  Staff in  support  of the  accounting  treatment  for  certain
transactions  consummated  by  the  Company  with  certain  affiliated  entities
including Starwood Mezzanine Investors, L.P. ("Starwood Mezzanine") and Starwood
Opportunity Fund IV, L.P. ("SOF IV").

This complex  structure was  necessitated by the various  business  arrangements
between Starwood Capital and its control group ("Starwood")  affiliates with the
investment  partnerships  (collectively:  Starwood  Opportunity  Fund II,  L.P.,
Starwood  Mezzanine  and SOF IV) and  various  legal  liability,  ERISA  and tax
structuring requirements.

Management  acknowledges  the  complexity  of the  ownership  structure  and the
difficulty in conveying these concepts in writing.  Management believes that the
accounting   treatment   utilized  by  the  Company  in  connection  with  these
transactions  was both  appropriate and  conservative  under the  circumstances.
Accordingly,  should the Staff have further questions in this regard, management
would  like to  request  a  conference  with the  Staff,  either  in  person  or
telephonically, to discuss these issues.

The four primary transactions under discussion are the following:

1.   Contribution of mortgage  participation  certificates by Starwood Mezzanine
     (Date: September 26, 1996)
2.   Recapitalization  Transaction - conversion of Partnership Units by Starwood
     Mezzanine for Class A Shares of the Company (Date March 18, 1998).
3.   Recapitalization Transaction - Contribution of financial assets by Starwood
     Mezzanine for cash and Class A Shares of the Company (Date March 18, 1998)
4.   Recapitalization  Transaction - Contribution of financial  assets by SOF IV
     for cash and Class A Shares of the Company (Date March 18, 1998).

To faciliate this  discussion,  the following  information  has been provided in
summary  form;  (i) listing of key control  dates  considered;  (ii) Company and
affiliate entity ownership/voting control computations at various key dates; and
(iii) other key control factors.

I. Key Control Dates:

o    November,  1993  - The  Company  announced  that  SAHI,  Inc.  (a  Starwood
     affiliate)  had  acquired all of the  Company's  then  outstanding  Class B
     Shares.  These shares were purchased from SAHI, Inc. by SAHI Partners which
     also acquired 244,100 Class A Shares or 9.57% of the total then outstanding
     shares.
o    March  15,  1994 - The  Company  entered  into  an  agreement  whereby  for
     consideration  of $101,000 it sold  warrants to acquire 5.0 million Class A
     Shares  and 2.5  million  Class B Shares  to SAHI,  Inc and SAHI  Partners,
     respectively.
o    March 15, 1996 - SAHI,  Inc. and SAHI Partners  assigned  their interest in
     the Class A warrants  to  Starwood  Mezzanine  for cash equal to their cost
     basis.
o    September 26, 1996 - The APMT Limited  Partnership (the  "Partnership") was
     formed  with the  Company  as the sole  General  Partner  holding  an 8.05%
     interest in exchange for a contribution of $400,000 in cash. As part of the
     formation,   Starwood  Mezzanine  received  a  91.95%  limited  partnership
     interest in the  Partnership  in exchange  for a  contribution  of mortgage
     participation   certificates   with  a  then   estimated   fair   value  of
     approximately $4.6 million and a predecessor basis of approximately $3.8.
o    January  22,  1997 - Starwood  Mezzanine  exercised  its  rights  under the
     warrants  to acquire  5.0  million  Class A Shares of the Company at $1 per
     share and SAHI, Inc. exercised its rights under the warrants to acquire 2.5
     million Class B Shares of the Company at $0.01 per share.
o    March 18, 1998 - Recapitalization  Transactions consumated - including: (i)
     contribution  of  financial  assets  by  Starwood  Mezzanine  and SOF IV in
     exchange for cash and Class A Shares;  (ii) conversion of partnership units
     into Class A Shares;  and (iii) acquisition of additional Class B Shares by
     an entity controlled by Starwood.

II. Ownership/voting control analysis:
o    Exhibit I.A - Ownership structure  immediately before Partnership Formation
     (September 26, 1996) o Exhibit I.B - Ownership structure immediately before
     the Recapitalization Transactions (March 18, 1998) o Exhibit I.C -Ownership
     structure  immediately after the  Recapitalization  Transactions (March 18,
     1998) o  Exhibit  I.D -  Analysis  of  common  ownership  between  Starwood
     Mezzanine and SOF IV

III. Other Key Control Factors:
o    The voting  control  afforded  Starwood by the Class  A/Class B  structure.
     Under this structure, as Class A Shares are issued, the existing holders of
     Class B shares are afforded the right to purchase,  at $0.01 par value, one
     Class B Share for every two Class A Shares  issued.  Each Class B Share has
     one vote in situations requiring a vote under the Company's  Declaration of
     Trust - thereby,  providing a 33.33% voting  control block to the owners of
     the Class B Shares.
o    The  control  rights  afforded  Starwood  as the sole  general  partners of
     Starwood Opportunity Fund II, Starwood Mezzanine and SOF IV under the terms
     of the respective partnership agreements.

Transaction 1 - Accounting for Formation of Partnership

On September 26, 1996,  Starwood  Mezzanine held an option to acquire  5,000,000
Class A Shares of the Company for $1 per share.  These  warrants were  currently
exercisable.  Further,  certain  affiliates  of the General  Partner of Starwood
Mezzanine held  approximately  9.57% of the then outstanding  Class A Shares and
100% of the Class B Shares  (which  represented  33.33% of the then  outstanding
voting shares). Finally, executives of the General Partner of Starwood Mezzanine
were the sole officers of the Company and held a controlling  interest through 5
of 8 positions  on the  Company's  Board of  Trustees.  On  September  26, 1996,
assuming exercise of the warrants,  Starwood  Mezzanine and its affiliates owned
69.46 % of the Class A Shares and 100% of the Class B Shares  representing fully
diluted voting control of 79.64%.

The  Partnership  did not exist prior to September 26, 1996. In connection  with
its  formation,  the  Company  contributed  $400,000  in  exchange  for an 8.05%
interest  and  became the sole  General  Partner  of the  Partnership.  Starwood
Mezzanine   contributed   its  interests  in  certain   mortgage   participation
certificates  to the  Partnership in exchange for a 91.95%  limited  partnership
interest in the Partnership.  The limited  partnership  interest were covertible
into  shares of the  Company  at the  option  of  Starwood  Mezzanine.  Starwood
Mezzanine's  limited  partners had no rights under the partnership  agreement to
approve  the  transaction.  Subsequent  to the  formation  of  the  Partnership,
assuming  exercise of the warrants and conversion of the partnership  interests,
Starwood  Mezzanine and its  affiliates  owned 80.97 % of the Class A Shares and
100% of the Class B Shares representing fully diluted voting control of 87.3%.

As illustrated  above,  Starwood  Mezzanine and its affiliates had both economic
and voting control of both the Company and Starwood Mezzanine at the time of the
formation of the  Partnership  and  immediately  thereafter.  Accordingly,  as a
consequence,  the contribution transaction was reflected at Starwood Mezzanine's
basis of  approximately  $3.8  million  as a  transfer  of assets  under  common
control. Further, it should be noted that any gain/loss as a result of the basis
difference would be largely  allocated to Starwood  Mezzanine as a result of its
91.95%  interest in the  Partnership.  Since the Company was the sole G.P.,  the
Partnership was consolidated by the Company in its accounting records.

Transaction 2 - Recapitalization transaction - Conversion of Partnership Units
As can be  seen  in  Exhibit  I.B,  immediately  before  the  conversion  of the
Partnership  interest,  Starwood  Mezzanine  owned  directly  (without  assuming
conversion  of  the  Partnership  Units)   approximately   66.23%  of  the  then
outstanding  Class A Shares and Starwood  affilates owned an additional 3.23% of
the Class A Shares and 100% of the Class B Shares  representing  a interests  of
79.64% of the outstanding voting shares.  Further,  Starwood Mezzanine's limited
partners had no rights under the partnership agreement to approve the conversion
of the  Partnership  interests into Class A Shares.  The  transaction  was fully
taxable to Starwood  Mezzanine  (i.e.  full  step-up for federal tax  purposes),
resulting in a substantial tax gain.

Accounting   guidance  looked  to  for  this  transaction   included  EITF  95-7
Implementation  Issues related to the Treatment of Minority Interests in Certain
Real  Estate  Investment  Trusts.  Given,  the  ownership  structure,   Starwood
Mezzanine was considered to be in an equivalent position to that of a sponsor in
an operating partnership REIT formation.  The EITF indicates "...that subsequent
acquisitions of the sponsor's minority interest in the operating  partnership in
exchange  for REIT  shares  should  also be  recorded  at the book  value of the
minority interest acquired."

Transaction  3  -  Recapitalization   transaction  -  Contribution  by  Starwood
Mezzanine

As can be seen in Exhibit I.C., immediately before the contribution of assets by
Starwood  Mezzanine to the Company (the "SM  Contribution"),  Starwood Mezzanine
owned directly  (assuming  conversion of the  Partnership  Units)  approximately
78.96% of the then  outstanding  Class A Shares and Starwood owned an additional
2.01% of the  Class A Shares  and 100% of the Class B  Shares,  representing  an
87.3%  voting  control by  Starwood  (including  Starwood  Mezzanine).  Further,
Starwood  Mezzanine's  limited  partners  had no rights  under  the  partnership
agreement to approve the SM Contribution.  The SM Contribution was fully taxable
to Starwood Mezzanine (i.e. full step-up for federal tax purposes), resulting in
a substantial tax gain.

As a consequence of these factors,  Starwood  Mezzanine and its affiliates  were
considered to have both  economic and effective  control of both the Company and
Starwood  Mezzanine at the time of the transaction  and immediately  thereafter.
Accordingly,  the SM Contribution was reflected as a step-acquisition using fair
values derived by an independent  investment bank, resulting in an increase from
Starwood Mezzanine's basis of approximately $0.7 million.  This basis adjustment
was attributed to the underlying  loans  contributed  and will amortize over the
expected terms of the loans as a reduction of recognized income.

Transaction 4 - Recapitalization transaction - Contribution by SOF IV

As can be seen Exhibit I.C.,  immediately  before the  contribution of assets by
SOF IV to the Company ( the "SOF IV  Contribution"),  Starwood  Mezzanine  owned
directly (assuming  conversion of the Partnership Units) approximately 78.96% of
the then  outstanding  Class A shares and  Starwood an  additional  2.01% of the
Class A Shares  and 100% of the Class B  Shares,  representing  an 87.3%  voting
control by Starwood.  However, SOF IV's limited partners had the right under the
partnership agreement to approve the SOF IV Contribution.  Further,  there was a
significant  disparity  of  ownership  between the  economic  owners of Starwood
Mezzanine  and SOF IV as  demonstrated  in Exhibit  I.D which  indicates  only a
19.26% of common ownership of Starwood Mezzanine investors in SOF IV. The SOF IV
Contribution  was fully  taxable to SOF IV (i.e.  full  step-up  for federal tax
purposes), resulting in a substantial tax gain.

As a consequence of these factors,  while Starwood  Mezzanine and its affiliates
were considered to have both economic and effective  control of both the Company
and  Starwood  Mezzanine  at the time of the  Recapitalization  Transaction  and
immediately  thereafter,  the  significant  disparity of ownership  and approval
rights of SOF IV's limited  partners  indicated that the control for the SOFI IV
transaction  did  not  fully  rest  with  Starwood.  Accordingly,  the  SOFI  IV
Contribution was reflected as a purchase  resulting in an increase from SOF IV's
basis of  approximately  $87.0 million.  This basis adjustment was attributed to
the underlying real estate loans and related investments  contributed using fair
values  derived by an  independent  investment  bank for all assets,  except the
variable  rate  senior   mortgages  for  which  face  value  was  considered  to
approximate  par. The basis step up  generally  represents  premiums  which will
amortize  over the  expected  terms of the loans as a  reduction  of  recognized
income.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission