Blackstone Mortgage Trust
BXMT
#3859
Rank
$3.35 B
Marketcap
$19.54
Share price
-1.06%
Change (1 day)
0.83%
Change (1 year)

Blackstone Mortgage Trust - 10-K annual report


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

FORM 10-K

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

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934
For the fiscal year ended December 31, 2000
-----------------

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the Transition period from _____________ to _______________

Commission File Number 1-14788
-------

Capital Trust, Inc.
-------------------
(Exact name of registrant as specified in its charter)

Maryland 94-6181186
-------- ----------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

410 Park Avenue, 14th Floor, New York, NY 10022
- ------------------------------------------ -----
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (212) 655-0220
--------------

Securities registered pursuant to Section 12(b) of the Act:

Name of Each Exchange
Title of Each Class on Which Registered
------------------- -------------------
Class A Common Stock, New York Stock Exchange
$0.01 par value ("Class A Common Stock")

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

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K (Section.229.405 of this chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. / /
MARKET VALUE

Based on the closing sales price of $4.40 per share, the aggregate market value
of the outstanding Class A Common Stock held by non-affiliates of the registrant
as of March 30, 2001 was $44,947,000.

OUTSTANDING STOCK

As of March 30, 2001 there were 19,580,654 outstanding shares of Class A Common
Stock. The Class A Common Stock is listed on the New York Stock Exchange
(trading symbol "CT"). Trading is reported in many newspapers as "CapTr".

DOCUMENTS INCORPORATED BY REFERENCE

Part III incorporates information by reference from the Registrant's definitive
proxy statement to be filed with the Commission within 120 days after the close
of the Registrant's fiscal year.
<TABLE>
<CAPTION>


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

CAPITAL TRUST, INC.
- ------------------------------------------------------------------------------
PAGE
<S> <C> <C>
Explanatory Note Regarding Forward-Looking Statements Safe Harbor ii

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

PART I
- ------------------------------------------------------------------------------

Item 1. Business 1
Item 2. Properties 12
Item 3. Legal Proceedings 12
Item 4. Submission of Matters to a Vote of Security Holders 13
- ------------------------------------------------------------------------------

PART II
- ------------------------------------------------------------------------------

Item 5. Market for the Registrant's Common Equity and Related Security
Holder Matters 14
Item 6. Selected Financial Data 15
Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations 16
Item 7A. Quantitative and Qualitative Disclosures About Market Risk 26
Item 8. Financial Statements and Supplementary Data 28
Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure 28
- ------------------------------------------------------------------------------

PART III
- ------------------------------------------------------------------------------

Item 10. Directors and Executive Officers of the Registrant 28
Item 11. Executive Compensation 28
Item 12. Security Ownership of Certain Beneficial Owners and Management 28
Item 13. Certain Relationships and Related Transactions 28
- ------------------------------------------------------------------------------

PART IV
- ------------------------------------------------------------------------------

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K 29
- ------------------------------------------------------------------------------

Signatures 33

Index to Consolidated Financial Statements F-1

</TABLE>



-i-
EXPLANATORY NOTE REGARDING FORWARD-LOOKING STATEMENTS SAFE HARBOR

Except for historical information contained herein, this annual report on Form
10-K contains forward-looking statements within the meaning of the Section 21E
of the Securities and Exchange Act of 1934, as amended, which involve certain
risks and uncertainties. Forward-looking statements are included with respect
to, among other things, the Company's current business plan, business strategy
and portfolio management. The Company's actual results or outcomes may differ
materially from those anticipated. Important factors that the Company believes
might cause such differences are discussed in the cautionary statements
presented under the caption "Factors which may Affect the Company's Business
Strategy" in Item 1 of this Form 10-K or otherwise accompany the forward-looking
statements contained in this Form 10-K. In assessing forward-looking statements
contained herein, readers are urged to read carefully all cautionary statements
contained in this Form 10-K.









-ii-
PART I
- ------------------------------------------------------------------------------

Item 1. Business
- ------------------------------------------------------------------------------

General
- -------

Capital Trust, Inc. (the "Company") is an investment management and real
estate finance company designed to take advantage of high-yielding lending and
investment opportunities in commercial real estate and related assets. The
Company, for its own account and as an investment manager, makes investments in
various types of commercial real estate and related assets and its current
investment program emphasizes senior and junior commercial mortgage loans,
corporate mezzanine loans, certificated mezzanine investments, subordinated
interests in commercial mortgage-backed securities ("CMBS") and direct equity
investments. Pursuant to the Company's business strategy, the Company seeks to
originate and manage, either for its own account or for funds under management,
a portfolio of loans and other assets such that a majority of its investments
are subordinate to third-party financing but senior to the owner/operator's
equity position and therefore represent "mezzanine" capital.

On March 8, 2000, the Company entered into a strategic relationship with
Citigroup Investments Inc. ("Citigroup"), pursuant to which, among other things,
affiliates of the parties will co-sponsor, commit to invest capital in and
manage a series of high-yield commercial real estate mezzanine investment
opportunity funds (collectively, "Mezzanine Funds"). This venture represents a
new strategic direction for the Company as it transitions itself from primarily
a "balance sheet" lender to an investment management firm engaged in
originating, structuring and managing high-yield real estate financial assets
for third party investment funds. During 2000, the Company has invested in the
first of these funds, which it manages, and intends to continue to invest in and
manage these funds in the future along with continuing to manage its existing
investment portfolio and to selectively add investments to its portfolio that do
not conflict with its role as exclusive investment manager to the Mezzanine
Funds. In this regard, the Company remains positioned opportunistically to
invest on balance sheet in a diverse array of real estate and finance-related
assets and enterprises, including operating companies, which satisfy its
investment criteria.

Strategic Relationship with Citigroup

On March 8, 2000, the Company entered into a strategic relationship with
Citigroup in connection with the commencement of its new investment management
business. Together, the strategic partners have agreed, among other things, to
co-sponsor, commit to invest capital in, and manage a series of Mezzanine Funds.
In connection with this relationship, Citigroup and the Company have made
capital commitments to the Mezzanine Funds of up to an aggregate of $400.0
million and $112.5 million, respectively, subject to certain terms and
conditions.

The strategic relationship is governed by a venture agreement, dated as of
March 8, 2000 (the "Venture Agreement"), pursuant to which Citigroup and the
Company have created CT Mezzanine Partners I LLC ("Fund I"), to which they have
made capital commitments of $150 million and $50 million, respectively, subject
to identification of suitable investments acceptable to Citigroup and the
Company. CT Investment Management Co. LLC ("CTIMCO"), a wholly owned subsidiary
of the Company, serves as the exclusive investment manager to Fund I, which is
currently identifying and negotiating suitable investments for the fund.
Additionally, Citigroup and the Company have agreed to additional capital
commitments of up to $250.0 million and $62.5 million, respectively, to future
co-sponsored Mezzanine Funds that close prior to December 31, 2001, subject to
third-party capital commitments and other conditions contained in the Venture
Agreement.

Pursuant to the Venture Agreement, CTIMCO will serve as the exclusive
investment manager to the Mezzanine Funds. Further, each party has agreed to
certain exclusivity obligations with respect to the origination of assets
suitable for the Mezzanine Funds and the Company granted Citigroup the right of
first refusal to co-sponsor future Mezzanine Funds. The Company has also agreed,
as soon as practicable, to take the steps necessary for it to be treated as a
REIT for tax purposes subject to changes in law, or good faith inability to meet
the requisite qualifications. Unless the Company can find a suitable "reverse
merger"

1
REIT  candidate,  the earliest that the Company can qualify for  re-election  to
REIT status will be upon filing its tax return for the year ended December 31,
2002.

The Company believes that its strategic venture with Citigroup emphasizes
its strengths and provides it with the building blocks for a scalable platform
for high quality earnings growth. It also shifts the Company's focus from that
of a "balance sheet" lender to that of an investment manager making substantial
co-investments with other investors in funds under management. The investment
management business, as structured with Citigroup, also allows the Company to
access the private equity markets as a source of capital to fund its business.
The venture further provides the potential for significant operating leverage
allowing the Company to grow earnings and to increase return on equity without
simply incurring additional financial risk.

Developments During Fiscal Year 2000
- ------------------------------------

Fiscal year 2000 was a transition year for the Company as it shifted its
focus from that of a "balance sheet" lender to that of an investment manager.
The Company made no direct investments in 2000, but rather originated
investments through Fund I, its first co-sponsored Mezzanine Fund. In order to
concentrate its efforts on the new business, in April 2000, the Company
increased its level of resources devoted to its new investment management
business and significantly reduced resources devoted to its investment banking
and advisory operations. As a result, advisory and investment banking revenues
have decreased significantly, and are expected to cease, while revenues from the
new investment management business have been generated and are expected to
increase as the Company sponsors additional funds and invests the equity capital
committed to the funds. The transition related steps taken by the Company
resulted in significantly lower net income in 2000 as compared to 1999.

During the year, the Company's total asset base decreased from $827.8
million at December 31, 1999 to $644.4 million. The Company's reduction in
assets was primarily the result of significant loan satisfactions, the proceeds
from which were utilized to repay debt, repurchase outstanding common stock and
invest in Fund I.

Through December 31, 2000, the Company has made equity contributions to
Fund I of $33,214,000 of which Fund I has returned $13,107,000 for net equity
contributions of $20,107,000. The Company's portion of Fund I's net income
(based upon its 25% interest in the fund) amounted to $1,530,000. The Company
has capitalized costs totaling $4,752,000 that will be amortized over the
anticipated lives of the Mezzanine Funds. As of December 31, 2000, Fund I has
loans outstanding totaling $119,622,000, all of which are performing in
accordance with the terms of the loan agreements.

The Company believes that its Credit Facilities (as hereinafter defined)
and the proceeds from loan repayments provide the Company with the capital
necessary to meet its capital commitments to the Mezzanine Funds, and as
permitted under the Venture Agreement, to expand and diversify its portfolio of
loans and other investments enabling the Company to compete for and consummate
larger transactions meeting the Company's target risk/return profile. In
addition to traditional capital sources, the Company has explored, and will
continue to explore, diversified capital sources to fund its investment
activities including, but not limited to, other joint-ventures, strategic
alliances and money management ventures.

Since December 31, 1999, the Company funded, for its own account, $14.2
million of commitments and additional borrowings under three existing loans. The
Company received full satisfaction of seven loans and a certificated mezzanine
investment totaling $147.2 million and partial repayments on nine loans and a
certificated mezzanine investment totaling $45.1 million. At December 31, 2000,
the Company had outstanding loans, certificated mezzanine investments and
investments in commercial mortgage-backed securities totaling approximately $600
million and additional commitments for fundings on outstanding loans and
certificated mezzanine investments of approximately $5.1 million.

As of December 31, 2000, the Company's portfolio of financial assets
consisted of six Mortgage Loans (as hereinafter defined), eight Mezzanine Loans
(as hereinafter defined), one Certificated Mezzanine Investment (as hereinafter
defined), two other loans (collectively the "Loan Portfolio"), and 18 classes of
CMBS Subordinated Interests (as hereinafter defined) (together with the Loan
Portfolio, the "Investment Portfolio").

2
At December  31,  2000,  one  Mezzanine  Loan with a  principal  balance of
$13,018,000 was in default due to the loan maturing on December 1, 2000; at
December 31, 2000, the loan was earning a variable interest rate of LIBOR +
9.00% and was repaid in full with interest on March 21, 2001. One senior
Mortgage Loan receivable with a principal balance of $8,000,000 reached maturity
on July 15, 2000 and has not been repaid with respect to principal and interest.
In accordance with the Company's policy for revenue recognition, income
recognition has been suspended on this loan and through December 31, 2000,
$791,000 of potential interest income has not been recorded. During the year
ended December 31, 2000, one other loan receivable, originated by the former
management of the Company's predecessor REIT operations, with a net investment
of $136,000 was past-due more than 90 days and was written-off. There were no
other delinquencies or losses on such assets as of December 31, 2000 and for the
year then ended.

The table set forth below details the composition of the Investment
Portfolio at December 31, 2000.


<TABLE>
<CAPTION>

Underlying Number
Type of Loan/ Property of Loans / Original Outstanding Unfunded Current
Investment Type Investments Commitment Face Amount(1) Commitment Maturity Interest Rate
- ---------- ---- ----------- ---------- -------------- ---------- -------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
Senior Mortage Retail/ 4 $ 81,000,000 $ 63,800,000 $ - 2000 to Variable: LIBOR + 3.20%
Loans Hotel 2001 to LIBOR + 10.00%

Subordinate Office/Hotel 2 89,000,000 71,851,000 5,149,000 2001 Variable: LIBOR + 5.55%
Mortgage to LIBOR + 7.00%
Loans

Mezzanine Loans Office / 8 201,045,000 179,356,000 - 2000 to Fixed: 11.62% to 12.00%
Retail / 2009 Variable: LIBOR + 5.25%
Hotel to LIBOR + 9.00%

Certificated Office 1 32,467,000 22,379,000 - 2001 Variable: LIBOR + 3.95%
Mezzanine
Investment

CMBS (1) Various 18 282,526,000 282,526,000 - 2003 to Fixed: 7.00% to 9.16%
2113 Variable: LIBOR + 2.75%
to LIBOR + 7.00%

Other Loans Retail/ 2 63,960,000 47,029,000 - 2002 to Fixed: 9.50%
Commercial/ 2017 Variable: LIBOR + 5.27%
Corporate
-- ------------ ------------- ------------
Total 35 $749,998,000 $666,941,000 $ 5,149,000
== ============ ============= ============
</TABLE>


(1) With respect to the CMBS, in 1998, the Company purchased $36.5 million face
amount of interests in three classes of CMBS Subordinated Interests issued
by a financial asset securitization investment trust for $36.3 million. In
April 2000, the Company received $1.4 million of additional discount from
the issuer of the securities in settlement of a dispute with the issuer. At
December 31, 2000, the CMBS had an amortized cost of $35.4 million and a
market value of $34.4 million.

In March 1999, the Company purchased 15 "BB" rated CMBS subordinated
interest securities from 11 separate issues (the "BB CMBS Portfolio") with
an aggregate face amount of $246.0 million for $196.9 million. In
connection with the transaction, an affiliate of the seller provided
three-year term financing for 70% of the purchase price at a floating rate
above the London Interbank Offered Rate ("LIBOR") and entered into an
interest rate swap with the Company for the full duration of the BB CMBS
Portfolio thereby providing a hedge for interest rate risk. The financing
was provided at a rate that was below the current market for similar
financings. In order to adjust the yield on the debt to current market
terms, the carrying amount of the assets and the related debt were reduced
by $10.9 million. At December 31, 2000, the portfolio had an amortized
carrying value of $190.3 million and a market value of $182.1 million.


3
Real Estate Lending and Investment Market
- -----------------------------------------

The Company believes that the continued strength of commercial real estate
property values, coupled with fundamental structural changes in the real estate
capital markets, primarily related to the growth in CMBS issuance and the
financing parameters related thereto, creates significant opportunities for
companies specializing in commercial real estate lending and investing. Such
opportunities develop from:

o Scale and Rollover. The U.S. commercial mortgage market--a market that is
comparable in size to the corporate and municipal bond markets--has
approximately $1.5 trillion in total mortgage debt outstanding, primarily
held privately. In addition, significant amounts of commercial mortgage
loans held by U.S. financial institutions mature on an annual basis.

o Rapid Growth of Securitization. With U.S. issuance volume of
approximately $49 billion in 2000, the total estimated CMBS market
capitalization has grown to $300 billion from approximately $6 billion in
1990. To date, the CMBS market expansion has been fueled in large part by
"conduits" that originate whole loans primarily for resale to financial
intermediaries, which in turn package the loans as securities for
distribution to public and private investors.

The Company believes that as the underwriting criteria utilized by
securitized lenders becomes accepted as the market standard, borrowers
are left constrained by relatively inflexible securitization/rating
agency standards, including lower loan-to-value ratios, thereby creating
significant demand for mezzanine financing (typically between 60% and 90%
of total capitalization). In addition, since many high quality loans may
not immediately qualify for securitization, due primarily to rating
agency guidelines, or other factors, significant opportunities are
created for shorter-maturity bridge and transition mortgage financings.

o Consolidation. As the real estate market continues to evolve, the Company
expects that consolidation will occur and efficiency will increase. Over
time, the Company believes that the market leaders in the real estate
finance sector will be fully integrated investors capable of originating,
underwriting, structuring, managing and retaining real estate risk,
whether as a principal or as an investment manager.

The Company believes that significant fundamental and structural changes in
the commercial real estate debt capital markets are creating the need for
mezzanine investment capital. The Company seeks to capitalize on this market
opportunity.

Business Strategy
- -----------------

Whether as a principal or through its investment management business, the
Company seeks to generate returns from a portfolio of leveraged investments. As
it develops its investment management business, the Company will further seek to
generate additional revenue from investment management fees and incentive
compensation that will be tied to a portfolio of leveraged investments held by
the managed funds. In its role as investment manager for the Mezzanine Funds or
for its own account, the Company currently pursues investment and lending
opportunities designed to capitalize on inefficiencies in the real estate
capital, mortgage and finance markets.

The Company believes that it is well positioned to capitalize on the market
opportunities, which, if carefully underwritten, structured and monitored,
represent attractive investments that pose potentially less risk than direct
equity ownership of real property. Further, the Company believes that the rapid
growth of the CMBS market has given rise to opportunities for the Company to
selectively acquire non-investment grade classes of such securities, which the
Company believes can be priced inefficiently in terms of their risk/reward
profile.

During 2000, the Company dedicated significant resources to implement its
strategic venture with Citigroup primarily by investing the capital committed to
Fund I and by organizing CT Mezzanine Partners II, LP ("Fund II"), the Company's
second Mezzanine Fund which will be capitalized with third party institutional
private equity. Fund II is expected to have its initial closing in April 2,
2001.


4
During 2000,  the Company's new investment  efforts  focused on originating
assets on behalf of Fund I ($156.9 million of assets originated in seven
separate transactions) and in managing the Company's existing portfolio of
investments. Upon satisfaction, the proceeds from repayments on the Company's
existing portfolio of investments were used primarily to repay indebtedness,
repurchase the company's stock and to fund the Company's commitment to Fund I.
The Company believes that by allowing its investment portfolio to repay in the
normal course, it will have sufficient sources of liquidity to fulfill its
obligations to Fund I and Fund II, when closed, as well as facilitate other
potential strategic acquisitions and/or joint ventures.

Whether as a principal or through its investment management business, the
Company's investment program emphasizes, but is not limited to, the following
general categories of real estate and finance-related assets, all of which are
suitable investments for the Mezzanine Funds:

o Mortgage Loans. The Company pursues opportunities to originate and fund
senior and junior mortgage loans ("Mortgage Loans") to commercial real
estate owners and property developers who require interim financing
until permanent financing can be obtained. The Company's Mortgage Loans
are generally not intended to be permanent in nature, but rather are
intended to be relatively short-term in duration, with extension options
as deemed appropriate, and typically require a balloon payment of
principal at maturity. The Company may also originate and fund permanent
Mortgage Loans in which the Company intends to sell the senior tranche,
thereby creating a Mezzanine Loan.

o Mezzanine Loans. The Company originates high-yielding loans that are
subordinate to first lien mortgage loans on commercial real estate and
are secured either by a second lien mortgage or a pledge of the
ownership interests in the borrowing property owner ("Mezzanine Loans").
Generally, the Company's Mezzanine Loans have a longer anticipated
duration than its Mortgage Loans and are not intended to serve as
transitional mortgage financing and can represent subordinated
investments in real estate operating companies which may take the form
of secured or unsecured debt, preferred stock and other hybrid
investments.

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

o Subordinated Interests. The Company pursues rated and unrated
investments in public and private subordinated interests ("Subordinated
Interests") in commercial collateralized mortgage obligations ("CMOs")
and other CMBS.

o Other Investments. The Company remains positioned to develop an
investment portfolio of commercial real estate and finance-related
assets meeting the Company's target risk/return profile. Except as
limited by its role as exclusive investment manager to the Mezzanine
Funds, the Company is not limited in the kinds of commercial real estate
and finance-related assets in which it can invest on balance sheet and
believes that it is positioned to expand opportunistically its financing
business. The Company may pursue investments in, among other assets,
construction loans, distressed mortgages, foreign real estate and
finance-related assets, operating companies, including loan origination
and loan servicing companies, and fee interests in real property
(collectively, "Other Investments").

During the investment periods for the Mezzanine Funds, the Company may
directly originate or acquire for its own account Mortgage Loans, Mezzanine
Loans, Certificated Mezzanine Investments, and investments in Subordinated
Interests (collectively "Business Assets") only after such investments are first
presented to the Mezzanine Funds and not accepted for origination or acquisition
by the Mezzanine Funds. In this regard, during the respective investment periods
of the Mezzanine Funds, the majority of the Company's investment activity in
Business Assets will be conducted through and for the Mezzanine Funds, although
the Company may continue to invest in Other Investments and other assets which
fulfill the Company's risk/reward characteristics and do not otherwise conflict
with its duties as an investment manager.

The Company seeks to maximize yield through the use of leverage, consistent
with maintaining an acceptable level of risk. Although there may be limits to
the leverage that can be applied to certain of the

5
Company's assets,  the Company does not intend to exceed a debt-to-equity  ratio
of 5:1. At December 31, 2000, the Company's debt-to-equity ratio (treating the
Convertible Trust Preferred Securities as a component of equity) was 1.07:1.

Other than restrictions which result from the Company's intent to avoid
regulation under the Investment Company Act of 1940, as amended (the "Investment
Company Act"), the Company is not subject to any restrictions on the particular
percentage of its portfolio invested in any of the above-referenced asset
classes, nor is it limited in the kinds of assets in which it can invest except
that prospective Business Assets must first be presented to the Mezzanine Funds
for origination or acquisition. The Company has no predetermined limitations or
targets for concentration of asset type or geographic location. Instead of
adhering to any prescribed limits or targets, the Company makes acquisition
decisions through asset and collateral analysis, evaluating investment risks on
a case-by-case basis. To the extent that the Company's assets become
concentrated in a few states or a particular region, the Company's return on
investment will become more dependent on the economy of such states or region.
Until appropriate investments are made, cash available for investment may be
invested in readily marketable securities or in interest-bearing deposit
accounts.

Principal Investment Categories
- -------------------------------

Set forth below is a further description of the characteristics of the
Business Assets and Other Investments emphasized in the Company's current
business plan, either as a principal or as an investment manager.

Mortgage Loans. The Company actively pursues opportunities to originate and
fund Mortgage Loans to real estate owners and property developers who need
interim financing until permanent financing can be obtained. The Company's
Mortgage Loans generally are not intended to be "permanent" in nature, but
rather are intended to be of a relatively short-term duration, with extension
options as deemed appropriate, and generally require a balloon payment at
maturity. These types of loans are intended to be higher-yielding loans with
higher interest rates and commitment fees. Property owners or developers in the
market for these types of loans include, but are not limited to, property owners
who are completing a transition of their commercial real property such as an
asset repositioning or an asset lease-up, traditional property owners and
operators who desire to acquire a property before it has received a commitment
for a long-term mortgage from a traditional commercial mortgage lender, or a
property owner or investor who has an opportunity to purchase its existing
mortgage debt or third party mortgage debt at a discount; in each instance, the
Company's loan would be secured by a Mortgage Loan. The Company may also
originate traditional, long-term mortgage loans and, in doing so, would compete
with traditional commercial mortgage lenders. In pursuing such a strategy, the
Company generally intends to sell or refinance the senior portion of the
mortgage loan, individually or in a pool, and retain a Mezzanine Loan. In
addition, the Company believes that, as a result of the recent increase in
commercial real estate securitizations, there are attractive opportunities to
originate short-term bridge loans to owners of mortgaged properties that are
temporarily prevented as a result of timing and structural reasons from securing
long-term mortgage financing through securitization.

Mezzanine Loans. The Company seeks to take advantage of opportunities to
provide mezzanine financing on commercial property that is subject to first lien
mortgage debt. The Company believes that there is a growing need for mezzanine
capital (i.e., capital representing the level between 60% and 90% of property
value) as a result of current commercial mortgage lending practices setting
loan-to-value targets as low as 60%. The Company's mezzanine financing takes the
form of subordinated loans, commonly known as second mortgages, or, in the case
of loans originated for securitization, partnership loans (also known as pledge
loans) or can represent subordinated investments in real estate operating
companies which may take the form of secured or unsecured debt, preferred stock
and other hybrid investments. For example, on a commercial property subject to a
first lien mortgage loan with a principal balance equal to 60% of the value of
the property, the Company could lend the owner of the property (typically a
partnership) an additional 20% of the value of the property. The Company
believes that as a result of (i) the significant changes in the lending
practices of traditional commercial real estate lenders, primarily relating to
more conservative loan-to-value ratios, and (ii) the significant increase in
securitized lending with strict loan-to-value ratios imposed by the rating
agencies, there will continue to be an increasing demand for mezzanine capital
by property owners.



6
Typically in a Mezzanine Loan, as security for its debt to the Company, the
property owner would pledge to the Company either the property subject to the
first lien (giving the Company a second lien position typically subject to an
inter-creditor agreement) or the limited partnership and/or general partnership
interest in the owner. If the owner's general partnership interest were pledged,
then the Company would be in a position to take over the operation of the
property in the event of a default by the owner. By borrowing against the
additional value in their properties, the property owners obtain an additional
level of liquidity to apply to property improvements or alternative uses.
Mezzanine Loans generally provide the Company with the right to receive a stated
interest rate on the loan balance plus various commitment and/or exit fees. In
certain instances, the Company may negotiate to receive a percentage of net
operating income or gross revenues from the property, payable to the Company on
an ongoing basis, and a percentage of any increase in value of the property,
payable upon maturity or refinancing of the loan, or the Company will otherwise
seek terms to allow the Company to charge an interest rate that would provide an
attractive risk-adjusted return.

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

Subordinated Interests. The Company acquires rated and unrated Subordinated
Interests in 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 ("AA" or "AAA"). The junior, subordinated
classes typically include a lower rated, non-investment grade "BB" and "B"
class, and an unrated, high yielding, credit support class (which generally is
required to absorb the first losses on the underlying mortgage loans). The
Company currently invests in the non-investment grade tranches of Subordinated
Interests. The Company may acquire performing and non-performing (i.e.,
defaulted) Subordinated Interests. CMBS generally are issued either as CMOs or
pass-through certificates that are not guaranteed by an entity having the credit
status of a governmental agency or instrumentality, although they generally are
structured with one or more of the types of credit enhancement arrangements to
reduce credit risk. In addition, CMBS may be illiquid.

The credit quality of CMBS depends on the credit quality of the underlying
mortgage loans forming the collateral for the securities. CMBS are backed
generally by a limited number of commercial or multifamily mortgage loans with
larger principal balances than those of single-family mortgage loans. As a
result, a loss on a single mortgage loan underlying a CMBS will have a greater
negative effect on the yield of such CMBS, especially the Subordinated Interests
in such CMBS.

Before acquiring Subordinated Interests, the Company performs certain
credit underwriting and stress testing to attempt to evaluate future performance
of the mortgage collateral supporting such CMBS, including (i) a review of the
underwriting criteria used in making mortgage loans comprising the Mortgage
Collateral for the CMBS, (ii) a review of the relative principal amounts of the
loans, their loan-to-value ratios as well as the mortgage loans' purpose and
documentation, (iii) where available, a review of the historical performance of
the loans originated by the particular originator and (iv) some level of
re-underwriting the underlying mortgage loans, including, selected site visits.

Unlike the owner of mortgage loans, the owner of Subordinated Interests in
CMBS ordinarily does not control the servicing of the underlying mortgage loans.
In this regard, the Company attempts to negotiate for the right to cure any
defaults on senior CMBS classes and for the right to acquire such senior classes
in the event of a default or for other similar arrangements. The Company may
also seek to acquire rights to service defaulted mortgage loans, including
rights to control the oversight and management of the resolution of


7
such mortgage loans by workout or modification of loan provisions,  foreclosure,
deed in lieu of foreclosure or otherwise, and to control decisions with respect
to the preservation of the collateral generally, including property management
and maintenance decisions ("Special Servicing Rights") with respect to the
mortgage loans underlying CMBS in which the Company owns a Subordinated
Interest. Such rights to cure defaults and Special Servicing Rights may give the
Company, for example, some control over the timing of foreclosures on such
mortgage loans and, thus, may enable the Company to reduce losses on such
mortgage loans. The Company has in the past served as a special servicer with
respect to a Subordinated Interest investment, but is not currently a rated
special servicer. The Company may seek to become rated as a special servicer, or
acquire a rated special servicer. Until the Company can act as a rated special
servicer, it will be difficult to obtain Special Servicing Rights with respect
to the mortgage loans underlying Subordinated Interests. Although the Company's
strategy is to purchase Subordinated Interests at a price designed to return the
Company's investment and generate a profit thereon, there can be no assurance
that such goal will be met or, indeed, that the Company's investment in a
Subordinated Interest will be returned in full or at all.

The Company believes that it will not be, and intends to conduct its
operations so as not to become, regulated as an investment company under the
Investment Company Act. The Investment Company Act generally exempts entities
that are "primarily engaged in purchasing or otherwise acquiring mortgages and
other liens on and interests in real estate" ("Qualifying Interests"). The
Company intends to rely on current interpretations by the staff of the
Commission in an effort to qualify for this exemption. To comply with the
foregoing guidance, the Company, among other things, must maintain at least 55%
of its assets in Qualifying Interests and also may be required to maintain an
additional 25% in Qualifying Interests or other real estate-related assets.
Generally, the Mortgage Loans and certain of the Mezzanine Loans and
Certificated Mezzanine Investments in which the Company may invest constitute
Qualifying Interests. While Subordinated Interests generally do not constitute
Qualifying Interests, the Company may seek to structure such investments in a
manner where the Company believes such Subordinated Interests may constitute
Qualifying Interests. The Company may seek, where appropriate, (i) to obtain
foreclosure rights or other similar arrangements (including obtaining Special
Servicing Rights before or after acquiring or becoming a rated special servicer)
with respect to the underlying mortgage loans, although there can be no
assurance that it will be able to do so on acceptable terms or (ii) to acquire
Subordinated Interests collateralized by whole pools of mortgage loans. As a
result of obtaining such rights or whole pools of mortgage loans as collateral,
the Company believes that the related Subordinated Interests will constitute
Qualifying Interests for purposes of the Investment Company Act. The Company
may, however, seek an exemptive order, no-action letter or other form of
interpretive guidance from the Commission or its staff on this position. Any
decision by the Commission or its staff advancing a position with respect to
whether such Subordinated Interests constitute Qualifying Interests that differs
from the position taken by the Company could have a material adverse effect on
the Company.

Other Investments. The Company may also pursue a variety of complementary
commercial real estate and finance-related businesses and investments in
furtherance of executing its current business plan. Such activities include, but
are not limited to, investments in other classes of mortgage-backed securities,
distressed investing in non-performing and sub-performing loans and fee owned
commercial real property, whole loan acquisition programs, foreign real
estate-related asset investments, note financings, environmentally hazardous
lending, operating company investing/lending, construction and rehabilitation
lending and other types of financing activity. Any lending with regard to the
foregoing may be on a secured or an unsecured basis and will be subject to risks
similar to those attendant to investing in Mortgage Loans, Mezzanine Loans,
Certificated Mezzanine Investments and Subordinated Interests. The Company seeks
to maximize yield by managing credit risk by employing its credit underwriting
procedures, although there can be no assurance that the Company will be
successful in this regard. The Company is investigating potential business
acquisition opportunities that it believes will complement the Company's
operations including equity and mortgage REITS (in order to facilitate and/or
accelerate the Company electing REIT status for tax purposes), and other firms
engaged in commercial loan origination, loan servicing, mortgage banking,
financing activities, real estate loan and property acquisitions and real estate
investment banking and advisory services similar to or related to the services
provided by the Company. No assurance can be given that any such transactions
will be negotiated or completed or that any business acquired can be efficiently
integrated with the Company's ongoing operations.


8
Portfolio Management
- --------------------

As a principal or through its investment management business, the following
describes certain of the portfolio management practices that the Company may
employ from time to time to earn income, facilitate portfolio management
(including managing the effect of maturity or interest rate sensitivity) and
mitigate risk (such as the risk of changes in interest rates). There can be no
assurance that the Company will not amend or deviate from these policies or
adopt other policies in the future.

Leverage and Borrowing. The success of the Company's current business plan
is dependent upon the Company's ability to use leverage to finance its portfolio
of invested assets and make future investments in Mezzanine Funds. The Company
believes that its investment management business strategy will reduce the
Company's dependence on financial leverage since the Mezzanine Funds do not
currently intend to employ leverage to the same extent historically utilized by
the Company. The Company leverages its assets through the use of, among other
things, bank credit facilities including the Credit Facilities, secured and
unsecured borrowings, repurchase agreements and other borrowings. When there is
an expectation that such leverage will benefit the Company, such borrowings may
have recourse to the Company in the form of guarantees or other obligations. If
changes in market conditions cause the cost of such financing to increase
relative to the income that can be derived from investments made with the
proceeds thereof, the Company may reduce the amount of leverage it utilizes.
Obtaining the leverage required to execute the current business plan requires
the Company to maintain interest coverage ratios and other covenants meeting
market underwriting standards. In leveraging its portfolio, the Company plans
not to exceed a debt-to-equity ratio of 5:1. The Company has also agreed it will
not incur any indebtedness if the Company's debt-to-equity ratio would exceed
5:1 without the prior written consent of the holders of a majority of the
outstanding Preferred Stock (as hereinafter defined).

Leverage creates an opportunity for increased income, but at the same time
creates special risks. For example, leveraging magnifies changes in the net
worth of the Company. Although the amount owed will be fixed, the Company's
assets may change in value during the time the debt is outstanding. Leverage
creates interest expense for the Company that can exceed the revenues from the
assets retained. To the extent the revenues derived from assets acquired with
borrowed funds exceed the interest expense incurred by the Company, the
Company's net income will be greater than if borrowed funds had not been used.
Conversely, if the revenues from the assets acquired with borrowed funds are not
sufficient to cover the cost of borrowing, the Company's net income will be less
than if borrowed funds had not been used.

In order to grow and enhance its return on equity, the Company currently
utilizes three primary sources of leverage: the Credit Facilities, the Term
Redeemable Securities Contract and repurchase agreements.

Credit Facilities. The Company has two Credit Facilities (as hereinafter
defined) under which it can borrow funds to finance the origination or
acquisition of loan and investment assets. At December 31, 2000, the Company had
$173.6 million of outstanding borrowings under the Credit Facilities. On
December 31, 2000, the unused portion of the Credit Facilities amounted to
$474.8 million providing the Company with adequate liquidity for its short-term
needs.

Term Redeemable Securities Contract. In connection with the Company's
purchase of the BB CMBS Portfolio as discussed earlier, an affiliate of the
seller provided financing for 70% of the purchase price, or $137.8 million, at a
floating rate of LIBOR plus 50 basis points pursuant to a term redeemable
securities contract. This rate was below the market rate for similar financings,
and, as such, a discount on the term redeemable securities contract was recorded
to reduce the carrying amount by $10.9 million, which had the effect of
adjusting the yield to current market terms. The debt has a three-year term that
expires in February 2002.

Repurchase Agreements. At December 31, 2000, the Company had one existing
repurchase agreement and may enter into other such agreements under which the
Company would sell assets to a third party with the commitment that the Company
repurchase such assets from the purchaser at a fixed price on an agreed date.
Repurchase agreements may be characterized as loans to the Company from the
other party as the underlying assets secure them. The repurchase price reflects
the purchase price plus an agreed market rate of interest, which is generally
paid on a monthly basis.



9
Interest Rate Management Techniques
- -----------------------------------

The Company has engaged in and will continue to engage in a variety of
interest rate management techniques for the purpose of managing the effective
interest rate of its assets and/or liabilities. These techniques also may be
used to attempt to protect against declines in the market value of the Company's
assets resulting from general trends in debt markets. Any such transaction is
subject to risks and may limit the potential earnings on the Company's loans and
investments in real estate-related assets. Such techniques include interest rate
swaps (the exchange of fixed-rate payments and floating-rate payments) and
interest rate caps. The Company employs the use of correlated hedging strategies
to limit the effects of changes in interest rates on its operations, including
engaging in interest rate swaps and interest rate caps to minimize its exposure
to changes in interest rates. Amounts arising from the differential are
recognized as an adjustment to the interest income related to the earning asset.
In June 1998, the FASB issued Statement of Financial Accounting Standards
No.133, "Accounting for Derivative Instruments and Hedging Activities" ("SFAS
No. 133") which, as amended by SFAS No. 137, is effective for fiscal years
beginning after June 15, 2000, although earlier application is permitted. The
Company plans to adopt SFAS No. 133 effective January 1, 2001. Based upon the
Company's derivative positions, which are considered effective hedges, the
Company estimates that had it adopted the statement on January 1, 2000, it would
have reported accumulated other comprehensive loss of $10,705,000 at December
31, 2000, and net income and other comprehensive income of $9,761,000 and
$5,383,000, respectively, for the year then ended.

Factors that may Affect the Company's Business Strategy
- -------------------------------------------------------

The success of the Company's business strategy depends in part on important
factors, many of which are not within the control of the Company. Both the
Company's principal business and its investment management business will be
affected by, among other things: the availability of desirable loan and
investment opportunities, the amount of available capital, the level and
volatility of interest rates and credit spreads, the ability to grow its
portfolio of invested assets through the use of leverage, conditions in the
financial markets and general economic conditions. There can also be no
assurances as to the effects of unanticipated changes in any of the foregoing.
There can be no assurance that the Company will be able to obtain and maintain
targeted levels of leverage or that the cost of debt financing will increase
relative to the income generated from the assets acquired with such financing
and cause the Company to reduce the amount of leverage it utilizes. The Company
risks the loss of some or all of its assets or a financial loss if the Company
is required to liquidate assets at a commercially inopportune time.

The Company confronts the prospect that competition from other providers of
mezzanine capital may lead to a lowering of the interest rates earned on the
Company's interest-earning assets that may not be offset by lower borrowing
costs. Changes in interest rates are also affected by the rate of inflation
prevailing in the economy. A significant reduction in interest rates could
increase prepayment rates and thereby reduce the projected average life of the
Company's interest-bearing asset portfolio. While the Company may employ various
hedging strategies, there can be no assurance that the Company would not be
adversely affected during any period of changing interest rates. In addition,
many of the Company's assets will be at risk to the deterioration in or total
losses of the underlying real property securing the assets, which may not be
adequately covered by insurance necessary to restore the Company's economic
position with respect to the affected property.

Further, the Company has recently commenced its investment management
operation and therefore confronts risks associated with any start-up operation
as well as risks specifically related to the investment management business,
including but not limited to, the portfolio risks discussed above, the Company's
ability to raise private equity capital, successfully manage and invest the
capital raised and obtain the desired leverage for such funds.

Adverse changes in national and regional economic conditions can have an
effect on real estate values increasing the risk of undercollateralization to
the extent that the fair market value of properties serving as collateral
security for the Company's assets are reduced. Numerous factors, such as adverse
changes in local market conditions, competition, increases in operating expenses
and uninsured losses, can affect a property owner's ability to maintain or
increase revenues to cover operating expenses and the debt service on the
property's financing and, consequently, lead to a deterioration in credit
quality or a loan default and reduce the value of the Company's asset. In
addition, the yield to maturity on the Company's CMBS assets is subject to
default and loss experience on the underlying mortgage loans, as well as
interest rate changes




10
caused  by  pre-payments  of  principal.  If there  are  realized  losses on the
underlying loans, the Company may not recover the full amount, or possibly, any
of its initial investment in the affected CMBS asset. To the extent there are
prepayments on the underlying mortgage loans as a result of refinancing at lower
rates, the Company's CMBS assets may be retired substantially earlier than their
stated maturities leading to reinvestment in lower yielding assets.

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

The Company is engaged in a highly competitive business. The Company
competes for loan and investment opportunities with numerous public and private
real estate investment vehicles, including financial institutions (such as
mortgage banks, pension funds, opportunity funds and REITs) and other
institutional investors, as well as individuals. Many competitors are
significantly larger than the Company, have well established operating histories
and may have access to greater capital and other resources. In addition, the
real estate, advisory and investment management services industries are highly
competitive and there are numerous well-established competitors possessing
substantially greater financial, marketing, personnel and other resources than
the Company. The Company competes with other investment management companies in
attracting capital for its co-sponsored Mezzanine Funds.

Government Regulation
- ---------------------

The Company's activities, including the financing of its operations, are
subject to a variety of federal and state regulations such as those imposed by
the Federal Trade Commission and the Equal Credit Opportunity Act. In addition,
a majority of states have ceilings on interest rates chargeable to customers in
financing transactions.

Employees
- ---------

As of December 31, 2000, the Company employed 15 full-time professionals,
one part-time professional and five other full-time employees. None of the
Company's employees are covered by a collective bargaining agreement and
management considers the relationship with its employees to be good.


11
- ------------------------------------------------------------------------------

Item 2. Properties
- ------------------------------------------------------------------------------

The Company's principal executive and administrative offices are located in
approximately 11,885 square feet of office space leased at 410 Park Avenue, 14th
Floor, New York, New York 10022 and its telephone number is (212) 655-0220. The
lease for such space expires in June 2008. The Company believes that this office
space is suitable for its current operations for the foreseeable future.


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

Item 3. Legal Proceedings
- ------------------------------------------------------------------------------

The Company is not a party to any material litigation or legal proceedings,
or to the best of its knowledge, any threatened litigation or legal proceedings,
which, in the opinion of management, individually or in the aggregate, would
have a material adverse effect on its results of operations or financial
condition.



12
- ------------------------------------------------------------------------------

Item 4. Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------------------------

(a). The Company held its 2000 annual meeting of stockholders on December
14, 2000.

(b) and (c). Stockholders acted on the following proposals:

1. To elect twelve directors (identified in the table below) to
serve until the next annual meeting of stockholders or until such
directors' successors are elected and shall have been duly
qualified ("Proposal 1"); and

2. To ratify the appointment of Ernst & Young LLP as independent
auditors of the Company for the fiscal year ending December 31,
2000 ("Proposal 2").

The following table sets forth the number of votes in favor, the number of
votes opposed, the number of abstentions (or votes withheld in the case of the
election of trustees) and broker non-votes with respect to each of the foregoing
proposals.

Proposal Votes in Favor Votes Opposed Abstentions Broker
(Withheld) Non-Votes
Proposal 1
Samuel Zell 14,590,354 -- 47,129 --
Jeffrey A. Altman 14,590,354 -- 47,129 --
Thomas E.
Dobrowski 14,590,354 -- 47,129 --
Martin L. Edelman 14,590,354 -- 47,129 --
Gary R.
Garrabrant 14,590,354 -- 47,129 --
Craig M. Hatkoff 14,590,354 -- 47,129 --
John R. Klopp 14,541,401 -- 96,082 --
Susan M. Lewis 14,590,354 -- 47,129 --
Sheli Z.
Rosenberg 14,590,354 -- 47,129 --
Steven Roth 14,590,354 -- 47,129 --
Lynne B. Sagalyn 14,590,354 -- 47,129 --
Michael Watson 14,590,354 -- 47,129 --

Proposal 2 14,621,061 4,881 11,541 --




13
PART II
- ------------------------------------------------------------------------------

Item 5. Market for the Registrant's Common Equity and Related Security
Holder Matters
- ------------------------------------------------------------------------------

The Company's class A common stock, par value $0.01 per share ("Class A
Common Stock") is listed on the New York Stock Exchange ("NYSE"). The trading
symbol for the Class A Common Stock is "CT". The Company had approximately 1,500
stockholders-of-record at March 30, 2001.

The table below sets forth, for the calendar quarters indicated, the
reported high and low sale prices of the Class A Common Stock, and prior to the
Reorganization (as hereinafter defined) in 1998, of the Predecessor's Class A
Common Shares (as hereinafter defined) as reported on the NYSE based on
published financial sources.

High Low
1998
First Quarter......................... 11 1/4 9
Second Quarter........................ 11 7/8 9 1/16
Third Quarter......................... 9 9/16 4 7/16
Fourth Quarter........................ 7 3/8 4 3/8

1999
First Quarter......................... 6 4
Second Quarter........................ 5 7/8 3 3/4
Third Quarter......................... 4 15/16 3 5/8
Fourth Quarter........................ 5 3 7/8

2000
First Quarter......................... 4 9/16 3 5/8
Second Quarter........................ 4 3 1/4
Third Quarter......................... 4 5/8 3 3/4
Fourth Quarter........................ 4 15/16 4 1/8

No dividends were paid on the Company's Class A Common Stock, Class B
Common Stock (as hereinafter defined) or on the Predecessor's Class A Common
Shares in 1998, 1999 or 2000 and the Company does not expect to declare or pay
dividends on its Common Stock in the foreseeable future. The Company's current
policy with respect to dividends is to reinvest earnings to the extent that such
earnings are in excess of the dividend requirements on the Class A Preferred
Stock and Class B Preferred Stock (as hereinafter defined). Unless all accrued
dividends and other amounts then accrued through the end of the last dividend
period and unpaid with respect to preferred stock have been paid in full, the
Company may not declare or pay or set apart for payment any dividends on common
stock. The Company's charter provides for a semi-annual dividend of $0.1278 per
share on the Preferred Stock based on a dividend rate of 9.5% or $1,615,000
annually based upon the stock outstanding at March 30, 2001.



14
- ------------------------------------------------------------------------------

Item 6. Selected Financial Data
- ------------------------------------------------------------------------------

Prior to July 1997, the Company operated as a real estate investment trust
("REIT") originating, acquiring, operating and holding income-producing real
property and mortgage-related investments. The following selected financial data
relating to the Company have been derived from the historical financial
statements as of and for the years ended December 31, 2000, 1999, 1998, 1997,
and 1996. Other than the data for the years ended December 31, 2000, 1999 and
1998, the following data does not reflect the results of the acquisition of
Victor Capital (as hereinafter defined) and the Predecessor's issuance of
12,267,658 Preferred Shares (as hereinafter defined) for $33 million, both of
which occurred on July 15, 1997, or the Predecessor's public securities offering
of 9,000,000 new Class A Common Shares completed in December 1997. Prior to
March 8, 2000, the Company did not serve as investment manager for any Mezzanine
Funds and only the Company's historical financial information, as of and for the
year ended December 31, 2000 reflects any operating results from its investment
management business. For these reasons, the Company believes that except for the
information for the year ended December 31, 2000, the following information is
not indicative of the Company's current business.

<TABLE>
<CAPTION>
Years Ended December 31,
-------------------------------------------------
2000 1999 1998 1997 1996
------- ------- ------- -------- -------
STATEMENT OF OPERATIONS DATA: (in thousands, except for per share data)
REVENUES:
<S> <C> <C> <C> <C> <C>
Interest and investment income............................ $88,433 $89,839 $63,954 $ 6,445 $ 1,136
Income from equity investments in Fund I.................. 1,530 -- -- -- --
Advisory and investment banking fees...................... 3,920 17,772 10,311 1,698 --
Management fees from Fund I............................... 373 -- -- -- --
Rental income............................................. -- -- -- 307 2,019
Gain (loss) on sale of fixed assets and investments....... (64) 35 -- (432) 1,069
--------- -------- -------- -------- -------
Total revenues.......................................... 94,192 107,646 74,265 8,018 4,224
--------- -------- -------- -------- -------
OPERATING EXPENSES:
Interest.................................................. 36,931 39,791 27,665 2,379 547
General and administrative................................ 15,439 17,345 17,045 9,463 1,503
Rental property expenses.................................. -- -- -- 124 781
Provision for possible credit losses...................... 5,478 4,103 3,555 462 1,743
Depreciation and amortization............................. 902 345 249 92 64
--------- -------- -------- -------- -------
Total operating expenses................................ 58,750 61,584 48,514 12,520 4,638
--------- -------- ------- -------- -------
Income (loss) before income tax expense and
distributions and amortization on Convertible
Trust Preferred Securities.............................. 35,442 46,062 25,751 (4,502) (414)
Income tax expense........................................ 17,760 22,020 9,367 55 --
--------- -------- ------- -------- -------
Income (loss) before
distributions and amortization on Convertible Trust
Preferred Securities.................................... 17,682 24,042 16,384 (4,557) (414)
Distributions and amortization on Convertible Trust
Preferred Securities, net of income tax benefit......... 7,921 6,966 2,941 -- --
-------- --------- ------- -------- -------
NET INCOME (LOSS)......................................... 9,761 17,076 13,443 (4,557) (414)
Less: Preferred Stock dividend and
dividend requirement.................................... 1,615 2,375 3,135 1,471 --
--------- -------- ------- --------- -------
Net income (loss) allocable to
Common Stock............................................ $8,146 $14,701 $10,308 $ (6,028) $ (414)
========= ======== ======= ========= =======
PER SHARE INFORMATION:
Net income (loss) per share of
Common Stock:
Basic.................................................. $ 0.35 $ 0.69 $ 0.57 $ (0.63) $(0.05)
========= ======== ======== ========= =======
Diluted................................................ $ 0.33 $ 0.55 $ 0.44 $ (0.63) $(0.05)
========= ======== ======= ========= =======
Weighted average shares of
Common Stock outstanding:
Basic................................................. 23,171 21,334 18,209 9,527 9,157
========= ======== ======== ======== =======
Diluted............................................... 29,692 43,725 30,625 9,527 9,157
========= ======== ======== ======== =======

As of December 31,
-----------------------------------------------
2000 1999 1998 1997 1996
------- -------- -------- ---------- -------
BALANCE SHEET DATA:
Total assets............................................ $644,392 $827,808 $766,438 $317,366 $30,036
Total liabilities....................................... 338,584 522,925 472,207 174,077 5,565
Convertible Trust Preferred
Securities............................................ 147,142 146,343 145,544 -- --
Stockholders' equity.................................... 158,666 158,540 148,687 143,289 24,471

</TABLE>

15
- ------------------------------------------------------------------------------

Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations
- ------------------------------------------------------------------------------

Overview
- --------

Prior to July 1997, the Company operated as a REIT, originating, acquiring,
operating and holding income-producing real property and mortgage-related
investments. Since July 1997, the Company has pursued a new strategic direction
operating as a finance company designed primarily to take advantage of
high-yielding mezzanine investments and other real estate asset and finance
opportunities in commercial real estate. At that time, the Company elected to no
longer qualify for treatment as a REIT for federal income tax purposes.
Consequently, the results for the year ended December 31, 1998 reflect partial
year real estate finance and advisory operations. The results for the years
ended December 31, 2000 and 1999 reflect full year real estate finance and
advisory operations.

The Company is successor to Capital Trust, a California business trust (the
"Predecessor"), following consummation of the reorganization on January 28,
1999, whereby the Predecessor ultimately merged with and into the Company, which
thereafter continued as the surviving Maryland corporation (the
"Reorganization"). Unless the context otherwise requires, hereinafter references
to the business, assets, liabilities, capital structure, operations and affairs
of the Company include those of the Predecessor prior to the Reorganization.

Ownership and Capital Changes
- -----------------------------

On January 3, 1997, CalREIT Investors Limited Partnership ("CRIL"), an
affiliate of EGI and Samuel Zell, purchased from the Predecessor's former parent
6,959,593 common shares of beneficial interest, $1.00 par value ("Common
Shares") in the Predecessor (representing approximately 76% of the
then-outstanding Common Shares) for an aggregate purchase price of $20,222,011.
In July 1997, the Predecessor consummated the sale of 12,267,658 class A 9.5%
cumulative convertible preferred shares of beneficial interest, $1.00 par value
("Class A Preferred Shares"), in the Predecessor, to Veqtor Finance Company,
L.L.C. ("Veqtor"), a then affiliate of Samuel Zell and the then principals of
Victor Capital, for an aggregate purchase price of $33,000,000 (the
"Investment"). Concurrently with the foregoing transaction, Veqtor purchased the
6,959,593 Common Shares (which were reclassified at that time as class A common
shares of beneficial interest, $1.00 par value ("Class A Common Shares")) held
by CRIL for an aggregate purchase price of approximately $21.3 million.

Concurrently with the foregoing transactions, the Predecessor consummated
the acquisition of the real estate services businesses of Victor Capital and
appointed a new management team from among the ranks of Victor Capital's
professional team and elsewhere. The Predecessor thereafter immediately
commenced full implementation of its operations as a finance and advisory
company under the direction of its newly elected board of trustees and new
management team.

In December 1997, the Predecessor completed a public securities offering of
9,000,000 new Class A Common Shares in the Company at $11.00 per share raising
approximately $91.4 million in net proceeds (the "Offering"). In July 1998, the
Company completed a private placement of $150 million of Convertible Trust
Preferred Securities that are convertible into Class A Common Stock (as
hereinafter defined) at a conversion price of $11.70 per share. The Company
raised approximately $145.2 million in net proceeds from the private placement
transaction.

In the Reorganization, the Predecessor merged with and into Captrust
Limited Partnership, a Maryland limited partnership ("CTLP"), with CTLP
continuing as the surviving entity, and CTLP merged with and into the Company,
with the Company continuing as the surviving Maryland corporation. Each
outstanding Class A Common Share was converted into one share of class A common
stock, par value $0.01 per share ("Class A Common Stock"), and each outstanding
Class A Preferred Share was converted into one share of class A 9.5% cumulative
convertible preferred stock, par value $0.01 per share ("Class A Preferred
Stock"), of the Company. As a result, all of the Predecessor's previously issued
Class A Common Shares have been reclassified as shares of Class A Common Stock
and all of the Predecessor's previously issued Class A Preferred Shares have
been reclassified as shares of Class A Preferred Stock.


16



As of December 31, 1998, there were 12,267,658 shares of Class A Preferred
Stock issued and outstanding, no shares of Class B Preferred Stock (as defined
below) were issued and outstanding, 18,158,816 shares of Class A Common Stock
were issued and outstanding and no shares of Class B Common Stock issued and
outstanding. The 12,267,658 shares of Class A Preferred Stock outstanding at
December 31, 1998 were originally issued and purchased by Veqtor on July 15,
1997 for an aggregate purchase price of approximately $33 million (see Note 1).

Until August 10, 1999 (the "Conversion Date"), Veqtor owned 6,959,593 of
the outstanding shares of Class A Common Stock and all 12,267,658 of the
outstanding shares of Class A Preferred Stock. Veqtor was then controlled by the
chairman of the board, the vice chairman and chief executive officer and the
then vice chairman and chairman of the executive committee of the board of
directors of the Company in their capacities as the persons controlling the
common members of Veqtor. Prior to the Conversion Date, the common members owned
approximately 48% of the equity ownership of Veqtor and three commercial banks,
as preferred members of Veqtor, owned the remaining 52% of the equity ownership
of Veqtor.

On the Conversion Date, in accordance with a commitment made by Veqtor and
its common members, Veqtor redeemed the outstanding preferred units in Veqtor
held by its preferred members in exchange for their pro rata share of the
Company's stock owned by Veqtor. Due to the regulatory status of the redeemed
preferred members as bank holding companies or affiliates thereof, prior to
effecting the transfer of stock upon the redemption, Veqtor was obligated to
convert 2,293,784 shares of Class A Common Stock into an equal number of shares
of class B common stock, par value $0.01 per share ("Class B Common Stock") and
4,043,248 shares of Class A Preferred Stock into an equal number of shares of
class B 9.5% cumulative convertible preferred stock, par value $0.01 per share
("Class B Preferred Stock"). Pursuant to provisions of the Company's charter
relating to compliance with the Bank Holding Company Act of 1956, as amended
("BHCA"), bank holding companies or their affiliates can own no more than 4.9%
of the voting stock of the Company. Therefore, in connection with the
redemption, the redeemed preferred members received 1,292,103 shares of Class A
Common Stock, 2,293,784 shares of non-voting Class B Common Stock, 2,277,585
shares of Class A Preferred Stock and 4,043,248 shares of non-voting Class B
Preferred Stock. After the Conversion Date, until the Separation Transaction (as
defined below), the common members of Veqtor owned 100% of the equity ownership
of Veqtor.

On September 30, 1999, in accordance with a commitment made by Veqtor and
its common members, all 5,946,825 shares of Class A Preferred Stock held by
Veqtor were, upon exercise of existing conversion rights, converted into an
equal number of shares of Class A Common Stock. As a result of the foregoing
redemption and subsequent conversion transactions, as of September 30, 1999,
Veqtor owned 9,320,531 (or approximately 42.4%) of the outstanding shares of
Class A Common Stock and the Company's annual dividend on Preferred Stock has
been reduced from $3,135,000 to $1,615,000.

In December 1999, a series of coordinated transactions (the "Separation
Transaction") were effected in which beneficial ownership of an aggregate of
6,128,243 shares of the 9,320,531 shares of Class A Common Stock previously
owned by Veqtor prior to the Separation Transaction were transferred to
partnerships controlled by the then vice chairman and chief executive officer of
the Company (the "Klopp LP"), the vice chairman and chairman of the executive
committee of the board of directors of the Company (the "Hatkoff LP") and
certain of the former partners of CTILP (the "Other Partnerships"). Each of
partnerships acquired direct beneficial ownership of such number of shares of
Class A Common Stock equal to the number of shares in which the persons
currently controlling such partnerships held an indirect pecuniary interest
prior to the Separation Transaction. Veqtor retained direct beneficial ownership
of 3,192,888 shares of Class A Common Stock, which represents the number of
shares in which the persons then controlling Veqtor held an indirect pecuniary
interest prior to the Separation Transaction.

Upon consummation of the Separation Transaction by means of the foregoing
transactions, Hatkoff LP, Klopp LP, Veqtor and the Other Partnerships acquired
(or, in the case of Veqtor, retained) direct beneficial ownership of 2,330,132,
2,330,132, 3,192,288 and 1,467,979 shares of Class A Common Stock, respectively.
On January 1, 2000, ownership and control of Veqtor was transferred to a trust
for the benefit of the family of the Company's chairman of the board.


17
Strategic Venture with Citigroup
- --------------------------------

On March 8, 2000, the Company and certain of its wholly owned subsidiaries
entered into a strategic venture with affiliates of Citigroup, following which
it commenced its new investment management business. The venture parties have
agreed, among other things, to co-sponsor, commit to invest capital in, and
manage a series of high-yield commercial real estate mezzanine investment funds
(collectively, the "Mezzanine Funds"). Citigroup and the Company have made
capital commitments to the Mezzanine Funds of up to an aggregate of $400.0
million and $112.5 million, respectively, subject to certain terms and
conditions.

The strategic venture is governed by a venture agreement, dated as of March
8, 2000 (the "Venture Agreement"), pursuant to which the parties have created CT
Mezzanine Partners I LLC ("Fund I"), to which a Citigroup affiliate and a wholly
owned subsidiary of the Company, as members thereof, have made capital
commitments of $150 million and $50 million, respectively, to be invested in
stages upon approval by both members of each investment to be made by Fund I. A
wholly owned subsidiary of the Company, CTIMCO, serves as the exclusive
investment manager to Fund I and is currently identifying and negotiating
suitable investments for the fund. Additionally, Citigroup affiliates and
subsidiaries of the Company have agreed to make additional capital commitments
of up to $250.0 million and $62.5 million, respectively, to fund future
Mezzanine Funds sponsored pursuant to the Venture Agreement that close prior to
December 31, 2001. These commitments are subject to the amount of third-party
capital commitments and other conditions contained in the Venture Agreement.

In consideration of, among other things, Citigroup's $400 million aggregate
capital commitment to the Mezzanine Funds, the Company agreed in the Venture
Agreement to issue affiliates of Citigroup warrants to purchase shares of Class
A Common Stock. In connection with the organization of Fund I, the Company
issued a warrant to purchase 4.25 million shares of Class A Common Stock at
$5.00 per share. The foregoing warrant has a term of five years that expires on
March 8, 2005 and became exercisable on March 8, 2001, either for cash or
pursuant to a cash-less exercise feature. In connection with the organization of
subsequent Mezzanine Funds that close before December 31, 2001, the Company
agreed, subject to stockholder approval, which was received on June 21, 2000, to
issue additional warrants to purchase up to 5.25 million shares of Class A
Common Stock on the same terms as the initial warrant; the number of shares
subject to such warrants to be determined pursuant to a formula based on the
aggregate dollar amount of capital commitments made by affiliates of Citigroup
and clients of Citibank's private bank.

Pursuant to the Venture Agreement, CTIMCO has been named the exclusive
investment manager to the Mezzanine Funds. Further, each party has agreed to
certain exclusivity obligations with respect to the origination of assets
suitable for the Mezzanine Funds and the Company granted Citigroup the right of
first refusal to co-sponsor future Mezzanine Funds. The Company has also agreed,
as soon as practicable, to take the steps necessary for it to be treated as a
REIT for tax purposes on terms mutually satisfactory to the Company and
affiliates of Citigroup, subject to changes in law, or good faith inability to
meet the requisite qualifications. Unless the Company can find a suitable
"reverse merger" REIT candidate, the earliest that the Company can qualify for
re-election to REIT status will be upon filing its tax return for the year ended
December 31, 2002.

On May 10, 2000, in order to be able to fulfill the terms of the strategic
venture with Citigroup, the Company modified the terms of the $150 million
aggregate liquidation amount Convertible Trust Preferred Securities. The
Convertible Trust Preferred Securities were issued by the Company's consolidated
statutory trust subsidiary, CT Convertible Trust I (the "Trust") in July 1998.
The Convertible Trust Preferred Securities represented an undivided beneficial
interest in the assets of the Trust that consisted solely of the Company's
$154,650,000 aggregate principal amount 8.25% step up convertible junior
subordinated debentures ("Convertible Debentures") that were concurrently issued
and sold to the Trust.


18
In connection with the modification, the then outstanding Convertible Trust
Preferred Securities were canceled and new variable step up convertible trust
preferred securities with an aggregate liquidation amount of $150,000,000 (the
"New Convertible Trust Preferred Securities") were issued to the holders of the
canceled securities in exchange therefore, and the Convertible Debentures were
canceled and new 8.25% step up convertible junior subordinated debentures in the
aggregate principal amount of $92,524,000 (the "New Convertible Debentures") and
new 13% step up non-convertible junior subordinated debentures in the aggregate
principal amount of $62,126,000 (the "New Non-Convertible Debentures" and
together with the New Convertible Debentures, the "New Debentures") were issued
to the Trust, as the holder of the canceled bonds, in exchange therefore. The
liquidation amount of the New Convertible Trust Preferred Securities is divided
into $89,742,000 of convertible amount (the "Convertible Amount") and
$60,258,000 of non-convertible amount (the "Non-Convertible Amount"), the
distribution, redemption and, as applicable, conversion terms of which, mirror
the interest, redemption and, as applicable, the conversion terms of the New
Convertible Debentures and the New Non-Convertible Debentures, respectively,
held by the Trust.

Distributions on the New Convertible Trust Preferred Securities are payable
quarterly in arrears on each calendar quarter-end and correspond to the payments
of interest made on the New Debentures, the sole assets of the Trust.
Distributions are payable only to the extent payments are made in respect to the
New Debentures.

The New Convertible Trust Preferred Securities initially bear a blended
coupon rate of 10.16% per annum which rate will vary as the proportion of the
outstanding Convertible Amount to the outstanding Non-Convertible Amount changes
and will step up in accordance with the coupon rate step up terms applicable to
the Convertible Amount and the Non-Convertible Amount.

The Convertible Amount bears a coupon rate of 8.25% per annum through March
31, 2002 and increases on April 1, 2002 to the greater of (i) 10.00% per annum,
increasing by 0.75% on October 1, 2004 and on each October 1 thereafter or (ii)
a percentage per annum equal to the quarterly dividend paid on a common share
multiplied by four and divided by $7.00. The Convertible Amount is convertible
into shares of Class A Common Stock, in increments of $1,000 in liquidation
amount, at a conversion price of $7.00 per share. The Convertible Amount is
redeemable by the Company, in whole or in part, on or after September 30, 2004.

The Non-Convertible Amount bears a coupon rate of 13.00% per annum through
September 30, 2004, increasing by 0.75% on October 1, 2004 and on each October 1
thereafter. The Non-Convertible Amount is redeemable by the Company, in whole or
in part, at any time.

The Company believes that its new business venture with Citigroup
emphasizes its strengths and provides it with the building blocks for a scalable
platform for high quality earnings growth. It also shifts the Company's focus
from that of a "balance sheet" lender to that of an investment manager. The
investment management business, as structured with Citigroup, also allows the
Company to access the private equity markets as a source of fresh capital to
fund its business. The venture further provides the potential for significant
operating leverage allowing the Company to grow earnings and to increase return
on equity without incurring substantial portfolio risk.

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

In 2000, the Company funded $14.2 million of commitments and additional
borrowings under three existing loans. The Company received full satisfaction of
seven loans and a Certificated Mezzanine Investment totaling $147.2 million and
partial repayments on nine loans and a Certificated Mezzanine Investment
totaling $45.1 million. At December 31, 2000, the Company had outstanding loans,
Certificated Mezzanine Investments and CMBS totaling approximately $600 million
and additional commitments for fundings on outstanding loans of approximately
$5.1 million.

The Company believes that its loans and investments provide investment
yields within the Company's target range of 500 to 700 basis points above LIBOR.
The Company maximizes its return on equity by utilizing its existing cash on
hand and then employing leverage on its investments. The Company may make loans
and investments with yields that fall outside of the investment range set forth
above, but that correspond with the level of risk perceived by the Company to be
inherent in such investments.


19
The Company's  assets are subject to various risks that can affect results,
including the level and volatility of prevailing interest rates and credit
spreads, adverse changes in general economic conditions and real estate markets,
the deterioration of credit quality of borrowers and the risks associated with
the ownership and operation of real estate. Any significant compression of the
spreads of the interest rates earned on interest-earning assets over the
interest rates paid on interest-bearing liabilities could have a material
adverse effect on the Company's operating results as could adverse developments
in the availability of desirable loan and investment opportunities and the
ability to obtain and maintain targeted levels of leverage and borrowing costs.
Adverse changes in national and regional economic conditions can have an effect
on real estate values increasing the risk of undercollateralization to the
extent that the fair market value of properties serving as collateral security
for the Company's assets are reduced. Numerous factors, such as adverse changes
in local market conditions, competition, increases in operating expenses and
uninsured losses, can affect a property owner's ability to maintain or increase
revenues to cover operating expenses and the debt service on the property's
financing and, consequently, lead to a deterioration in credit quality or a loan
default and reduce the value of the Company's asset. In addition, the yield to
maturity on the Company's CMBS assets is subject to default and loss experience
on the underlying mortgage loans, as well as interest rate changes caused by
pre-payments of principal. If there are realized losses on the underlying loans,
the Company may not recover the full amount, or possibly, any of its initial
investment in the affected CMBS asset. To the extent there are prepayments on
the underlying mortgage loans as a result of refinancing at lower rates, the
Company's CMBS assets may be retired substantially earlier than their stated
maturities leading to reinvestment in lower yielding assets. There can be no
assurance that the Company's assets will not experience any of the foregoing
risks or that, as a result of any such experience, the Company will not suffer a
reduced return on investment or an investment loss.

Through December 31, 2000, the Company has made equity contributions to
Fund I of $33,214,000 of which Fund I has returned $13,107,000 for net equity
contributions of $20,107,000. The Company's portion of Fund I's net income
amounted to $1,530,000. The Company has capitalized costs totaling $4,752,000
that will be amortized over the anticipated lives of the Mezzanine Funds. As of
December 31, 2000, Fund I has loans outstanding totaling $119,622,000, all of
which are performing in accordance with the terms of the loan agreements.

In April 2000, the Company increased its level of resources devoted to its
new investment management business and reduced resources devoted to its
investment banking and advisory operations. As a result, the Company determined
that there has been a decline in the value of the acquired enterprise and the
Company wrote off the remaining value of the excess of purchase price over net
tangible assets acquired. This additional $275,000 write-off was recorded as
additional amortization expense in the year ended December 31, 2000.

The Company is party to two credit agreements with commercial lenders (the
"First Credit Facility" and the "Second Credit Facility", (together the "Credit
Facilities")) that after amendments provide for $655 million of credit. The
First Credit Facility provides for a $355 million line of credit with maturity
in February 2002 with an automatic one-year amortizing extension option, if not
otherwise extended. The Second Credit Facility provides for a $300 million line
of credit. Effective June 30, 2000, the expiration of such credit facility was
extended from June 2000 to June 2001, with an automatic nine-month amortizing
extension option, if not otherwise extended.

The Credit Facilities provide for advances to fund lender-approved loans
and investments made by the Company ("Funded Portfolio Assets"). The obligations
of the Company under the Credit Facilities are secured by pledges of the Funded
Portfolio Assets acquired with advances under the Credit Facilities. Borrowings
under the Credit Facilities bear interest at specified rates over LIBOR, which
rates may fluctuate, based upon the credit quality of the Funded Portfolio
Assets. Future repayments and redrawdowns of amounts previously subject to the
drawdown fee will not require the Company to pay any additional fees. The Credit
Facilities provide for margin calls on asset-specific borrowings in the event of
asset quality and/or market value deterioration as determined under the Credit
Facilities. The Credit Facilities contain customary representations and
warranties, covenants and conditions and events of default. The Credit
Facilities also contain a covenant obligating the Company to avoid undergoing an
ownership change that results in Craig M. Hatkoff, John R. Klopp or Samuel Zell
no longer retaining their senior offices and directorships with the Company and
practical control of the Company's business and operations. The providers of the
Credit Facilities have notified the Company that the resignation of Craig M.
Hatkoff on December 29, 2000 is not an event of non-compliance with the
foregoing covenant.



20
At  December  31,  2000,  the  Company  had $173.6  million of  outstanding
borrowings under the Credit Facilities as compared to $343.3 million at December
31, 1999. The decrease of $169.7 million in the amount outstanding under the
Credit Facilities from the amount outstanding at December 31, 1999 was due to
the significant loan repayments received.

A $10.9 million repurchase obligation outstanding at December 31, 1999 that
matured in March 2000 and was extended to May 2000 was satisfied in May 2000
when the Certificated Mezzanine Investment was satisfied by the borrower. During
the second quarter of 2000, the remaining repurchase obligation's maturity was
extended to May 2001. This repurchase obligation relates to an asset sold by the
Company with a carrying amount of $22.4 million, which approximates the asset's
market value, for which, the Company has a liability to repurchase the asset for
$16.6 million. The interest rate in effect for the repurchase obligation at
September 30, 2000 was 8.32%.

At December 31, 2000, the Company has entered into interest rate swap
agreements for notional amounts totaling approximately $233.0 million with two
investment grade financial institution counterparties whereby the Company
swapped fixed rate instruments, which averaged approximately 6.02% at December
31, 2000, for floating rate instruments equal to LIBOR which averaged
approximately 6.73% at December 31, 2000. During the year ended December 31,
2000, the Company terminated a swap in connection with the payoff of a loan
resulting in a receipt of $322,000, which was recorded as an increase in
interest income for the year. The agreements mature at varying times from
September 2001 to December 2014 with a remaining average term of 118 months.

The Company is exposed to credit loss in the event of non-performance by
the counterparties (banks whose securities are rated investment grade) to the
interest rate swap and cap agreements, although it does not anticipate such
non-performance. The counterparties would bear the interest rate risk of such
transactions as market interest rates increase. If an interest rate swap or
interest rate cap is sold or terminated and cash is received or paid, the gain
or loss is deferred and recognized when the hedged asset is sold or matures.

During March 2000, the Company announced a share repurchase program under
which the Company may purchase, from time to time, up to two million shares of
the Company's Class A Common Stock. In May 2000, the Company announced an
increase in the number of shares in its share repurchase program to four million
shares. As of December 31, 2000, the Company had purchased and retired 2,564,400
shares of the Company's Class A Common Stock at an average price of $4.14 per
share (including commissions) pursuant to the repurchase program. The Company
has and will continue to fund share repurchases with available cash.

Now that the Company's new investment management business has commenced and
Fund I's asset origination and acquisition activities are ongoing under the
management of CTIMCO, the Company will not reinvest directly for its own
portfolio the working capital derived from maturing loans and investments,
unless otherwise approved or permitted by the Mezzanine Funds. Pursuant to the
Venture Agreement, the Company will source potential investment opportunities to
Fund I or Fund II, when closed, and will use such working capital to make its
contributions to the funds as and when required. Therefore, if the amount of the
Company's maturing loans and investments increases significantly before excess
capital is invested in the funds, or otherwise accretively deployed, the Company
may experience temporary shortfalls in revenues and lower earnings until
offsetting revenues are derived from the funds.



21
Results of Operations for the Years Ended December 31, 2000 and 1999
- --------------------------------------------------------------------

The Company reported net income allocable to shares of Common Stock of
$8,146,000 for the year ended December 31, 2000, a decrease of $6,555,000 from
the net income allocable to shares of Common Stock of $14,701,000 for the year
ended December 31, 1999. This change was primarily the result of a decrease in
advisory and investment banking fees, partially offset by the additional revenue
generated from the investment in and management of Fund I.

Interest and related income from loans and other investments amounted to
$87,685,000 for the year ended December 31, 2000, a decrease of $905,000 from
the $88,590,000 amount for the year ended December 31, 1999. While average
interest earning assets decreased from approximately $749.7 million for the year
ended December 31, 1999 to approximately $681.5 million for the year ended
December 31, 2000, the interest rate earned on such assets increased from 11.8%
in 1999 to 12.8% in 2000. During the year ended December 31, 2000, the Company
recognized an additional $4,726,000 on the early repayment of seven loans, while
during the year ended December 31, 1999, the Company recognized an additional
$3,976,000 on the early repayment of five loans. Also in 2000, two loans were in
non-accrual status, which reduced interest income by $867,000 for the year ended
December 31, 2000. Without this additional interest income (offset by the
forgone interest on the non-accrual loans in 2000), the earning rate for 2000
would have been 12.3% versus 11.3% for 1999. This increase is due primarily to
an increase in the average LIBOR rate from 5.25% for 1999 to 6.41% for 2000.

During the second quarter of 2000, Fund I commenced operations and for the
year ended December 31, 2000, the Company earned $1,530,000 on its equity
investment in the fund.

Interest and related expenses amounted to $36,712,000 for the year ended
December 31, 2000, a decrease of $2,742,000 over the $39,454,000 amount for the
year ended December 31, 1999. The decrease in expense was due to a decrease in
the amount of average interest bearing liabilities outstanding from
approximately $471.8 million for the year ended December 31, 1999 to
approximately $393.2 million for the year ended December 31, 2000, offset by an
increase in the average rate paid on interest bearing liabilities from 8.3% to
9.3% for the same periods. The increase in the average rate is consistent with
the increase in the average LIBOR rate for the Company's variable rate
liabilities for the same periods.

In addition, the Company also utilized proceeds from the $150.0 million of
Convertible Trust Preferred Securities, which were issued on July 28, 1998 to
finance its interest earning assets. As previously discussed, the terms of the
Convertible Trust Preferred Securities were modified effective May 10, 2000. As
a result, the blended rate on the securities increased from 8.25% to 10.16% on
that date.

During the years ended December 31, 2000 and 1999, the Company recognized
$7,921,000 and $6,966,000, respectively, of net expenses related to the
Convertible Trust Preferred Securities. This amount consisted of distributions
to the holders totaling $14,246,000 and $12,375,000, respectively, and
amortization of discount and origination costs totaling $799,000 and $799,000,
respectively, during the years ended December 31, 2000 and 1999. This was
partially offset by a tax benefit of $7,124,000 and $6,208,000 during the years
ended December 31, 2000 and 1999, respectively.

During the year ended December 31, 2000, other revenues decreased
$14,079,000 to $4,977,000 from $19,056,000 in the same period of 1999. This
decrease was primarily due to the reduction in advisory and investment banking
fees generated by Victor Capital and its related subsidiaries. The significant
reduction in resources devoted to the Company's investment banking and advisory
operations following the transition to its new investment management business,
which generated $373,000 of investment management fees in 2000, is expected to
eliminate advisory and investment banking fee earning opportunities in the
future.

Other expenses decreased from $22,130,000 for the year ended December 31,
1999 to $22,038,000 for year ended December 31, 2000. As the Company
transitioned to its new investment management business, it incurred one-time
expenses of $2.1 million that were included in general and administrative
expenses and wrote-off the remaining $275,000 of the excess of purchase price
for Victor Capital over net tangible assets acquired, net. When these special
one-time expenses are removed from other expenses, recurring other expenses for
the year ended December 31, 2000 decreased $2.5 million from the same period in
the prior year. During March 1999, to reduce general and administrative expenses
to a level in line with budgeted business activity, the Company reduced its
workforce by approximately 30% and recorded a restructuring charge of $650,000.
This, along with a decrease in average staffing levels, primarily accounted for
the


22
decrease in recurring general and administrative expenses. During the period
ended December 31, 2000, the Company had an average of 24 full time employees as
compared to an average of 34 during the period ended December 31, 1999. The
Company had 20 full time employees and one part time employee at December 31,
2000. The Company anticipates adding additional personnel to its staff in 2001
to support the investment management of future funds. The increase in the
provision for possible credit losses from $4,103,000 for the year ended December
31, 1999 to $5,478,000 for the year ended December 31, 2000 was due to
additional reserves taken for non-performing loans at December 31, 2000.
Management believes that the reserve for possible credit losses is adequate.

For the years ended December 31, 2000 and 1999, the Company accrued income
tax expense of $17,760,000 and $22,020,000, respectively, for federal, state and
local income taxes. The increase in the effective tax rate (from 47.8% to 50.1%)
was primarily due to higher levels of compensation in excess of deductible
limits.

The preferred stock dividend and dividend requirement arose in 1997 as a
result of the Company's issuance of $33 million of Class A Preferred Stock on
July 15, 1997. Dividends accrued on these shares at a rate of 9.5% per annum on
a per share price of $2.69 for the 12,267,658 shares outstanding or $3,135,000
per annum through the second quarter of 1999. As discussed above, 5,946,825
shares of Preferred Stock were converted into an equal number of shares of
Common Stock during the third quarter of 1999 thereby reducing the number of
outstanding shares of Preferred Stock to 6,320,833 and the dividend requirement
to $1,615,000 per annum.

Results of Operations for the Years Ended December 31, 1999 and 1998
- --------------------------------------------------------------------

The Company reported net income allocable to shares of Common Stock of
$14,701,000 for the year ended December 31, 1999, an increase of $4,393,000 from
the net income allocable to shares of Common Stock of $10,308,000 for the year
ended December 31, 1998. This change was primarily the result of an increase in
advisory and investment banking fees and an increase in income from loans and
other investments, net, partially offset by an increase in the distributions on
the Convertible Trust Preferred Securities and an increase in the provision for
income taxes.

Income from loans and other investments, net, amounted to $49,136,000 for
the year ended December 31, 1999, an increase of $14,072,000 over the
$35,064,000 amount for the year ended December 31, 1998. This increase was due
primarily to an increase in average earning assets of $223.4 million while
interest bearing liabilities only increased by $133.5 million. The approximately
$90 million difference was financed with proceeds from the Convertible Trust
Preferred Securities.

The increase in interest and related income was primarily due to the
increase in the amount of average interest earning assets from approximately
$526.3 million for the year ended December 31, 1998 to approximately $749.7
million for the year ended December 31, 1999. The average interest rate in
effect for both years was 11.8%.

The increase in interest and related expenses was due to an increase in the
amount of average interest bearing liabilities from approximately $338.3 million
at an average rate of 8.1% for the year ended December 31, 1998 to approximately
$471.8 million at an average rate of 8.4% for the year ended December 31, 1999.
The increase in rate was due primarily to the Company utilizing its Credit
Facilities for a higher percentage of its borrowing needs at rates generally
higher than it had previously enjoyed through repurchase agreements.

The Company also utilized the net proceeds from the $150.0 million of
Convertible Trust Preferred Securities that were issued on July 28, 1998 to
finance its interest earning assets. During the year ended December 31, 1999,
the Company recognized $6,966,000 of net expenses related to these securities.
During the year ended December 31, 1998, the Company recognized $2,941,000 of
net expenses related to these securities. Distributions to the holders totaled
$12,375,000 for the year ended December 31, 1999, and $5,225,000 for the year
ended December 31, 1998. Amortization of discount and origination costs totaled
$799,000 during the year ended December 31, 1999 and $337,000 for the year ended
December 31, 1998. These expenses were partially offset by a tax benefit of
$6,208,000 during the year ended December 31, 1999 and $2,621,000 for the year
ended December 31, 1998.


23
During  the  year  ended  December  31,  1999,  other  revenues   increased
$7,107,000 to $19,056,000 over the same period in 1998. The changes for the year
ended December 31, 1999 were primarily due to an increase in advisory and
investment banking fees generated by Victor Capital and its related
subsidiaries.

Other expenses increased from $21,262,000 for the year ended December 31,
1998 to $22,130,000 for year ended December 31, 1999. The largest components of
other expenses are employee salaries and related costs and the provision for
possible credit losses. In March 1999, to reduce general and administrative
expenses to a level in line with budgeted business activity, the Company reduced
its workforce by approximately 30% and recorded a restructuring charge of
$650,000. This charge along with increases in compensation for the remaining
employees, offset by a decrease in professional fees, accounted for the increase
in general and administrative expenses for the year ended December 31, 1999 as
compared to 1998. The Company had 29 full time employees at December 31, 1999.
The increase in the provision for possible credit losses from $3,555,000 for the
year ended December 31, 1998 to $4,103,000 for the year ended December 31, 1999
was due to the increase in average earning assets as previously described.

For the years ended December 31, 1999 and 1998, the Company accrued income
tax expense of $22,020,000 and $9,367,000, respectively, for federal, state and
local income taxes. The increase in the effective tax rate (from 36.4% to 47.8%)
was primarily due to a decrease in the net operating loss carryforwards utilized
to offset taxable income. For the year ended December 31, 1998, net operating
loss carryforwards reduced the effective tax rate by 10.7% due to significant
losses generated in 1997 that were not limited for utilization in 1998. For the
year ended December 31, 1999, the reduction was only 1.1% as all of the losses
generated in 1997 were utilized in 1998.

The preferred stock dividend and dividend requirement arose in 1997 as a
result of the Company's issuance of $33 million of Class A Preferred Stock on
July 15, 1997. Dividends accrued on these shares at a rate of 9.5% per annum on
a per share price of $2.69 for the 12,267,658 shares outstanding or $3,135,000
per annum through the second quarter of 1999. As discussed above, 5,946,825
shares of Preferred Stock were converted into an equal number of shares of
Common Stock during the third quarter of 1999 thereby reducing the number of
outstanding shares of Preferred Stock to 6,320,833 and the dividend requirement
to $1,615,000 per annum.


24
Liquidity and Capital Resources
- -------------------------------

At December 31, 2000, the Company had $11,388,000 in cash. The primary
sources of liquidity for the Company for 2001, will be cash on hand, cash
generated from operations, principal and interest payments received on
investments (including loan repayments), loans and securities, and additional
borrowings under its Credit Facilities. The Company believes these sources of
capital will adequately meet future cash requirements. The Company expects that
during 2001, it will use a significant amount of its available capital resources
to satisfy its capital contributions required in connection with the previously
discussed strategic venture with Citigroup and to repurchase Common and
Preferred Stock. In connection with the existing portfolio investment and loan
business, the Company intends to employ leverage up to a maximum 5:1
debt-to-equity ratio to enhance its return on equity.

The Company experienced a net decrease in cash of $27,394,000 for the year
ended December 31, 2000, compared to the net decrease of $7,841,000 for the year
ended December 31, 1999. The use of cash in 2000 was primarily to reduce
liabilities while the use of cash in 1999 was primarily to purchase the BB CMBS
Portfolio (net of the proceeds from the Term Redeemable Securities Contract).
Cash provided by operating activities during the year ended December 31, 2000
was $11,878,000, a reduction of $12,284,000 from cash provided by operating
activities of $24,162,000 during the same period of 1999. This reduction was
primarily due to the decrease in net income in 2000. For the year ended December
31, 2000, cash provided by investing activities was $155,552,000, an increase of
$232,104,000 from $76,552,000 used during the same period in 1999, primarily as
a result of significant repayments received on loans since December 31, 1999 and
a reduced level of loan origination from that of the prior year. The Company
utilized the cash received on loan repayments to reduce outstanding borrowings
under its credit facilities, which accounted for the majority of the
$194,824,000 use of cash in financing activities in the first quarter of 2000, a
$239,373,000 decrease from the $44,549,000 cash provided by financing activities
in the same period of 1999, which included a significant increase in borrowing
from the issuance of the term redeemable securities contract.

At December 31, 2000, the Company has two outstanding notes payable
totaling $2,647,000, outstanding borrowings under its credit facilities of
$173,641,000, outstanding borrowings on the term redeemable securities contract
of $133,235,000 and an outstanding repurchase obligation of $16,569,000. At
December 31, 2000, the Company had $474,788,000 of borrowing capacity available
under the credit facilities.

Impact of Inflation
- -------------------

The Company's operating results depend in part on the difference between
the interest income earned on its interest-earning assets and the interest
expense incurred in connection with its interest-bearing liabilities. Changes in
the general level of interest rates prevailing in the economy in response to
changes in the rate of inflation or otherwise can affect the Company's income by
affecting the spread between the Company's interest-earning assets and
interest-bearing liabilities, as well as, among other things, the value of the
Company's interest-earning assets and its ability to realize gains from the sale
of assets and the average life of the Company's interest-earning assets.
Interest rates are highly sensitive to many factors, including governmental
monetary and tax policies, domestic and international economic and political
considerations, and other factors beyond the control of the Company. The Company
employs the use of correlated hedging strategies to limit the effects of changes
in interest rates on its operations, including engaging in interest rate swaps
and interest rate caps to minimize its exposure to changes in interest rates.
There can be no assurance that the Company will be able to adequately protect
against the foregoing risks or that the Company will ultimately realize an
economic benefit from any hedging contract into which it enters.



25
- --------------------------------------------------------------------------------

Item 7A. Quantitative and Qualitative Disclosures about Market Risk
- --------------------------------------------------------------------------------

The principal objective of the Company's asset/liability management
activities is to maximize net interest income, while minimizing levels of
interest rate risk. Net interest income and interest expense are subject to the
risk of interest rate fluctuations. To mitigate the impact of fluctuations in
interest rates, the Company uses interest rate swaps to effectively convert
fixed rate assets to variable rate assets for proper matching with variable rate
liabilities. Each derivative used as a hedge is matched with an asset with which
it has a high correlation. The swap agreements are generally held to maturity
and the Company does not use derivative financial instruments for trading
purposes. The Company uses interest rate swaps to reduce the Company's exposure
to interest rate fluctuations on certain fixed rate loans and investments and to
provide more stable spreads between rates received on loans and investments and
the rates paid on their financing sources.

The following table provides information about the Company's financial
instruments that are sensitive to changes in interest rates at December 31,
2000. For financial assets and debt obligations, the table presents cash flows
to the expected maturity and weighted average interest rates based upon the
current carrying values. For interest rate swaps, the table presents notional
amounts and weighted average fixed pay and variable receive interest rates by
contractual maturity dates. Notional amounts are used to calculate the
contractual cash flows to be exchanged under the contract. Weighted-average
variable rates are based on rates in effect as of the reporting date.

<TABLE>
<CAPTION>
Expected Maturity Dates
-----------------------------------------------------------
2001 2002 2003 2004 2005 Thereafter Total Fair Value
---- ---- ---- ---- ---- ---------- ----- ----------
(dollars in thousands)
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Assets:
CMBS
Fixed Rate - $196,874 - - - - $196,874 $182,112
Average
interest rate - 11.99% - - - - 11.99%
Variable Rate - - $ 36,509 - - - $ 36,509 $ 34,375
Average
interest rate - - 13.67% - - - 13.67%

Certificated
Mezzanine
Investments
Variable Rate $ 22,379 - - - - - $ 22,379 $ 22,379
Average
interest rate 11.38% - - - - - 11.38%

Loans receivable
Fixed Rate $ 28,779 - - - - $ 89,691 $118,470 $115,130
Average
interest rate 12.25% - - - - 11.47% 11.66%
Variable Rate $172,066 $ 46,250 - - $ 14,500 $ 10,000 $242,816 $240,263
Average
interest rate 12.70% 13.80% - - 12.87% 12.20% 12.90%

Liabilities:
Credit Facilities
Variable Rate - $ 72,970 $100,671 - - - $173,641 $173,641
Average
interest rate - 9.68% 9.52% - - - 9.59

Term Redeemable
Securities
Contract
Variable Rate - $137,812 - - - - $137,812 $133,235
Average
interest rate - 9.58% - - - - 9.58

Repurchase
obligations
Variable Rate $16,569 - - - - - $ 16,569 $ 16,569
Average
interest rate 8.32% - - - - - 8.32%

Convertible Trust
Preferred
Securities
Fixed Rate - - - - - $150,000 $150,000 $147,142
Average
interest rate - - - - - 10.90% 10.90%

Interest rate
swaps $ 28,000 $137,812 $ 18,838 - - $48,375 $233,025 $(1,545)
Average fixed
pay rate 5.79% 6.05% 6.04% - - 6.06% 6.02%
Average variable
receive rate 6.82% 6.66% 6.82% - - 6.82% 6.73%
</TABLE>


26
- ------------------------------------------------------------------------------

Item 8. Financial Statements and Supplementary Data
- ------------------------------------------------------------------------------

The financial statements required by this item and the reports of the
independent accountants thereon required by Item 14(a)(2) appear on pages F-2 to
F-38. See accompanying Index to the Consolidated Financial Statements on page
F-1. The supplementary financial data required by Item 302 of Regulation S-K
appears in Note 25 to the consolidated financial statements.


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

Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure
- ------------------------------------------------------------------------------

None


27
PART III
- ------------------------------------------------------------------------------

Item 10. Directors and Executive Officers of the Registrant
- ------------------------------------------------------------------------------

The information regarding the Company's trustees is incorporated herein by
reference to the Company's definitive proxy statement to be filed not later than
April 29, 2001, with the Securities and Exchange Commission pursuant to
Regulation 14A under the Exchange Act.


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

Item 11. Executive Compensation
- ------------------------------------------------------------------------------

The information required by Item 402 of Regulation S-K is incorporated
herein by reference to the Company's definitive proxy statement to be filed not
later than April 29, 2001, with the Securities and Exchange Commission pursuant
to Regulation 14A under the Exchange Act.


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

Item 12. Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------------

The information required by Item 403 of Regulation S-K is incorporated
herein by reference to the Company's definitive proxy statement to be filed not
later than April 29, 2001, with the Securities and Exchange Commission pursuant
to Regulation 14A under the Exchange Act.


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

Item 13. Certain Relationships and Related Transactions
- ------------------------------------------------------------------------------

The information required by Item 404 of Regulation S-K is incorporated
herein by reference to the Company's definitive proxy statement to be filed not
later than April 29, 2001, with the Securities and Exchange Commission pursuant
to Regulation 14A under the Exchange Act.



28
PART IV
- ------------------------------------------------------------------------------

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K
- ------------------------------------------------------------------------------


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

(a) (1) Financial Statements
- ------- --------------------

See the accompanying Index to Financial Statement Schedule on
page F-1.

(a) (2) Consolidated Financial Statement Schedules
- ------- ------------------------------------------

None.

All schedules have been omitted because they are not applicable or because
the required information is shown in the consolidated financial statements or
notes thereto.

(a) (3) Exhibits
- ------- --------

EXHIBIT INDEX

Exhibit
Number Description
- ------ -----------


2.1 Agreement and Plan of Merger, by and among Capital Trust, Capital Trust,
Inc. and the Captrust Limited Partnership, dated as of November 12, 1999
(filed as Exhibit 2.1 to Capital Trust, Inc.'s Current Report on Form
8-K (File No. 1-14788) filed on January 29, 1999 and incorporated herein
by reference).

3.1 Charter of the Capital Trust, Inc. (comprised of Articles of Amendment
and Restatement of Charter and amendments thereof by Articles
Supplementary with respect to Class A 9.5% Cumulative Convertible
Preferred Stock and Articles Supplementary with respect to Class B 9.5%
Cumulative Convertible Non-Voting Preferred Stock) (filed as Exhibit 3.1
to Capital Trust, Inc.'s Current Report on Form 8-K (File No. 1-14788)
filed on January 29, 1999 and incorporated herein by reference).

3.2 Amended and Restated By-Laws of Capital Trust, Inc. (filed as Exhibit
3.2 to Capital Trust, Inc.'s Current Report on Form 8-K (File No.
1-14788) filed on January 29, 1999 and incorporated herein by
reference).

4.1 Articles Supplementary with respect to Class A 9.5% Cumulative
Convertible Preferred Stock of Capital Trust, Inc. and Articles
Supplementary with respect to Class B 9.5% Cumulative Convertible
Non-Voting Preferred Stock of Capital Trust, Inc (included in Exhibit
3.1).

10.1 Preferred Share Purchase Agreement dated as of June 16, 1997, by and
between Capital Trust and Veqtor Finance Company, LLC (filed as Exhibit
10.1 to Capital Trust's Current Report on Form 8-K (File No. 1-8063)
filed on July 30, 1997 and incorporated herein by reference).

10.2 Non-Negotiable Notes of Capital Trust payable to John R. Klopp, Craig M.
Hatkoff and Valentine Wildove & Company, Inc. (filed as Exhibit 10.2 to
Capital Trust's Current Report on Form 8-K (File No. 1-8063) filed on
July 30, 1997 and incorporated herein by reference).

+10.3.a Capital Trust, Inc. Amended and Restated 1997 Long-Term Incentive Stock
Plan ("LTIP") (filed as Exhibit 10.1 to Capital Trust, Inc.'s Current
Report on Form 8-K (File No. 1-14788) filed on January 29, 1999 and
incorporated herein by reference).


29
Exhibit
Number Description
- ------ -----------


o+10.3.b Amendment No. 1 to LTIP

+10.4 Capital Trust, Inc. Amended and Restated 1997 Non-Employee Director
Stock Plan (filed as Exhibit 10.2 to Capital Trust, Inc.'s Current
Report on Form 8-K (File No. 1-14788) filed on January 29, 1999 and
incorporated herein by reference).

+10.5 Capital Trust, Inc. 1998 Employee Stock Purchase Plan (filed as Exhibit
10.3 to Capital Trust, Inc.'s Current Report on Form 8-K (File No.
1-14788) filed on January 29, 1999 and incorporated herein by
reference).

+10.6 Capital Trust, Inc. 1998 Non-Employee Stock Purchase Plan (filed as
Exhibit 10.4 to Capital Trust, Inc.'s Current Report on Form 8-K (File
No. 1-14788) filed on January 29, 1999 and incorporated herein by
reference).

+10.7 Capital Trust, Inc. Stock Purchase Loan Plan (filed as Exhibit 10.5 to
Capital Trust, Inc.'s Current Report on Form 8-K (File No. 1-14788)
filed on January 29, 1999 and incorporated herein by reference).

+10.8 Employment Agreement, dated as of July 15, 1997, by and between Capital
Trust and John R. Klopp (filed as Exhibit 10.5 to Capital Trust's
Registration Statement on Form S-1 (File No. 333-37271) filed on October
6, 1997 and incorporated herein by reference).

o+10.9 Termination Agreement, dated as of December 29, 2000, by and between
Capital Trust, Inc. and Craig M. Hatkoff

o+10.10 Consulting Services Agreement, dated as of January 1, 2001, by and
between Capital Trust, Inc. and Craig M. Hatkoff.

o10.11 Agreement of Lease dated as of May 3, 2000, between 410 Park Avenue
Associates, L.P., owner, and Capital Trust, Inc., tenant.

10.12 Amended and Restated Credit Agreement, dated as of January 1, 1998,
between Capital Trust and German American Capital Corporation ("GACC")
(filed as Exhibit 10.1 to Capital Trust's Current Report on Form 8-K
(File No. 1-8063) filed on March 18, 1998 and incorporated herein by
reference), as amended by First Amendment to Amended and Restated Credit
Agreement, dated as of June 22, 1998, between Capital Trust and GACC
(filed as Exhibit 10.3 to Capital Trust's Quarterly Report on Form 10-Q
(File No. 1-8063) filed on August 14, 1998 and incorporated herein by
reference), as amended by Second Amendment to Amended and Restated
Credit Agreement, dated as of July 23, 1998, between Capital Trust and
GACC (filed as Exhibit 10.10 to Capital Trust, Inc.'s Amendment No. 2 to
Registration Statement on Form S-4 (File No. 333-52619) filed on October
23, 1998 and incorporated herein by reference) as amended by the Third
Amendment to Amended and Restated Credit Agreement, dated as of July 23,
1998, between Capital Trust, Inc. and GACC (filed as Exhibit 10.12b to
Capital Trust, Inc.'s Annual Report on Form 10-K (File No. 1-14788)
filed on March 31, 1999 and incorporated herein by reference).

+10.13 Employment Agreement, dated as of August 15, 1998, by and between
Capital Trust and Stephen D. Plavin (filed as Exhibit 10.15 to Capital
Trust, Inc.'s Amendment No. 2 to Registration Statement on Form S-4
(File No. 333-37271) filed on October 23, 1998 and incorporated herein
by reference).

o10.14 Amended and Restated Master Loan and Security Agreement, dated as of
February 8, 2001, between Capital Trust, Inc. and Morgan Stanley Dean
Witter Mortgage Capital Inc.

o10.15 Amended and Restated CMBS Loan Agreement, dated as of February 8, 2001,
between Capital Trust, Inc. and Morgan Stanley & Co. International
Limited.


30
Exhibit
Number Description
- ------ -----------


o+10.16 Consulting Agreement, dated as of January 1, 1999, by and between
Capital Trust, Inc. and Martin L. Edelman.

10.17 Venture Agreement amongst Travelers Limited Real Estate Mezzanine
Investments I, LLC, Travelers General Real Estate Mezzanine Investments
II, LLC, Travelers Limited Real Estate Mezzanine Investments II, LLC,
CT-F1, LLC, CT-F2-GP, LLC, CT-F2-LP, LLC, CT Investment Management Co.,
LLC and Capital Trust, Inc., dated as of March 8, 2000 (filed as Exhibit
10.1 to the Company's Current Report on Form 8-K (File No. 1-14788)
filed on March 23, 2000 and incorporated herein by reference).

10.18 Limited Liability Company Agreement of CT Mezzanine Partners I LLC, by
and among Travelers Limited Real Estate Mezzanine Investments I, LLC and
CT-F1, LLC, dated as of March 8, 2000 (filed as Exhibit 10.2 to the
Company's Current Report on Form 8-K (File No. 1-14788) filed on March
23, 2000 and incorporated herein by reference).

10.19 Limited Liability Company Agreement of CT MP II LLC, by and among
Travelers General Real Estate Mezzanine Investments II, LLC and
CT-F2-GP, LLC, dated as of March 8, 2000 (filed as Exhibit 10.3 to the
Company's Current Report on Form 8-K (File No. 1-14788) filed on March
23, 2000 and incorporated herein by reference).

10.20 Fund I Class A Common Stock Warrant Agreement, by Capital Trust, Inc.
granting warrant to Travelers Limited Real Estate Mezzanine Investment
I, LLC, dated as of March 8, 2000 (filed as Exhibit 10.4 to the
Company's Current Report on Form 8-K (File No. 1-14788) filed on March
23, 2000 and incorporated herein by reference).

10.21 Guaranty of Payment, by Capital Trust, Inc. in favor of Travelers
Limited Real Estate Mezzanine Investments I, LLC, Travelers General Real
Estate Mezzanine Investments II, LLC and Travelers Limited Real Estate
Mezzanine Investments II, LLC, dated as of March 8, 2000 (filed as
Exhibit 10.6 to the Company's Current Report on Form 8-K (File No.
1-14788) filed on March 23, 2000 and incorporated herein by reference).

10.22 Guaranty of Payment, by The Travelers Insurance Company in favor of
Capital Trust, Inc., CT-F1, LLC, CT-F2-GP, LLC, CT-F2-LP, LLC and CT
Investment Management Co., LLC, dated as of March 8, 2000 (filed as
Exhibit 10.8 to the Company's Current Report on Form 8-K (File No.
1-14788) filed on March 23, 2000 and incorporated herein by reference).

10.23 Investment Management Agreement, by and among CT Investment Management
Co., LLC, CT MP II LLC and CT Mezzanine Partners II L.P., dated as of
March 8, 2000 (filed as Exhibit 10.9 to the Company's Current Report on
Form 8-K (File No. 1-14788) filed on March 23, 2000 and incorporated
herein by reference).

10.24 Registration Rights Agreement, by and among Capital Trust, Inc.,
Travelers Limited Real Estate Mezzanine Investments I, LLC, Travelers
General Real Estate Mezzanine Investments II, LLC and Travelers Limited
Real Estate Mezzanine Investments II, LLC, dated as of March 8, 2000
(filed as Exhibit 10.10 to the Company's Current Report on Form 8-K
(File No. 1-14788) filed on March 23, 2000 and incorporated herein by
reference).

10.25 Modification Agreement, dated as of May 10, 2000, by and among Capital
Trust, Inc., John R. Klopp and Sheli Z. Rosenberg, as Regular Trustees
for CT Convertible Trust I, Vornado Realty L.P., Vornado Realty Trust,
EOP Operating Limited Partnership, Equity Office Properties Trust, and
State Street Bank and Trust Company, as trustee for General Motors
Employes Global Group Pension Trust (filed as Exhibit 10.2 to the
Company's Current Report on Form 8-K (File No. 1-14788) filed on May 18,
2000 and incorporated herein by reference).

10.26 Certificate of Trust of CT Convertible Trust I (filed as Exhibit 4.1 to
Capital Trust's Current Report on Form 8-K (File No. 1-8063) filed on
August 6, 1998 and incorporated herein by reference).


31
Exhibit
Number Description
- ------ -----------


10.27 Amended and Restated Indenture, dated as of May 10, 2000, between
Capital Trust, Inc. and Wilmington Trust Company (filed as Exhibit 10.3
to the Company's Current Report on Form 8-K (File No. 1-14788) filed on
May 18, 2000 and incorporated herein by reference).

10.28 Amended and Restated Declaration of Trust, dated and effective as of May
10, 2000, by the Trustees (as defined therein), the Sponsor (as defined
therein) and by the holders, from time to time, of undivided beneficial
interests in the Trust (filed as Exhibit 10.4 to the Company's Current
Report on Form 8-K (File No. 1-14788) filed on May 18, 2000 and
incorporated herein by reference).

10.29 Amended and Restated Preferred Securities Guarantee Agreement, dated as
of May 10, 2000, by Capital Trust, Inc. and Wilmington Trust Company, as
trustee, for the benefit of the Holders (as defined therein) from time
to time of the Preferred Securities (as defined therein) of CT
Convertible Trust I (filed as Exhibit 10.5 to the Company's Current
Report on Form 8-K (File No. 1-14788) filed on May 18, 2000 and
incorporated herein by reference).

10.30 Guarantee Agreement, dated as of May 10, 2000, executed and delivered by
Capital Trust, Inc., for the benefit of the Holders (as defined therein)
from time to time of the Common Securities (as defined therein) of CT
Convertible Trust I (filed as Exhibit 10.6 to the Company's Current
Report on Form 8-K (File No. 1-14788) filed on May 18, 2000 and
incorporated herein by reference).

10.31 Registration Rights Agreement, dated as of July 28, 1998, among Capital
Trust, Vornado Realty L.P., EOP Limited Partnership, Mellon Bank N.A.,
as trustee for General Motors Hourly-Rate Employes Pension Trust, and
Mellon Bank N.A., as trustee for General Motors Salaried Employes
Pension Trust (filed as Exhibit 10.2 to Capital Trust's Current Report
on Form 8-K (File No. 1-8063) filed on August 6, 1998 and incorporated
herein by reference).

21.1 Subsidiaries of Capital Trust, Inc.

o23.1 Consent of Ernst & Young LLP
- --------
+ Represents a management contract or compensatory plan or arrangement.
o Filed herewith.


(a) (4) Report on Form 8-K
------- ------------------

During the fiscal quarter ended December 31, 2000, the Registrant filed the
following Current Report on Form 8-K:

None



32
SIGNATURES
----------

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

April 2, 2001 /s/ John R. Klopp
- ------------------ -----------------
Date John R. Klopp
Vice Chairman and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated.

April 2, 2001 /s/ Samuel Zell
- ------------- ---------------
Date Samuel Zell
Chairman of the Board of Directors

April 2, 2001 /s/ John R. Klopp
- ---------------------- -----------------
Date John R. Klopp
Vice Chairman and Chief Executive Officer
and Director

April 2, 2001 /s/ Edward L. Shugrue III
- ----------------------- -------------------------
Date Edward L. Shugrue III
Managing Director and Chief Financial Officer

April 2, 2001 /s/ Brian H. Oswald
- ----------------------- -------------------
Date Brian H. Oswald, Chief Accounting Officer

April 2, 2001 /s/ Jeffrey A. Altman
- ----------------------- ---------------------
Date Jeffrey A. Altman, Director

April 2, 2001 /s/ Thomas E. Dobrowski
- ----------------------- -----------------------
Date Thomas E. Dobrowski, Director

April 2, 2001 /s/ Martin L. Edelman
- ----------------------- ---------------------
Date Martin L. Edelman, Director

April 2, 2001 /s/ Gary R. Garrabrant
- ----------------------- ----------------------
Date Gary R. Garrabrant, Director

April 2, 2001 /s/ Craig M. Hatkoff
- ----------------------- --------------------
Date Craig M. Hatkoff, Director

April 2, 2001 /s/ Susan W. Lewis
- ----------------------- ------------------
Date Susan W. Lewis, Director
-

April 2, 2001 /s/ Sheli Z. Rosenberg
- ----------------------- ----------------------
Date Sheli Z. Rosenberg, Director

April 2, 2001 /s/ Steven Roth
- ------------- ---------------
Date Steven Roth, Director

April 2, 2001 /s/ Lynne B. Sagalyn
- ----------------------- --------------------
Date Lynne B. Sagalyn, Director

April 2, 2001 /s/ Michael D. Watson
- ----------------------- ---------------------
Date Michael Watson, Director


33
Index to Consolidated Financial Statements





Report of Independent Auditors..........................................F-2


Audited Financial Statements

Consolidated Balance Sheets as of December 31, 2000 and
1999....................................................................F-3

Consolidated Statements of Operations for the years ended
December 31, 2000, 1999 and 1998........................................F-4

Consolidated Statements of Changes in Stockholders' Equity
for the years ended December 31, 2000, 1999 and 1998....................F-5

Consolidated Statements of Cash Flows for the years ended
December 31, 2000, 1999 and 1998........................................F-6

Notes to Consolidated Financial Statements..............................F-7


F-1
Report of Independent Auditors




The Board of Directors
Capital Trust, Inc. and Subsidiaries

We have audited the accompanying consolidated balance sheets of Capital Trust,
Inc. and Subsidiaries (the "Company") as of December 31, 2000 and 1999 and the
related consolidated statements of operations, changes in stockholders' equity
and cash flows for each of the three years in the period ended December 31,
2000. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of the Company at
December 31, 2000 and 1999, and the consolidated results of their operations and
their cash flows for each of the three years in the period ended December 31,
2000, in conformity with accounting principles generally accepted in the United
States.



/s/ Ernst & Young LLP

New York, New York
February 9, 2001, except for note 7,
as to which the date is March 21, 2001


F-2
Capital Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
December 31, 2000 and 1999
(in thousands)

<TABLE>
<CAPTION>
2000 1999
-------------- --------------
Assets

<S> <C> <C>
Cash and cash equivalents $ 11,388 $ 38,782
Commercial mortgage-backed securities
available-for-sale, at fair value 215,516 214,058
Certificated mezzanine investments available-for-sale,
at fair value 22,379 45,432
Loans receivable, net of $12,947 and $7,605 reserve
for possible credit losses at December 31, 2000 and
December 31, 1999, respectively 349,089 509,811
Equity investment in CT Mezzanine Partners I LLC
("Fund I") 26,011 -
Excess of purchase price over net tangible assets
acquired, net - 286
Deposits and other receivables 211 533
Accrued interest receivable 7,241 9,528
Deferred income taxes 8,719 5,368
Prepaid and other assets 3,838 4,010
-------------- --------------
Total assets $ 644,392 $ 827,808
============== ==============

Liabilities and Stockholders' Equity

Liabilities:
Accounts payable and accrued expenses $ 10,329 $ 14,432
Notes payable 2,647 3,474
Credit facilities 173,641 343,263
Term redeemable securities contract 133,235 129,642
Repurchase obligations 16,569 28,703
Deferred origination fees and other revenue 2,163 3,411
-------------- --------------
Total liabilities 338,584 522,925
-------------- --------------

Company-obligated, mandatory redeemable, convertible
preferred securities of CT Convertible Trust I,
holding $89,742,000 of convertible 8.25% junior
subordinated debentures and $60,258,000 of
non-convertible 13.00% junior subordinated debentures
of Capital Trust, Inc. at December 31, 2000 and
holding solely 8.25% junior subordinated debentures
of Capital Trust, Inc. at December 31, 1999
("Convertible Trust Preferred Securities") 147,142 146,343
-------------- --------------

Stockholders' equity:
Class A 9.5% cumulative convertible preferred stock,
$0.01 par value, $0.26 cumulative annual dividend,
100,000 shares authorized, 2,278 shares issued and
outstanding at December 31, 2000 and December 31, 1999
(liquidation preference of $6,127) ("Class A Preferred
Stock") 23 23
Class B 9.5% cumulative convertible non-voting preferred
stock, $0.01 par value, $0.26 cumulative annual dividend,
100,000 shares authorized, 4,043
shares issued and outstanding at December 31, 2000 and
December 31, 1999 (liquidation preference of $10,876)
("Class B Preferred Stock" and together with Class A
Preferred Stock, "Preferred Stock") 40 40
Class A common stock, $0.01 par value, 100,000 shares
authorized, 18,967 and 21,862 shares issued and
outstanding at December 31, 2000 and
December 31, 1999, respectively 190 219
Class B common stock, $0.01 par value, 100,000 shares
authorized, 2,755 and
2,294 shares issued and
outstanding at December 31, 2000 and December 31, 1999,
respectively ("Class B Common Stock") 28 23
Restricted Class A Common Stock, $0.01 par value, 264
and 127 shares issued and outstanding at December 31,
2000 and December 31, 1999, respectively
("Restricted Class A Common Stock" and together with
Class A Common Stock and Class B Common Stock, "Common
Stock") 3 1
Additional paid-in capital 181,507 189,456
Unearned compensation (468) (407)
Accumulated other comprehensive loss (10,152) (10,164)
Accumulated deficit (12,505) (20,651)
-------------- --------------
Total stockholders' equity 158,666 158,540
-------------- --------------

Total liabilities and stockholders' equity $ 644,392 $ 827,808
============== ==============
</TABLE>


F-3

See accompanying notes to consolidated financial statements.
Capital Trust, Inc. and Subsidiaries
Consolidated Statements of Operations
For the Years Ended December 31, 2000, 1999 and 1998
(in thousands, except per share data)

<TABLE>
<CAPTION>
2000 1999 1998
------------ ------------ ------------
Income from loans and other investments:
<S> <C> <C> <C>
Interest and related income $ 87,685 $ 88,590 $ 62,316
Income from equity investments in Fund I 1,530 - -
Less: Interest and related expenses (36,712) (39,454) (27,252)
------------ ------------ ------------
Income from loans and other investments,
net 52,503 49,136 35,064
------------ ------------ ------------

Other revenues:
Advisory and investment banking fees 3,920 17,772 10,311
Management fees from Fund I 373 - -
Other interest income 748 1,249 1,638
Gain (loss) on sale of fixed assets and
investments (64) 35 -
------------ ------------ ------------
Total other revenues 4,977 19,056 11,949
------------ ------------ ------------

Other expenses:
General and administrative 15,439 17,345 17,045
Other interest expense 219 337 413
Depreciation and amortization 902 345 249
Provision for possible credit losses 5,478 4,103 3,555
------------ ------------ ------------
Total other expenses 22,038 22,130 21,262
------------ ------------ ------------

Income before income taxes and
distributions and amortization on
Convertible Trust Preferred Securities 35,442 46,062 25,751
Provision for income taxes 17,760 22,020 9,367
------------ ------------ ------------
Income before distributions and
amortization on Convertible Trust
Preferred Securities 17,682 24,042 16,384
Distributions and amortization on
Convertible Trust Preferred Securities,
net of income tax benefit of $7,124 and
$6,208 for the years ended
December 31, 2000 and 1999, respectively 7,921 6,966 2,941
------------ ------------ ------------
Net income 9,761 17,076 13,443
Less: Preferred Stock dividend 1,615 2,375 3,135
------------ ------------ ------------
Net income allocable to Common Stock $ 8,146 $ 14,701 $ 10,308
============ ============ ============

Per share information:
Net earnings per share of Common Stock
Basic $ 0.35 $ 0.69 $ 0.57
============ ============ ============
Diluted $ 0.33 $ 0.55 $ 0.44
============ ============ ============
Weighted average shares of Common Stock
outstanding
Basic 23,171,057 21,334,412 18,208,812
============ ============ ============
Diluted 29,691,927 43,724,731 30,625,459
============ ============ ============
See accompanying notes to consolidated financial statements.
</TABLE>


F-4
Capital Trust, Inc. and Subsidiaries
Consolidated Statements of Changes in Stockholders' Equity
For the Years Ended December 31, 2000, 1999 and 1998
(in thousands)
<TABLE>
<CAPTION>
Restricted
Class A Class B Class A Class B Class A
Comprehensive Preferred Preferred Common Common Common
Income/(Loss) Stock Stock Stock Stock Stock
------------ -----------------------------------------------------

<S> <C> <C> <C> <C> <C> <C>
Balance at January 1, 1998 $ - $ 123 $ - $ 182 $ - $ -
Net income 13,443 - - - - -
Change in unrealized loss on
available-for-sale
securities, net of related
income taxes (5,052) - - - - -
Issuance of Class A Common
Stock under stock option
plan - - - - - -
Issuance of restricted Class
A Common Stock - - - - - 1
Cancellation of previously
issued restricted Class A
Common Stock - - - - - -
Restricted Class A Common
Stock earned - - - - - -
Dividends paid on Preferred
Stock - - - - - -
------------ ----------------------------------------------------------
Balance at December 31, 1998 $ 8,391 $ 123 $ - $ 182 $ - $ 1
============
Net income 17,076 - - - - -
Change in unrealized loss on
available-for-sale
securities, net of related
income taxes (5,499) - - - - -
Conversion of Class A Common
and Preferred Stock to
Class B Common and
Preferred Stock - (40) 40 (23) 23 -
Conversion of Class A
Preferred Stock to Class A
Common Stock - (60) - 60 - -
Issuance of Class A Common
Stock unit awards - - - - - -
Cancellation of previously
issued restricted Class A
Common Stock - - - - - (1)
Issuance of restricted Class
A Common Stock - - - - - 1
Restricted Class A Common
Stock earned - - - - - -
Dividends paid on Preferred
Stock - - - - - -
------------ ----------------------------------------------------------
Balance at December 31, 1999 $ 11,577 $ 23 $ 40 $ 219 $ 23 $ 1
============
Net income 9,761 - - - - -
Change in unrealized loss on
available-for-sale
securities, net of related
income taxes 12 - - - - -
Conversion of Class A Common
Stock to Class B Common
Stock - - - (5) 5 -
Issuance of warrants to
purchase shares of Class A
Common Stock - - - - - -
Issuance of Class A Common
Stock unit awards - - - 1 - -
Cancellation of previously
issued restricted Class A
Common Stock - - - - - (1)
Issuance of restricted Class
A Common Stock - - - - - 3
Restricted Class A Common
Stock which vested and was
issued as unrestricted
Class A Common Stock - - - - - -
Restricted Class A Common
Stock earned - - - - - -
Dividends paid on Preferred
Stock - - - - - -
Repurchase and retirement of
shares of Class A Common
Stock previously outstanding - - - (25) - -
------------ ----------------------------------------------------------
Balance at December 31, 2000 $ 9,773 $ 23 $ 40 $ 190 $ 28 $ 3
============ ==========================================================
See accompanying notes to consolidated financial statements.
</TABLE>

<TABLE>
<CAPTION>
Accumulated
Additional Other
Paid-In Unearned Comprehensive Accumulated
Capital Compensation Income/(Loss) Deficit Total
---------------------------------------------------------------------

<S> <C> <C> <C> <C> <C>
Balance at January 1, 1998 $ 188,257 $ - $ 387 $ (45,660) $ 143,289
Net income - - - 13,443 13,443
Change in unrealized loss on
available-for-sale
securities, net of related
income taxes - - (5,052) - (5,052)
Issuance of Class A Common
Stock under stock option
plan 10 - - - 10
Issuance of restricted Class
A Common Stock 724 (725) - - -
Cancellation of previously
issued restricted Class A
Common Stock (175) 156 - - (19)
Restricted Class A Common
Stock earned - 151 - - 151
Dividends paid on Preferred
Stock - - - (3,135) (3,135)
---------------------------------------------------------------------
Balance at December 31, 1998 $ 188,816 $ (418) $ (4,665) $ (35,352) $ 148,687

Net income - - - 17,076 17,076
Change in unrealized loss on
available-for-sale
securities, net of related
income taxes - - (5,499) - (5,499)
Conversion of Class A Common
and Preferred Stock to
Class B Common and
Preferred Stock - - - - -
Conversion of Class A
Preferred Stock to Class A
Common Stock - - - - -
Issuance of Class A Common
Stock unit awards 312 - - - 312
Cancellation of previously
issued restricted Class A
Common Stock (271) 180 - - (92)
Issuance of restricted Class
A Common Stock 599 (600) - - -
Restricted Class A Common
Stock earned - 431 - - 431
Dividends paid on Preferred
Stock - - - (2,375) (2,375)
----------------------------------------------------------------------------
Balance at December 31, 1999 $ 189,456 $(407) $ (10,164) $ (20,651) $ 158,540

Net income - - - 9,761 9,761
Change in unrealized loss on
available-for-sale
securities, net of related
income taxes - - 12 - 12
Conversion of Class A Common
Stock to Class B Common
Stock - - - - -
Issuance of warrants to
purchase shares of Class A
Common Stock 1,360 - - - 1,360
Issuance of Class A Common
Stock unit awards 624 - - - 625
Cancellation of previously
issued restricted Class A
Common Stock (279) 182 - - (98)
Issuance of restricted Class
A Common Stock 947 (950) - - -
Restricted Class A Common
Stock which vested and was
issued as unrestricted
Class A Common Stock - - - - -
Restricted Class A Common
Stock earned - 707 - - 707
Dividends paid on Preferred
Stock - - - (1,615) (1,615)
Repurchase and retirement of
shares of Class A Common
Stock previously outstanding (10,601) - - - (10,626)
--------------------------------------------------------------------------
Balance at December 31, 2000 $181,507 $ (468) $ (10,152) $ (12,505) $ 158,666
==========================================================================
See accompanying notes to consolidated financial statements.
</TABLE>

F-5
Capital Trust, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
For the Years Ended December 31, 2000, 1999 and 1998
(in thousands)
<TABLE>
<CAPTION>
2000 1999 1998
------------ ------------ ------------
<S> <C> <C> <C>
Cash flows from operating activities:
Net income (loss) $ 9,761 $ 17,076 $ 13,443
Adjustments to reconcile net income (loss)
to net cash provided by operating
activities:
Deferred income taxes (3,351) (2,339) (3,029)
Provision for credit losses 5,478 4,103 3,555
Depreciation and amortization 902 345 249
Income from equity investments in Fund I (1,530) - -
Restricted Class A Common Stock earned 707 431 151
Amortization of premiums and accretion
of discounts on loans and investments,
net (2,683) (1,032) 1,250
Accretion of discount on term redeemable
securities contract 3,593 2,757 -
Accretion of discounts and fees on
Convertible Trust Preferred Securities,
net 799 799 337
Gain on sale of investments - (35) -
Loss on sale of fixed assets 64 - -
Expenses reversed on cancellation of
restricted stock previously issued (98) (92) (19)
Changes in assets and liabilities:
Deposits and other receivables 322 (132) (117)
Accrued interest receivable 2,287 (1,487) (7,223)
Prepaid and other assets 353 2,417 (3,545)
Deferred origination fees and other
revenue (1,248) (1,037) 3,079
Accounts payable and accrued expenses (3,478) 2,388 6,638
------------ ------------ ------------
Net cash provided by operating activities 11,878 24,162 14,769
------------ ------------ ------------

Cash flows from investing activities:
Purchases of commercial mortgage-backed
securities - (185,947) (36,334)
Cash received on commercial
mortgage-backed securities
recorded as discount 1,446 - -
Principal collections on and proceeds
from sale of commercial mortgage-backed
securities - - 49,490
Advances on and purchases of
certificated mezzanine investments - (985) (23,947)
Principal collections on certificated
mezzanine investments 23,053 1,033 465
Origination and purchase of loans
receivable (14,192) (103,732) (515,449)
Principal collections on and proceeds
from sales of loans receivable 169,227 209,792 70,405
Equity investments in Fund I (36,606) - -
Return of capital from Fund I 13,107 - -
Purchases of fixed assets (495) (57) (496)
Proceeds from sale of fixed assets 12 - -
Principal collections and proceeds from
sales of available-for-sale securities - 3,344 7,957
------------ ------------ ------------
Net cash provided by (used in) investing 155,552 (76,552) (447,909)
activities ------------ ------------ ------------

Cash flows from financing activities:
Proceeds from repurchase obligations - 3,929 41,837
Repayment of repurchase obligations (12,134) (54,626) (44,608)
Proceeds from credit facilities 56,000 214,246 618,686
Repayment of credit facilities (225,622) (242,737) (326,796)
Proceeds from notes payable - - 10,000
Repayment of notes payable (827) (773) (10,706)
Net proceeds from issuance of
Convertible Trust Preferred Securities - - 145,207
Net proceeds from issuance of term
redeemable securities contract - 126,885 -
Dividends paid on Class A Preferred Stock (1,615) (2,375) (3,135)
Net proceeds from issuance of Class A
Common Stock under stock Option Plan - - 10
Repurchase and retirement of shares of
Class A Common Stock previously
outstanding (10,626) - -
------------ ------------ ------------
Net cash provided by (used in) financing
activities (194,824) 44,549 430,495
------------ ------------ ------------

Net decrease in cash and cash equivalents (27,394) (7,841) (2,645)
Cash and cash equivalents at beginning of year 38,782 46,623 49,268
------------ ------------ ------------
Cash and cash equivalents at end of year $ 11,388 $ 38,782 $ 46,623
============ ============ ============

See accompanying notes to consolidated financial statements.
</TABLE>

F-6
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2000, 1998 and 1997

1. Organization

Capital Trust, Inc. (the "Company") is an investment management and real estate
finance company designed to take advantage of high-yielding lending and
investment opportunities in commercial real estate and related assets. The
Company, for its own account and as an investment manager, makes investments in
various types of income-producing commercial real estate and its current
investment program emphasizes senior and junior commercial mortgage loans,
certificated mezzanine investments, direct equity investments and subordinated
interests in commercial mortgage-backed securities ("CMBS").

The Company is the successor to Capital Trust (f/k/a California Real Estate
Investment Trust), a business trust organized under the laws of the State of
California pursuant to a declaration of trust dated September 15, 1966 (the
"Predecessor"), following the consummation of the Reorganization (as defined and
described below). On December 31, 1996, 76% of the Predecessor's
then-outstanding common shares of beneficial interest, $1.00 par value ("Common
Shares") were held by the Predecessor's former parent ("Former Parent"). On
January 3, 1997, the Former Parent sold its entire 76% ownership interest in the
Predecessor (consisting of 6,959,593 Common Shares) to CalREIT Investors Limited
Partnership ("CRIL"), an affiliate of Equity Group Investments, L.L.C. ("EGI")
and Samuel Zell, the Company's current chairman of the board of directors, for
an aggregate price of approximately $20.2 million. Prior to the purchase, which
was approved by the Predecessor's then-incumbent board of trustees, EGI and
Victor Capital Group, L.P. ("Victor Capital"), a then privately held company
owned by two of the current directors of the Company, presented to the
Predecessor's then-incumbent board of trustees a proposed new business plan in
which the Predecessor would cease to be a real estate investment trust ("REIT")
and instead become a finance company as discussed above. EGI and Victor Capital
also proposed that they provide the Predecessor with a new management team to
implement the business plan and invest, through an affiliate, a minimum of $30
million in a new class of preferred equity to be issued by the Predecessor. In
connection with the foregoing, the Predecessor subsequently agreed that,
concurrently with the consummation of the proposed preferred equity investment,
it would acquire for $5.0 million Victor Capital's real estate investment
banking, advisory and asset management businesses, including the services of its
experienced management team.

On July 15, 1997, the proposed preferred equity investment was consummated and
12,267,658 class A 9.5% cumulative convertible preferred shares of beneficial
interest, $1.00 par value ("Class A Preferred Shares"), in the Predecessor were
sold to Veqtor Finance Company, L.L.C. ("Veqtor"), a then affiliate of Samuel
Zell and the then principals of Victor Capital, for an aggregate purchase price
of $33.0 million. Concurrently with the foregoing transaction, Veqtor purchased
from CRIL the 6,959,593 Common Shares held by it for an aggregate purchase price
of approximately $21.3 million (which shares were reclassified on that date as
class A common shares of beneficial interest, $1.00 par value ("Class A Common
Shares"), in the Predecessor pursuant to the terms of an amended and restated
declaration of trust, dated July 15, 1997, adopted on that date (the "Amended
and Restated Declaration of Trust")). (See Note 15).

At the Predecessor's 1998 annual meeting of shareholders (held on January 28,
1999), the Predecessor's shareholders approved the reorganization of the
Predecessor into a Maryland corporation (the "Reorganization"). In the
Reorganization, which was consummated on January 28, 1999, the Predecessor
merged with and into Captrust Limited Partnership, a Maryland limited
partnership ("CTLP"), with CTLP continuing as the surviving entity, and CTLP
merged with and into the Company, with the Company continuing as the surviving
Maryland corporation. Each outstanding Class A Common Share was converted into
one share of class A common stock, par value $0.01 per share ("Class A Common
Stock"), and each outstanding Class A Preferred Share was converted into one
share of class A 9.5% cumulative convertible preferred stock, par value $0.01
per share ("Class A Preferred Stock"), of the Company. The Company assumed all
outstanding obligations to issue shares of Class A Common Stock under the
Incentive Stock Plan and Director Stock Plan (as defined and described in Note
19). Unless the context otherwise requires, hereinafter references to the
business, assets, liabilities, capital structure, operations and affairs of "the
Company" shall include those of "the Predecessor" prior to the Reorganization.

F-7
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


2. Strategic Business Venture with Citigroup Investments Inc.

On March 8, 2000, the Company and certain of its wholly owned subsidiaries
entered into a strategic venture with affiliates of Citigroup Investments Inc.
("Citigroup"), following which it commenced its new investment management
business. The venture parties have agreed, among other things, to co-sponsor,
commit to invest capital in, and manage a series of high-yield commercial real
estate mezzanine investment opportunity funds (collectively, the "Mezzanine
Funds"). Citigroup and the Company have made capital commitments to the
Mezzanine Funds of up to an aggregate of $400.0 million and $112.5 million,
respectively, subject to certain terms and conditions.

The strategic venture is governed by a venture agreement, dated as of March 8,
2000 (the "Venture Agreement"), pursuant to which the parties have created CT
Mezzanine Partners I LLC ("Fund I"), to which a Citigroup affiliate and a wholly
owned subsidiary of the Company, as members thereof, have made capital
commitments of $150 million and $50 million, respectively, to be invested in
stages upon approval by both members of each investment to be made by Fund I. A
wholly owned subsidiary of the Company, CT Investment Management Co., LLC
("CTIMCO"), serves as the exclusive investment manager to Fund I and is
currently identifying and negotiating suitable investments for the fund.
Additionally, Citigroup affiliates and subsidiaries of the Company have agreed
to make additional capital commitments of up to $250.0 million and $62.5
million, respectively, to fund future Mezzanine Funds sponsored pursuant to the
Venture Agreement and close prior to December 31, 2001. These commitments are
subject to the amount of third-party capital commitments and other conditions
contained in the Venture Agreement.

In consideration of, among other things, Citigroup's $400 million aggregate
capital commitment to the Mezzanine Funds, the Company agreed in the Venture
Agreement to issue affiliates of Citigroup warrants to purchase shares of Class
A Common Stock. In connection with the organization of Fund I, the Company
issued a warrant to purchase 4.25 million shares of Class A Common Stock at
$5.00 per share. The foregoing warrant has a term of five years that expires on
March 8, 2005 and became exercisable on March 8, 2001, either for cash or
pursuant to a cash-less exercise feature. In connection with the organization of
subsequent Mezzanine Funds that close before December 31, 2001, the Company
agreed, subject to stockholder approval, which was received on June 21, 2000, to
issue additional warrants to purchase up to 5.25 million shares of Class A
Common Stock on the same terms as the initial warrant; the number of shares
subject to such warrants to be determined pursuant to a formula based on the
aggregate dollar amount of capital commitments made by affiliates of Citigroup
and clients of Citibank's private bank.

Pursuant to the Venture Agreement, CTIMCO has been named the exclusive
investment manager to the Mezzanine Funds. Further, each party has agreed to
certain exclusivity obligations with respect to the origination of assets
suitable for the Mezzanine Funds and the Company granted Citigroup the right of
first refusal to co-sponsor future Mezzanine Funds. The Company has also agreed,
as soon as practicable, to take the steps necessary for it to be treated as a
REIT for tax purposes on terms mutually satisfactory to the Company and
affiliates of Citigroup, subject to changes in law, or good faith inability to
meet the requisite qualifications. Unless the Company can find a suitable
"reverse merger" REIT candidate, the earliest that the Company can qualify for
re-election to REIT status will be upon filing its tax return for the year ended
December 31, 2002.

Pursuant to the Venture Agreement, the Company increased the size of its board
of directors by two and appointed directors Marc Weill and Michael Watson, chief
executive officer and senior vice president, respectively, of Citigroup
Investments Inc. Effective June 1, 2000, Mr. Weill resigned from the board of
directors and was replaced by Susan Lewis, executive vice president of Citigroup
Investments Inc.

As a condition to the Venture Agreement and in order to facilitate its
conversion to REIT status as soon as practicable, the Company and the holders of
the Convertible Trust Preferred Securities agreed in principle on March 8, 2000,
to terminate their co-investment agreement with the Company and to amend the
terms of such securities. Such termination and amendment were completed as of
May 10, 2000. The revised terms are fully described in Note 14.

F-8
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


3. Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated financial statements of the Company include the accounts of the
Company, CTIMCO (as described in Note 2) CT-F1, LLC (a wholly owned subsidiary
and direct member and equity owner of Fund I), CT-BB Funding Corp. (a wholly
owned subsidiary which purchased fifteen CMBS securities as described in Note
5), CT Convertible Trust I (as described in Note 14), Natrest Funding I, Inc. (a
wholly owned single purpose subsidiary which held one Mortgage Loan) and VIC,
Inc., which together with the Company wholly owns Victor Capital and other
related subsidiaries including: VCG Montreal Management, Inc., Victor Asset
Management Partners, L.L.C., VP Metropolis Services, L.L.C., and 970 Management,
LLC. All significant intercompany balances and transactions have been eliminated
in consolidation.

During the year ended December 31, 2000, the Company dissolved the following
subsidiaries: Natrest Funding I, Inc., Victor Asset Management Partners, L.L.C.,
VP Metropolis Services, L.L.C., and 970 Management, LLC.

Revenue Recognition

Interest income for the Company's mortgage and other loans and investments is
recognized over the life of the investment using the effective interest method
and recognized on the accrual basis.

Fees received in connection with loan commitments, net of direct expenses, are
deferred until the loan is advanced and are then recognized over the term of the
loan as an adjustment to yield. Fees on commitments that expire unused are
recognized at expiration. Anticipated exit fees are also recognized over the
term of the loan as an adjustment to yield.

Income recognition is generally suspended for loans at the earlier of the date
at which payments become 90 days past due or when, in the opinion of management,
a full recovery of income and principal becomes doubtful. Income recognition is
resumed when the loan becomes contractually current and performance is
demonstrated to be resumed.

Fees from investment management services are recognized when earned on an
accrual basis. Fees from professional advisory services are generally recognized
at the point at which all Company services have been performed and no
significant contingencies exist with respect to entitlement to payment. Fees
from asset management services are recognized as services are rendered.

Reserve for Possible Credit Losses

The provision for possible credit losses is the charge to income to increase the
reserve for possible credit losses to the level that management estimates to be
adequate considering delinquencies, loss experience and collateral quality.
Other factors considered relate to geographic trends and product
diversification, the size of the portfolio and current economic conditions.
Based upon these factors, the Company establishes the provision for possible
credit losses by category of asset. When it is probable that the Company will be
unable to collect all amounts contractually due, the account is considered
impaired. Where impairment is indicated, a valuation write-down or write-off is
measured based upon the excess of the recorded investment amount over the net
fair value of the collateral, as reduced by selling costs. Any deficiency
between the carrying amount of an asset and the net sales price of repossessed
collateral is charged to the reserve for credit losses.


F-9
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


3. Summary of Significant Accounting Policies, continued

Cash and Cash Equivalents

The Company classifies highly liquid investments with original maturities of
three months or less from the date of purchase as cash equivalents. At December
31, 2000 and 1999, cash equivalents of approximately $11.4 million and $37.1
million, respectively, consisted of an investment in a money market fund that
invests in U.S. Treasury bills. Bank balances in excess of federally insured
amounts totaled approximately zero and $1.5 million as of December 31, 2000 and
1999, respectively. The Company has not experienced any losses on its demand
deposits or money market investments.

Other Available-for-Sale Securities

Other available-for-sale securities are reported on the consolidated balance
sheet at fair value with any corresponding temporary change in value reported as
an unrealized gain or loss (if assessed to be temporary), as a component of
comprehensive income in stockholders' equity, net of related income taxes. See
Note 4.

Commercial Mortgage-Backed Securities

At December 31, 1997, the Company had the intent and ability to hold its
subordinated investment in a commercial mortgage-backed security ("CMBS") until
maturity. Consequently, this investment was classified as held-to-maturity and
was carried at amortized cost. During 1998, due to prepayments made on
underlying securities that reduced the interest rate/risk profile and maturity
of a CMBS, the Company concluded that it no longer anticipated holding the asset
to maturity. Due to the decision to sell this held-to-maturity security, the
Company has transferred all of its investments in CMBS from held-to-maturity
securities to available-for-sale and they are recorded as such at December 31,
2000 and 1999.

Income from CMBS is recognized based on the effective interest method using the
anticipated yield over the expected life of the investments. Changes in yield
resulting from prepayments are recognized over the remaining life of the
investment. The Company recognizes impairment on its CMBS whenever it determines
that the impact of expected future credit losses, as currently projected,
exceeds the impact of the expected future credit losses as originally projected.
Impairment losses are determined by comparing the current fair value of a CMBS
to its existing carrying amount, the difference being recognized as a loss in
the current period in the consolidated statements of operations of the period in
which the loss is identified. Reduced estimates of credit losses are recognized
as an adjustment to yield over the remaining life of the portfolio.

Certificated Mezzanine Investments

Certificated mezzanine investments available-for-sale are reported on the
consolidated balance sheets at fair value with any corresponding temporary
change in value resulting in an unrealized gain (loss) being reported as a
component of comprehensive income in the stockholders' equity section of the
balance sheet, net of related income taxes. See Note 6.

Equity investment in CT Mezzanine Partners I LLC ("Fund I")

As Fund I is not majority owned or controlled by the Company, the Company does
not consolidate Fund I in its consolidated financial statements. The Company
accounts for its 25% interest in Fund I on the equity method of accounting. As
such, the Company reports 25% of the earnings of Fund I on a single line item in
the consolidated statement of operations as income from equity investments in
Fund I.


F-10
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


3. Summary of Significant Accounting Policies, continued

Derivative Financial Instruments

The Company uses interest rate swaps to effectively convert the financed portion
of fixed rate assets to variable rate assets for proper matching with the
corresponding variable rate liabilities. The differential to be paid or received
on these agreements is recognized as an adjustment to the interest income
related to the earning asset and is recognized on the accrual basis. These swaps
are highly effective in reducing the Company's risk of changes in LIBOR as they
effectively convert the financed portion of an asset to a variable rate for
which the financing cost is also at a variable rate.

The swaps that relate to assets that are accounted for on an amortized cost
basis are accounted for as off-balance sheet assets. The swaps that relate to
assets that are accounted for on an available for sale basis (mark-to-market),
the value of the swaps is included as an adjustment to the carrying value.

The Company also uses interest rate caps to reduce its exposure to interest rate
changes on investments. The Company will receive payments on an interest rate
cap should the variable rate for which the cap was purchased exceed a specified
threshold level and will be recorded as an adjustment to the interest income
related to the related earning asset.

Each derivative used as a hedge is matched with an asset or liability with which
it has a high correlation. The swap agreements are generally held to maturity
and the Company does not use derivative financial instruments for trading
purposes.

In June 1998, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards No.133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS No. 133"). Subsequently, SFAS No.
137, "Deferral of the Effective Date of FASB No. 133" deferred the adoption of
SFAS No. 133 to years beginning after June 15, 2000. SFAS No. 133 will require
the Company to recognize all derivatives on the balance sheet at fair value.
Derivatives that are not hedges must be adjusted to fair value through income.
If the derivative is a hedge, depending on the nature of the hedge, changes in
the fair value of derivatives will either be offset against the change in fair
value of the hedged assets, liabilities, or firm commitments through earnings or
recognized in other comprehensive income until the hedged item is recognized in
earnings. The ineffective portion of a derivative's change in fair value, if
any, will be immediately recognized in earnings. The Company plans to adopt SFAS
No. 133 effective January 1, 2001. Based upon the Company's derivative
positions, which are considered effective hedges, the Company estimates that had
it adopted the statement on January 1, 2000, it would have reported accumulated
other comprehensive loss of $10,705,000 at December 31, 2000, and net income and
other comprehensive income of $9,761,000 and $5,383,000, respectively, for the
year then ended.

Equipment and Leasehold Improvements, Net

Equipment and leasehold improvements, net, are stated at original cost less
accumulated depreciation and amortization. Depreciation is computed using the
straight-line method based on the estimated lives of the depreciable assets.
Amortization is computed over the remaining terms of the related leases.

Expenditures for maintenance and repairs are charged directly to expense at the
time incurred. Expenditures determined to represent additions and betterments
are capitalized. Cost of assets sold or retired and the related amounts of
accumulated depreciation are eliminated from the accounts in the year of sale or
retirement. Any resulting profit or loss is reflected in the consolidated
statement of operations.


F-11
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


3. Summary of Significant Accounting Policies, continued

Sales of Real Estate

The Company complies with the provisions of the FASB's Statement of Financial
Accounting Standards No. 66, "Accounting for Sales of Real Estate." Accordingly,
the recognition of gains is deferred until such transactions have complied with
the criteria for full profit recognition under the statement. The Company had
deferred gains of $239,000 at December 31, 1999, which were written off during
the year ended December 31, 2000 when the related loan was determined to be
uncollectible. See Note 7.

Deferred Debt Issuance Costs

The Company capitalizes costs incurred related to the issuance of long-term
debt. These costs are deferred and amortized on a straight-line basis over the
life of the related debt, which approximates the level-yield method, and
recognized as a component of interest expense.

Income Taxes

The Company records its income taxes in accordance with the FASB's Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS No.
109"). Under SFAS No. 109, deferred income taxes are recognized for the tax
consequences of "temporary differences" by applying statutory tax rates for
future years to differences between the financial statement carrying amounts and
the tax bases of existing assets and liabilities. Deferred tax assets are
recognized for temporary differences that will result in deductible amounts in
future years and for carryforwards that are useable in future years. A valuation
allowance is recognized if it is more likely than not that some portion of the
deferred asset will not be recognized. When evaluating whether a valuation
allowance is appropriate, SFAS No. 109 requires a company to consider such
factors as previous operating results, future earning potential, tax planning
strategies and future reversals of existing temporary differences. The valuation
allowance is increased or decreased in future years based on changes in these
criteria.

Amortization of the Excess of Purchase Price Over Net Tangible Assets Acquired

The Company recognized the excess of purchase price over net tangible assets
acquired in a business combination accounted for as a purchase transaction and
is amortizing it on a straight-line basis over a period of 15 years. The
carrying value of the excess of purchase price over net tangible assets acquired
is analyzed quarterly by the Company based upon the expected revenue and
profitability levels of the acquired enterprise to determine whether the value
and future benefit may indicate a decline in value. If the Company determines
that there has been a decline in the value of the acquired enterprise, the
Company will write down the value of the excess of purchase price over net
tangible assets acquired to the revised fair value.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles in the United States requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from those estimates.


F-12
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


3. Summary of Significant Accounting Policies, continued

Comprehensive Income

Effective January 1, 1998, the Company adopted the FASB's Statement of Financial
Accounting Standards No. 130, "Reporting Comprehensive Income" ("SFAS No. 130").
The statement changes the reporting of certain items currently reported in the
stockholders' equity section of the balance sheet and establishes standards for
reporting of comprehensive income and its components in a full set of
general-purpose financial statements. Total comprehensive income was $9,773,000,
$11,577,000 and $8,391,000 for the years ended December 31, 2000, 1999 and 1998,
respectively. The primary component of comprehensive income other than net
income was the unrealized gain (loss) on available-for-sale securities, net of
related income taxes.

Earnings per Share of Common Stock

Earnings per share of Common Stock are presented based on the requirements of
the FASB's Statement of Accounting Standards No. 128 ("SFAS No. 128"). Basic EPS
is computed based on the income applicable to Common Stock (which is net income
or loss reduced by the dividends on the Preferred Stock) divided by the weighted
average number of shares of Common Stock outstanding during the period. Diluted
EPS is based on the net earnings applicable to Common Stock plus, if dilutive,
dividends on the Preferred Stock and interest paid on Convertible Trust
Preferred Securities, net of tax benefit, divided by the weighted average number
of shares of Common Stock and potentially dilutive shares of Common Stock that
were outstanding during the period. At December 31, 2000, potentially dilutive
shares of Common Stock include the convertible Preferred Stock, dilutive Common
Stock options and future commitments for stock unit awards. At December 31,
1999, potentially dilutive shares of Common Stock include the convertible
Preferred Stock, Convertible Trust Preferred Securities and future commitments
for stock unit awards. At December 31, 1998, potentially dilutive shares of
Common Stock include the convertible Preferred Stock and dilutive Common Stock
options.

Reclassifications

Certain reclassifications have been made in the presentation of the 1999 and
1998 consolidated financial statements to conform to the 2000 presentation.

Segment Reporting

In 1998, the Company adopted the FASB's Statement of Financial Accounting
Standards No. 131, "Disclosure about Segments of an Enterprise and Related
Information" ("SFAS No. 131"). 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.

In 1998, the Company operated as two segments: Lending/Investment and Advisory
for which the disclosures required by SFAS No. 131 for the year ended December
31, 1998 are presented in Note 23. During the first quarter of 1999, the Company
reorganized the structure of its internal organization by merging its
Lending/Investment and Advisory segments and thereby no longer managing its
operations as separate segments. As such, separate segment reporting is not
presented for 1999 as there is only one segment and the financial information
for that segment is the same as the information in the consolidated financial
statements. The accounting policies of the reportable segments in 1998 are the
same as those described within this summary of significant accounting policies.


F-13
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


3. Summary of Significant Accounting Policies, continued

New Accounting Pronouncements

In December 1999, the SEC staff issued Staff Accounting Bulletin 101, "Revenue
Recognition" ("SAB 101"). SAB 101 discusses the SEC staff views on certain
revenue recognition transactions. The Company adopted SAB 101 in the fourth
quarter of 2000. The adoption of SAB 101 did not have a material effect on the
consolidated financial position or results of operations of the Company.

On March 31, 2000, the FASB issued Interpretation No. 44, "Accounting for
Certain Transactions Involving Stock Compensation" an interpretation of APB
Opinion No. 25. The interpretation clarifies guidance of certain issues that
arose in the application of APB Opinion 25, "Accounting for Stock Issued to
Employees". The interpretation is primarily applied prospectively to all new
awards, modifications to outstanding awards, and changes in employee status
after July 1, 2000. Management has adopted the Interpretation on July 1, 2000.
The adoption of interpretation did not have a material effect on the
consolidated financial position or results of operations of the Company as of
and for the year ended December 31, 2000.

4. Other Available-for-Sale Securities

During the year ended December 31, 1999, the Company sold its entire portfolio
of other available-for sale securities at a gain of $35,000 over their amortized
cost.

85,600 shares of common stock were received as partial payment for advisory
services rendered by Victor Capital to an advisory client. This stock was
restricted from sale by the Company for a period of one year from the date of
issuance or until August 20, 1998. The stock was sold in December 1998 for
$1,798,000 with no resulting realized gain or loss.

The cost of securities sold was determined using the specific identification
method.

5. Commercial Mortgage-Backed Securities ("CMBS")

The Company pursues rated and unrated investments in public and private
subordinated interests ("Subordinated Interests") in CMBS.

In 1997, the Company completed an investment for the entire junior subordinated
class of CMBS that provided for both interest payments and principal repayments.
The CMBS investment consisted of a security with a face value of $49,592,000
that was purchased at a discount for $49,174,000 plus accrued interest. At the
time of acquisition, the investment was subordinated to approximately $351.3
million of senior securities. At December 31, 1997, the CMBS investment
(including interest receivable) was $49,471,000 and had a yield of 8.96%. During
1998, due to prepayments made on underlying securities that reduced the interest
rate/risk profile and maturity of this CMBS, the Company concluded that it no
longer anticipated holding this security to maturity. The security was sold
during 1998 at a gain of approximately $100,000. Because of this decision to
sell a held-to-maturity security, the Company transferred all of its investments
in commercial mortgage-backed securities from held-to-maturity securities to
available-for-sale and continues to classify the CMBS as such.


F-14
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


5. Commercial Mortgage-Backed Securities ("CMBS"), continued

In connection with the CMBS investment above, the Company was named "special
servicer" for the entire $413 million loan portfolio in which capacity the
Company earned fee income for management of the collection process when any of
the loans became non-performing. During the year ended December 31, 1998, fees
totaling $43,000 were earned relating to the special servicing arrangement. No
fees were earned during the years ended December 31, 2000 and 1999.

During the year ended December 31, 1998, the Company purchased $36,509,000 face
amount of interests in three subordinated CMBS issued by a financial asset
securitization investment trust for $36,335,000. In April 2000, the Company
received $1.4 million of additional discount from the issuer of the securities
in settlement of a dispute with the issuer. At December 31, 2000, the securities
had cost an amortized cost of $35,361,000 and a market value of $34,375,000.
These securities bear interest at floating rates, for which the weighted average
interest rate in effect, after fair value adjustment at December 31, 2000, is
13.67%, and mature in January 2003.

In connection with the aforementioned investments, at December 31, 2000, the
Company has deferred acquisition costs of $34,000 that are being amortized as a
reduction of interest income on a basis to realize a level yield over the life
of the investment.

On March 3, 1999, the Company, through its then newly formed wholly owned
subsidiary, CT-BB Funding Corp., acquired a portfolio of fixed-rate "BB" rated
CMBS (the "BB CMBS Portfolio") from an affiliate of the Company's credit
provider under the First Credit Facility (as hereinafter defined). The
portfolio, which is comprised of 11 separate issues with an aggregate face
amount of $246.0 million, was purchased for $196.9 million. In connection with
the transaction, an affiliate of the seller provided three-year term financing
for 70% of the purchase price at a floating rate above the London Interbank
Offered Rate ("LIBOR") and entered into an interest rate swap with the Company
for the full duration of the BB CMBS Portfolio securities thereby providing a
hedge for interest rate risk. The financing was provided at a rate that was
below the current market for similar financings and, as such, the carrying
amount of the assets and the debt were reduced by $10.9 million to adjust the
yield on the debt to current market terms. The BB CMBS Portfolio securities bear
interest at fixed rates that have an average face rate of 7.74% on the face
amount and mature at various dates from March 2005 to January 2013. After giving
effect to the discounted purchase price, the fair value adjustment and the
adjustment of the carrying amount of the assets to bring the debt to current
market terms, the weighted average interest rate in effect for the BB CMBS
Portfolio at December 31, 2000 was 12.29%.

6. Certificated Mezzanine Investments

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

The certificated mezzanine investments are floating rate securities that are
carried at market value of $22,379,000 and $45,432,000 on December 31, 2000 and
1999, respectively. As the market value and amortized cost were the same on
December 31, 2000 and 1999, no unrealized gains or losses have been recorded.
One of the certificated mezzanine investments outstanding at December 31, 1999
was settled in May 2000. The remaining certificated mezzanine investment has a
remaining term of five months with 12 months of additional extensions available.
The interest rate in effect for the certificated mezzanine investment is 11.38%
at December 31, 2000.

In connection with the remaining investment, at December 31, 2000, the Company
has deferred origination fees, net of direct costs of $40,000 that are being
amortized into interest income on a basis to realize a level yield over the life
of the investment.


F-15
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


7. Loans Receivable

The Company currently pursues lending opportunities designed to capitalize on
inefficiencies in the real estate capital, mortgage and finance markets. The
Company has classified its loans receivable into the following general
categories:

o Mortgage Loans. The Company originates and funds senior and junior
mortgage loans ("Mortgage Loans") to commercial real estate owners and
property developers who require interim financing until permanent
financing can be obtained. The Company's Mortgage Loans are generally
not intended to be permanent in nature, but rather are intended to be of
a relatively short-term duration, with extension options as deemed
appropriate, and typically require a balloon payment of principal at
maturity. The Company may also originate and fund permanent Mortgage
Loans in which the Company intends to sell the senior tranche, thereby
creating a Mezzanine Loan (as defined below).

o Mezzanine Loans. The Company originates high-yielding loans that are
subordinate to first lien mortgage loans on commercial real estate and
are secured either by a second lien mortgage or a pledge of the
ownership interests in the borrowing property owner ("Mezzanine Loans").
Generally, the Company's Mezzanine Loans have a longer anticipated
duration than its Mortgage Loans and are not intended to serve as
transitional mortgage financing and can represent subordinated
investments in real estate operating companies which may take the form
of secured or unsecured debt, preferred stock and other hybrid
investments.

o Other Loans Receivable. This classification includes loans originated
during the Company's prior operations as a REIT and other loans and
investments not meeting the above criteria.

At December 31, 2000 and 1999, the Company's loans receivable consisted of the
following (in thousands):

2000 1999
--------------------------
Mortgage Loans $ 135,651 $ 270,332
Mezzanine Loans 179,356 192,613
Other loans receivable 47,029 54,471
--------------------------
362,036 517,416
Less: reserve for possible credit
losses (12,947) (7,605)
--------------------------
Total loans $ 349,089 $ 509,811
==========================

One Mortgage Loan receivable with a principal balance of $8,000,000 reached
maturity on July 15, 2000 and has not been repaid with respect to principal and
interest. In accordance with the Company's policy for revenue recognition,
income recognition has been suspended on this loan and through December 31,
2000, $791,000 of potential interest income has not been recorded.

During the year ended December 31, 2000, one other loan receivable, originated
by the former management of the Company's predecessor REIT operations, with a
net investment of $136,000, was past-due more than 90 days and was written-off.
The net investment prior to the write-off included the loan balance of $915,000
offset by $779,000 of non-recourse financing of the asset. After the write-off,
both the loan receivable and the non-recourse financing are carried at $779,000
until the non-recourse note payable is foreclosed upon (which occurred on
January 17, 2001 (see note 12)). The loan was originated during the Company's
prior operations as a REIT to facilitate the disposal of a previously
foreclosed-upon asset. In accordance with the Company's policy for revenue
recognition, income recognition was suspended on this loan and through December
31, 2000, $76,000 of potential interest income has not been recorded.

At December 31, 2000, one Mezzanine Loan with a principal balance of $13,018,000
was in default as the loan matured on December 1, 2000. At December 31, 2000,
the loan was earning a variable interest rate of LIBOR + 9.00%. The loan was
repaid in full with interest on March 21, 2001


F-16
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


7. Loans, continued

During the year ended December 31, 2000, the Company provided $14,192,000 of
additional fundings on three loans originated in prior periods and has remaining
outstanding commitments at December 31, 2000 totaling $5,149,000.

At December 31, 2000, the weighted average interest rate in effect, after giving
effect to interest rate swaps and including amortization of fees and premiums,
for the Company's performing loans receivable was as follows:

Mortgage Loans 12.97%
Mezzanine Loans 12.62%
Other loans receivable 13.80%
Total Loans 12.92%

At December 31, 2000, $221,799,000 (65%) of the aforementioned performing loans
bear interest at floating rates ranging from LIBOR plus 320 basis points to
LIBOR plus 700 basis points. The remaining $118,440,000 (35%) of loans were
financed at fixed rates ranging from 11.62% to 12.00%.

The range of maturity dates and weighted average maturity at December 31, 2000
of the Company's performing loans receivable was as follows:

Weighted
Average
Range of Maturity Dates Maturity
--------------------------- ---------
Mortgage Loans February 2001 to June 2001 4 Months
Mezzanine Loans May 2001 to July 2009 62 Months
Other loans receivable September 2002 21 Months
Total Loans February 2001 to July 2009 35 Months

In addition, one of the loans for $44,851,000 has borrower extension rights for
an additional year and another loan for $28,000,000 has borrower extension
rights for an additional two years.

At December 31, 2000, there are two loans to a related group of borrowers
totaling $75.1 million or approximately 13% of total assets. There are no other
loans to a single borrower or to related groups of borrowers that exceed ten
percent of total assets. Approximately 42% and 14% of all loans are secured by
properties in New York and Texas, respectively. Approximately 41% of all loans
are secured by office buildings, approximately 24% are secured by office/hotel
properties and approximately 13% are secured by corporate pledges. These credit
concentrations are adequately collateralized as of December 31, 2000.

In connection with the aforementioned loans, at December 31, 2000 and 1999, the
Company has deferred origination fees, net of direct costs of $2,157,000 and
$3,330,000, respectively, that are being amortized into income over the life of
the loan. At December 31, 2000 and 1999, the Company has also recorded
$2,017,000 and $3,479,000, respectively, of exit fees, which will be collected
at the loan pay-off. These fees are recorded as interest income on a basis to
realize a level yield over the life of the loans.

As of December 31, 2000, loans totaling $340,239,000 are pledged as collateral
for borrowings on the Credit Facilities (as defined below).

F-17
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


7. Loans, continued

The Company has established a reserve for possible credit losses on loans
receivable as follows (in thousands):

2000 1999 1998
---------- ---------- ----------
Beginning balance $7,605 $4,017 $ 462
Provision for possible credit
losses 5,478 4,103 3,555
Amounts charged against reserve
for possible credit losses (136) (515) -
---------- ---------- ----------
Ending balance $12,947 $7,605 $4,017
========== ========== ==========

8. Equity investment in CT Mezzanine Partners I LLC ("Fund I")

As part of the strategic business venture with Citigroup, as described in Note
2, the Company made equity investments in Fund I during the year ended December
31, 2000. The activity for the equity investment in Fund I is as follows:

Beginning balance $ -
Capital contributions to Fund I 33,214
Company portion of Fund I income 1,530
Costs capitalized for investment in Fund I 4,752
Amortization of capitalized costs (378)
Distributions from Fund I (13,107)
---------
Ending balance $26,011
=========

As of December 31, 2000, Fund I has loans outstanding totaling $119,622,000, all
of which are performing in accordance with the terms of the loan agreements.

In addition, the Company received $373,000 of fees for management of Fund I.

9. Risk Factors

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


F-18
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)




10. Excess of Purchase Price Over Net Tangible Assets Acquired

On July 15, 1997, the Company consummated the acquisition of the real estate
investment banking, advisory and asset management businesses of Victor Capital
and certain affiliated entities. The acquisition has been accounted for under
the purchase method of accounting. The excess of the purchase price of the
acquisition in excess of net tangible assets acquired approximated $342,000.

The Company recognized the excess of purchase price over net tangible assets
acquired in a business combination accounted for as a purchase transaction and
has been amortizing it on a straight-line basis over a period of 15 years. The
carrying value of the excess of purchase price over net tangible assets acquired
was analyzed quarterly by the Company based upon the expected revenue and
profitability levels of the acquired enterprise to determine whether the value
and future benefit may indicate a decline in value.

In April 2000, the Company increased its level of resources devoted to its new
investment management business and reduced resources devoted to its investment
banking and advisory operations. As a result, the Company determined that there
has been a decline in the value of the acquired enterprise and the Company wrote
off the remaining value of the excess of purchase price over net tangible assets
acquired. This additional $275,000 write-off was recorded as additional
amortization expense in the year ended December 31, 2000.

11. Equipment and Leasehold Improvements

At December 31, 2000 and 1999, equipment and leasehold improvements, net, are
summarized as follows (in thousands):

Period of
Depreciation or
Amortization 2000 1999
------------------ ---------- -----------

Office and computer
equipment 1 to 3 years $ 492 $ 571
Furniture and fixtures 5 years 143 188
Leasehold improvements Term of leases 297 245
---------- -----------
932 1,004
Less: accumulated depreciation (389) (642)
---------- -----------
$ 543 $ 362
========== ===========

Depreciation and amortization expense on equipment and leasehold improvements,
which are computed on a straight-line basis totaled $238,000, $322,000 and
$227,000 for the years ended December 31, 2000, 1999 and 1998, respectively.
Equipment and leasehold improvements are included at their depreciated cost in
prepaid and other assets in the consolidated balance sheets.

12. Notes Payable

At December 31, 2000 and 1999, the Company has notes payable aggregating
$2,647,000 and $3,474,000, respectively.

In connection with the acquisition of Victor Capital and affiliated entities,
the Company issued $5.0 million of non-interest bearing unsecured notes
("Acquisition Notes") to the sellers, who are directors and the current vice
chairman and chief executive officer and chairman of the executive committee of
the board of directors of the Company, payable in ten semi-annual payments of
$500,000. The Acquisition Notes were originally discounted to $3,908,000 based
on an imputed interest rate of 9.5%.


F-19
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


12. Notes Payable, continued

At December 31, 2000, the Acquisition Notes have four remaining semi-annual
payments maturing July 1, 2002. The net present value of the remaining payments
on the Acquisition Notes at December 31, 2000 and 1999, amounted to $1,868,000
and $2,680,000, respectively.

The Company is also indebted under a non-recourse note payable due to a life
insurance company. This note is secured by a loan receivable for a property that
was sold in 1997. The note bears interest at 9.50% per annum with principal and
interest payable monthly until August 7, 2017, when the entire unpaid principal
balance and any unpaid interest are due. The life insurance company has the
right to call the entire note due and payable upon ninety days prior written
notice. At December 31, 2000 and 1999, the balance of the note payable amounted
to $779,000 and $794,000, respectively. The Company's borrower defaulted on its
payment obligation under the loan receivable securing the note payable in June
2000. As the note payable is non-recourse, the Company terminated its payments
to the life insurance company and is in default on the note payable at December
31, 2000. The Company determined not to pursue foreclosure on the defaulted loan
receivable and allowed the loan receivable to be foreclosed upon on January 17,
2001, whereupon the non-recourse debt was extinguished.

13. Long-Term Debt

Credit Facilities

Effective September 30, 1997, the Company entered into a credit agreement with a
commercial lender that provided for a three-year $150 million line of credit
(the "First Credit Facility"). Effective January 1, 1998, pursuant to an amended
and restated credit agreement, the Company increased its First Credit Facility
to $250 million and subsequently further amended the credit agreement to
increase the facility to $300 million effective June 22, 1998 and $355 million
effective July 23, 1998. The Company incurred an initial commitment fee upon the
signing of the credit agreement and the credit agreement calls for additional
commitment fees when the total borrowing under the Credit Facility exceeds $75
million, $150 million, $250 million and $300 million. Effective February 26,
1999, pursuant to an amended and restated credit agreement, the Company extended
the expiration of such credit facility from December 2001 to February 2002 with
an automatic one-year amortizing extension option, if not otherwise extended.

On June 8, 1998, the Company entered into a second credit agreement with another
commercial lender that provides for a $300 million line of credit with an
original expiration date in December 1999 (the "Second Credit Facility" together
with the First Credit Facility, the "Credit Facilities"). The Company incurred
an initial commitment fee upon the signing of the Second Credit Facility and
will pay an additional commitment fee when borrowings exceed $250 million.
Effective March 30, 1999, pursuant to an amended and restated credit agreement,
the Company extended the expiration of such credit facility from December 1999
to June 2000 with an automatic nine-month amortizing extension option, if not
otherwise extended. Effective June 30, 2000, pursuant to an amended and restated
credit agreement, the Company extended the expiration of such credit facility
from June 2000 to June 2001 with an automatic nine-month amortizing extension
option, if not otherwise extended.


F-20
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


13. Long-Term Debt, continued

Credit Facilities, continued

The Credit Facilities provide for advances to fund lender-approved loans and
investments made by the Company ("Funded Portfolio Assets"). The obligations of
the Company under the Credit Facilities are secured by pledges of the Funded
Portfolio Assets acquired with advances under the Credit Facilities. Borrowings
under the Credit Facilities bear interest at specified rates over LIBOR, which
rates may fluctuate, based upon the credit quality of the Funded Portfolio
Assets. Future repayments and redrawdowns of amounts previously subject to the
drawdown fee will not require the Company to pay any additional fees. The Credit
Facilities provide for margin calls on asset-specific borrowings in the event of
asset quality and/or market value deterioration as determined under the Credit
Facilities. The Credit Facilities contain customary representations and
warranties, covenants and conditions and events of default. The Credit
Facilities also contain a covenant obligating the Company to avoid undergoing an
ownership change that results in Craig M. Hatkoff, John R. Klopp or Samuel Zell
no longer retaining their senior offices and directorships with the Company and
practical control of the Company's business and operations. The providers of the
Credit Facilities have notified the Company that the resignation of Craig M.
Hatkoff on December 29, 2000 is not an event of non-compliance with the
foregoing covenant.

At December 31, 2000, the Company has borrowed $100,670,000 against the First
Credit Facility at an average borrowing rate (including amortization of fees
incurred and capitalized) of 9.52%. The Company has pledged assets of
$156,573,000 as collateral for the borrowing against the First Credit Facility.

At December 31, 2000, the Company has borrowed $72,970,000 against the Second
Credit Facility at an average borrowing rate (including amortization of fees
incurred and capitalized) of 9.68%. The Company has pledged assets of
$218,041,000 as collateral for the borrowing against the Second Credit Facility.

On December 31, 2000, the unused amounts available under the Credit Facilities
were $474,788,000.

Repurchase Obligations

During 2000, the Company had entered into two repurchase agreements. One
repurchase agreement was satisfied during the year ended December 31, 2000 and
the other was extended.

The first repurchase agreement, with a securities dealer, arose in connection
with the purchase of a Certificated Mezzanine Investment. At December 31, 1999,
the Company has sold such asset totaling $21,839,000, which approximates market
value, and has a liability to repurchase this asset for $10,919,000. The
liability balance bore interest at a specified rate over LIBOR and was settled
in May 2000 when the Certificated Mezzanine Investment was satisfied.

The other repurchase agreement, with another securities dealer, arose in
connection with the purchase of a Certificated Mezzanine Investment. At December
31, 1999, the Company has sold such asset with a book value of $23,594,000,
which approximates market value, and has a liability to repurchase this asset
for $17,784,000. This repurchase agreement was extended to May 2001 during the
year ended December 31, 2000 and at December 31, 2000, the Company has sold such
asset with a book value of $22,379,000, which approximates market value, and has
a liability to repurchase this asset for $16,569,000. The liability balance
bears interest at a specified rate over LIBOR.

The average interest rate in effect for both variable rate Repurchase
Obligations at December 31, 1999 was 7.76% and the interest rate in effect for
the remaining Repurchase Obligation at December 31, 2000 was 8.32%.


F-21
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


13. Long-Term Debt, continued

Term Redeemable Securities Contract

In connection with the purchase of the BB CMBS Portfolio described in Note 5, an
affiliate of the seller provided financing for 70% of the purchase price, or
$137.8 million, at a floating rate of LIBOR plus 50 basis points pursuant to a
term redeemable securities contract. This rate was below the market rate for
similar financings, and, as such, a discount on the term redeemable securities
contract was recorded to reduce the carrying amount by $10.9 million (which has
been amortized to $4.6 million), which had the effect of adjusting the yield to
current market terms. The debt has a three-year term that expires in February
2002.

An affiliate of the seller also entered into an interest rate swap with the
Company for the full duration of the BB CMBS Portfolio thereby providing a hedge
for interest rate risk. The notional values of the swaps were tied to the amount
of debt for the term of the debt and then to the assets for the remaining terms
of the assets. The swaps had a negative value at December 31, 2000 of $971,000.

By entering into interest rate swaps, the Company has effectively converted the
term redeemable securities contract to a fixed interest rate of 6.55%. After
adjusting the carrying amount and yield to current market terms, the term
redeemable securities contract bears interest at a fixed interest rate of 9.58%.

14. Convertible Trust Preferred Securities

On July 28, 1998, the Company privately placed 150,000 8.25% Step Up Convertible
Trust Preferred Securities (liquidation amount $1,000 per security) with an
aggregate liquidation amount of $150 million (the "Original Convertible Trust
Preferred Securities").

The Original Convertible Trust Preferred Securities were issued by the Company's
consolidated statutory trust subsidiary, CT Convertible Trust I (the "Trust").
The Original Convertible Trust Preferred Securities represented an undivided
beneficial interest in the assets of the Trust that consisted solely of the
Company's Original Convertible Debentures (as hereafter defined). This private
placement transaction was completed concurrently with the related issuance and
sale to the Trust of the Company's 8.25% Step Up Convertible Junior Subordinated
Debentures in the aggregate principal amount of $154,650,000 (the "Original
Convertible Debentures"). Distributions on the Original Convertible Trust
Preferred Securities were payable quarterly in arrears on each calendar
quarter-end and correspond to the payments of interest made on the Original
Convertible Debentures, the sole assets of the Trust. Distributions were payable
only to the extent payments were made in respect to the Original Convertible
Debentures.

The Company received $145,207,000 in net proceeds, after original issue discount
of 3% from the liquidation amount of the Original Convertible Trust Preferred
Securities and transaction expenses, pursuant to the above transactions. The
proceeds were used to pay down the Company's Credit Facilities. The Original
Convertible Trust Preferred Securities were convertible into shares of Class A
Common Stock, at the direction of the holders of the Original Convertible Trust
Preferred Securities made to the conversion agent to exchange such Original
Convertible Trust Preferred Securities for a portion of the Original Convertible
Debentures held by the Trust on the basis of one security for each $1,000
principal amount of Original Convertible Debentures, and immediately convert
such amount of Original Convertible Debentures into Class A Common Stock at an
initial rate of 85.47 shares of Class A Common Stock per $1,000 principal amount
of the Original Convertible Debentures (which is equivalent to a conversion
price of $11.70 per share of Class A Common Stock). The Original Convertible
Debentures had a 20-year maturity and were non-callable for five years. Upon
repayment of the Original Convertible Debentures at maturity or upon redemption,
the proceeds of such repayment or payment would have been simultaneously paid
and applied to redeem, among other things, the Original Convertible Trust
Preferred Securities. If the securities were not redeemed by September 30, 2004,
the distribution rate would have stepped up by 0.75% per annum for each annual
period thereafter. The 3% ($4,500,000) discount and transaction fees on the
issuance were amortized over the expected life of the Original Convertible Trust
Preferred Securities.



F-22
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)



14. Convertible Trust Preferred Securities, continued

On May 10, 2000, the Company modified the terms of the $150 million aggregate
liquidation amount Convertible Trust Preferred Securities.

In connection with the modification, the then outstanding Convertible Trust
Preferred Securities were canceled and new variable step up convertible trust
preferred securities with an aggregate liquidation amount of $150,000,000 (the
"New Convertible Trust Preferred Securities") were issued to the holders of the
canceled securities in exchange therefore, and the Convertible Debentures were
canceled and new 8.25% step up convertible junior subordinated debentures in the
aggregate principal amount of $92,524,000 (the "New Convertible Debentures") and
new 13% step up non-convertible junior subordinated debentures in the aggregate
principal amount of $62,126,000 (the "New Non-Convertible Debentures" and
together with the New Convertible Debentures, the "New Debentures") were issued
to the Trust, as the holder of the canceled bonds, in exchange therefore. The
liquidation amount of the New Convertible Trust Preferred Securities is divided
into $89,742,000 of convertible amount (the "Convertible Amount") and
$60,258,000 of non-convertible amount (the "Non-Convertible Amount"), the
distribution, redemption and, as applicable, conversion terms of which, mirror
the interest, redemption and, as applicable, conversion terms of the New
Convertible Debentures and the New Non-Convertible Debentures, respectively,
held by the Trust.

Distributions on the New Convertible Trust Preferred Securities are payable
quarterly in arrears on each calendar quarter-end and correspond to the payments
of interest made on the New Debentures, the sole assets of the Trust.
Distributions are payable only to the extent payments are made in respect to the
New Debentures.

The New Convertible Trust Preferred Securities initially bear a blended coupon
rate of 10.16% per annum which rate will vary as the proportion of outstanding
Convertible Amount to the outstanding Non-Convertible Amount changes and will
step up in accordance with the coupon rate step up terms applicable to the
Convertible Amount and the Non-Convertible Amount.

The Convertible Amount bears a coupon rate of 8.25% per annum through March 31,
2002 and increases on April 1, 2002 to the greater of (i) 10.00% per annum,
increasing by 0.75% on October 1, 2004 and on each October 1 thereafter or (ii)
a percentage per annum equal to the quarterly dividend paid on a common share
multiplied by four and divided by $7.00. The Convertible Amount is convertible
into shares of Class A Common Stock, in increments of $1,000 in liquidation
amount, at a conversion price of $7.00 per share. The Convertible Amount is
redeemable by the Company, in whole or in part, on or after September 30, 2004.

The Non-Convertible Amount bears a coupon rate of 13.00% per annum through
September 30, 2004, increasing by 0.75% on October 1, 2004 and on each October 1
thereafter. The Non-Convertible Amount is redeemable by the Company, in whole or
in part, at any time.

For financial reporting purposes, the Trust is treated as a subsidiary of the
Company and, accordingly, the accounts of the Trust are included in the
consolidated financial statements of the Company. Intercompany transactions
between the Trust and the Company, including the Original Convertible and New
Debentures, have been eliminated in the consolidated financial statements of the
Company. The Original Convertible Trust Preferred Securities and the New
Convertible Trust Preferred Securities are presented as a separate caption
between liabilities and stockholders' equity ("Convertible Trust Preferred
Securities") in the consolidated balance sheet of the Company. Distributions on
the Original Convertible Trust Preferred Securities and the New Convertible
Trust Preferred Securities are recorded, net of the tax benefit, in a separate
caption immediately following the provision for income taxes in the consolidated
statements of income of the Company.


F-23
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


15. Stockholders' Equity

Authorized Capital

Upon consummation of the Reorganization (see Note 1), each outstanding Class A
Common Share of the Predecessor was converted into one share of Class A Common
Stock of the Company, and each outstanding Class A Preferred Share of the
Predecessor was converted into one share of Class A Preferred Stock of the
Company. As a result, all of the Predecessor's previously issued Class A Common
Shares have been reclassified as shares of Class A Common Stock and all of the
Predecessor's previously issued Class A Preferred Shares have been reclassified
as shares of Class A Preferred Stock.

The Company has the authority to issue up to 300,000,000 shares of stock,
consisting of (i) 100,000,000 shares of Class A Common Stock, (ii) 100,000,000
shares of Class B Common Stock, and (iii) 100,000,000 shares of Preferred Stock.
The board of directors is generally authorized to issue additional shares of
authorized stock without stockholders' approval.

Common Stock

Except as described herein or as required by law, all shares of Class A Common
Stock and shares of Class B Common Stock are identical and entitled to the same
dividend, distribution, liquidation and other rights. The Class A Common Stock
are voting shares entitled to vote on all matters presented to a vote of
stockholders, except as provided by law or subject to the voting rights of any
outstanding Preferred Stock. The shares of Class B Common Stock do not have
voting rights and are not counted in determining the presence of a quorum for
the transaction of business at any meeting of the stockholders of the Company.
Holders of record of shares of Class A Common Stock and shares of Class B Common
Stock on the record date fixed by the Company's board of directors are entitled
to receive such dividends as may be declared by the board of directors subject
to the rights of the holders of any outstanding Preferred Stock.

Each share of Class A Common Stock is convertible at the option of the holder
thereof into one share of Class B Common Stock and, subject to certain
conditions; each share of Class B Common Stock is convertible at the option of
the holder thereof into one share of Class A Common Stock.

The Company is restricted from declaring or paying any dividends on its Class A
Common Stock or Class B Common Stock unless all accrued and unpaid dividends
with respect to any outstanding Preferred Stock have been paid in full.


Preferred Stock

In connection with the Reorganization, the Company created two classes of
Preferred Stock, Class A Preferred Stock and the Class B Preferred Stock. As
described above, upon consummation of the Reorganization, the Predecessor's
outstanding Class A Preferred Shares were converted into shares of the Company's
Class A Preferred Stock.


F-24
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


15. Stockholders' Equity, continued

Except as described herein or as required by law, both classes of Preferred
Stock are identical and entitled to the same dividend, distribution, liquidation
and other rights. The holders of the Class A Preferred Stock are entitled to
vote together with the holders of the Class A Common Stock as a single class on
all matters submitted to a vote of stockholders. Each share of Class A Preferred
Stock entitles the holder thereof to a number of votes per share equal to the
number of shares of Class A Common Stock into which such shares of Class A
Preferred Stock is then convertible. Except as described herein, the holders of
Class B Preferred Stock do not have voting rights and are not counted in
determining the presence of a quorum for the transaction of business at a
stockholders' meeting. The affirmative vote of the holders of a majority of the
outstanding Preferred Stock, voting together as a separate single class, except
in certain circumstances, have the right to approve any merger, consolidation or
transfer of all or substantially all of the assets of the Company. Holders of
the Preferred Stock are entitled to receive, when and as declared by the board
of directors, cash dividends per share at the rate of 9.5% per annum on a per
share price of $2.69. Such dividends shall accrue (whether or not declared) and,
to the extent not paid for any dividend period, will be cumulative. Dividends on
the authorized Preferred Stock are payable, when and as declared, semi-annually,
in arrears, on December 26 and June 25 of each year.

Each share of Class A Preferred Stock is convertible at the option of the holder
thereof into an equal number of shares of Class B Preferred Stock, or into a
number of shares Class A Common Stock equal to the ratio of (x) $2.69 plus an
amount equal to all dividends per share accrued and unpaid thereon as of the
date of such conversion to (y) the conversion price in effect as of the date of
such conversion. Each share of Class B Preferred Stock is convertible at the
option of the holder thereof, subject to certain conditions, into an equal
number of shares of Class A Preferred Stock or into a number of shares of Class
B Common Stock equal to the ratio of (x) $2.69 plus an amount equal to all
dividends per share accrued and unpaid thereon as of the date of such conversion
to (y) the conversion price in effect as of the date of such conversion. The
conversion price in effect as of December 31, 2000 is $2.69 and therefore the
outstanding shares of Preferred Stock are convertible into an equal number of
shares of Common Stock.

Common and Preferred Stock Outstanding

As of December 31, 1998, there were 12,267,658 shares of Class A Preferred Stock
issued and outstanding, no shares of Class B Preferred Stock were issued and
outstanding, 18,158,816 shares of Class A Common Stock were issued and
outstanding and no shares of Class B Common Stock were issued and outstanding.
The 12,267,658 shares of Class A Preferred Stock outstanding at December 31,
1998 were originally issued and purchased by Veqtor on July 15, 1997 for an
aggregate purchase price of approximately $33 million (see Note 1).

Until August 10, 1999 (the "Conversion Date"), Veqtor owned 6,959,593 of the
outstanding shares of Class A Common Stock and all 12,267,658 of the outstanding
shares of Class A Preferred Stock. Veqtor was then controlled by the chairman of
the board, the vice chairman and chief executive officer and the then vice
chairman and chairman of the executive committee of the board of directors of
the Company in their capacities as the persons controlling the common members of
Veqtor. Prior to the Conversion Date, the common members owned approximately 48%
of the equity ownership of Veqtor and three commercial banks, as preferred
members of Veqtor, owned the remaining 52% of the equity ownership of Veqtor.


F-25
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


15. Stockholders' Equity, continued

On the Conversion Date, in accordance with a commitment made by Veqtor and its
common members, Veqtor redeemed the outstanding preferred units in Veqtor held
by its preferred members in exchange for their pro rata portion of the Company's
stock owned by Veqtor. Due to the regulatory status of the redeemed preferred
members as bank holding companies or affiliates thereof, prior to effecting the
transfer of stock upon the redemption, Veqtor was obligated to convert 2,293,784
shares of Class A Common Stock into an equal number of shares of Class B Common
Stock and 4,043,248 shares of Class A Preferred Stock into an equal number of
shares of Class B Preferred Stock. Pursuant to provisions of the Company's
charter relating to compliance with the Bank Holding Company Act of 1956, as
amended ("BHCA"), bank holding companies or their affiliates can own no more
than 4.9% of the voting stock of the Company. Therefore, in connection with the
redemption, the redeemed preferred members received 1,292,103 shares of Class A
Common Stock, 2,293,784 shares of non-voting Class B Common Stock, 2,277,585
shares of Class A Preferred Stock and 4,043,248 shares of non-voting Class B
Preferred Stock. After the Conversion Date until the Separation Transaction (as
defined below), the common members of Veqtor owned 100% of the equity ownership
of Veqtor.

On September 30, 1999, in accordance with a commitment made by Veqtor and its
common members, all 5,946,825 shares of Class A Preferred Stock were, upon
exercise of existing conversion rights, converted into an equal number of shares
of Class A Common Stock. As a result of the foregoing redemption and subsequent
conversion transactions, as of September 30, 1999, Veqtor owned 9,320,531 (or
approximately 42.4%) of the outstanding shares of Class A Common Stock and the
Company's annual dividend on Preferred Stock had been reduced from $3,135,000 to
$1,615,000.

In December 1999, a series of coordinated transactions (the "Separation
Transaction") were effected in which beneficial ownership of an aggregate of
6,128,243 shares of the 9,320,531 shares of Class A Common Stock previously
owned by Veqtor prior to the Separation Transaction were transferred to
partnerships controlled by the vice chairman and chief executive officer of the
Company (the "Klopp LP"), the then vice chairman and chairman of the executive
committee of the board of directors of the Company (the "Hatkoff LP") and
certain of the former partners of CTILP (the "Other Partnerships"). Each of the
partnerships acquired direct beneficial ownership of such number of shares of
Class A Common Stock equal to the number of shares in which the persons then
controlling such partnerships held an indirect pecuniary interest prior to the
Separation Transaction. Veqtor retained direct beneficial ownership of 3,192,288
shares of Class A Common Stock, which represents the number of shares in which
the persons then controlling Veqtor held an indirect pecuniary interest prior to
the Separation Transaction.

Upon consummation of the Separation Transaction by means of the foregoing
transactions, Hatkoff LP, Klopp LP, Veqtor and the Other Partnerships acquired
(or, in the case of Veqtor, retained) direct beneficial ownership of 2,330,132,
2,330,132, 3,192,288 and 1,467,979 shares of Class A Common Stock, respectively.
On January 1, 2000, ownership and control of Veqtor was transferred to a trust
for the benefit of the family of the Company's chairman of the board.

During March 2000, the Company commenced an open market share repurchase program
under which the Company was authorized to purchase, from time to time, up to two
million shares of Class A Common Stock. In May 2000, the Company announced an
increase in the number of shares purchasable pursuant to its share repurchase
program to four million shares. As of December 31, 2000, the Company had
purchased and retired 2,564,400 shares of Class A Common Stock at an average
price of $4.14 per share (including commissions).


F-26
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)



15. Stockholders' Equity, continued

In consideration of, among other things, Citigroup's $400 million capital
commitment to the Mezzanine Funds, the Company agreed in the Venture Agreement
to issue affiliates of Citigroup warrants to purchase shares of Class A Common
Stock. The Company issued an initial warrant to purchase 4.25 million shares of
Class A Common Stock and has agreed, under certain circumstances, to issue
additional warrants to purchase up to 5.25 million shares of Class A Common
Stock. See Note 2 for a description of the terms of the warrants and the
circumstances under which the additional warrants may be issued. The value of
the warrants at issuance date, $1,360,000, was capitalized and will be amortized
over the anticipated lives of the Mezzanine Funds.

During 2000, the Company agreed to repurchase 630,701 shares of Class A Common
Stock, 1,520,831 shares of Class B Common Stock, 1,518,390 shares of Class A
Preferred Stock and 2,274,110 shares of Class B Preferred Stock for
approximately $29.1 million concurrent with the closing of the Company's second
Mezzanine Fund in 2001. The seller has agreed to invest the proceeds received in
the second Mezzanine Fund.

Earnings per Share

The following table sets forth the calculation of Basic and Diluted EPS for the
years ended December 31, 2000 and 1999:

<TABLE>
<CAPTION>
Year Ended December 31, 2000 Year Ended December 31, 1999
--------------------------------- ------------------------------------
Per Share Per Amount
Net Income Shares Amount Net Income Shares Amount
---------- ------ ------ ---------- ------ ------
<S> <C> <C> <C> <C> <C> <C>

Basic EPS:
Net earnings per
share of Common
Stock $8,146,000 23,171,057 $ 0.35 $14,701,000 21,334,412 $ 0.69
======== ========
Effect of Dilutive
Securities:
Options outstanding
for the purchase
of Common Stock -- 37 -- --
Future commitments
for stock unit
awards for the
issuance of Common
Stock -- 200,000 -- 300,000
Convertible Trust
Preferred
Securities
exchangeable for
shares of Common
Stock -- -- 6,966,000 12,820,513
Convertible
Preferred Stock 1,615,000 6,320,833 2,375,000 9,269,806
---------- --------- ---------- ----------

Diluted EPS:
Net earnings per
share of Common
Stock and Assumed
Conversions $9,761,000 29,691,927 $ 0.33 $24,042,000 43,724,731 $ 0.55
=========== ========== ====== =========== ========== ========
</TABLE>


F-27
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


15. Stockholders' Equity, continued

The following table sets forth the calculation of Basic and Diluted EPS for the
year ended December 31, 1998:

Year Ended December 31, 1998
----------------------------------
Net Income Shares Per Share
Amount
----------- ---------- ---------

Basic EPS:
Net earnings per
share of Common
Stock $10,308,000 18,208,812 $ 0.57
=========
Effect of Dilutive
Securities:
Options outstanding
for the purchase
of Common Stock -- 148,989
Convertible
Preferred Stock 3,135,000 12,267,658
----------- -----------
Diluted EPS:
Net earnings per
share of Common
Stock and Assumed
Conversions $13,443,000 30,625,459 $ 0.44
=========== =========== =========

16. General and Administrative Expenses

General and administrative expenses for the years ended December 31, 2000, 1999
and 1998 consist of (in thousands):

2000 1999 1998
------------- ------------- -------------
Salaries and benefits $11,280 $12,914 $11,311
Professional services 1,170 2,352 3,138
Other 2,989 2,079 2,596
------------- ------------- -------------
Total $15,439 $17,345 $17,045
============= ============= =============

17. Income Taxes

The Company and its subsidiaries file a consolidated federal income tax return.
The provision for income taxes for the years ended December 31, 2000 and 1999 is
comprised as follows (in thousands):

2000 1999 1998
----------- ----------- -----------
Current
Federal $12,561 $14,538 $7,226
State 4,493 5,176 2,740
Local 4,057 4,673 2,480
Deferred
Federal (2,025) (1,430) (2,282)
State (697) (492) (419)
Local (629) (445) (378)
----------- ----------- -----------
Provision for income taxes $17,760 $22,020 $9,367
=========== =========== ===========

F-28
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


17. Income Taxes, continued

The Company has federal net operating loss carryforwards ("NOLs") as of December
31, 2000 of approximately $9.4 million. Such NOLs expire through 2012. Due to
CRIL's purchase of 6,959,593 Common Shares from the Predecessor's former parent
in January 1997 and another prior ownership change, a substantial portion of the
NOLs are limited for federal income tax purposes to approximately $1.4 million
annually. Any unused portion of such annual limitation can be carried forward to
future periods.

The reconciliation of income tax computed at the U.S. federal statutory tax rate
(35%) to the effective income tax rate for the years ended December 31, 2000,
1999 and 1998 are as follows (in thousands):

2000 1999 1998
---------------- ---------------- -----------------
$ % $ % $ %
-------- ------ -------- ------ ------- --------
Federal income
tax at
statutory rate $12,405 35.0% $16,122 35.0% $ 9,013 35.0%
State and local
taxes, net of
federal tax
benefit 4,696 13.3% 5,793 12.6% 2,874 11.2%
Utilization of
net operating
loss
carryforwards (490) (1.4)% (495) (1.1)% (2,755) (10.7)%
Compensation in
excess of
deductible
limits 851 2.4% 566 1.2% 221 0.9%
Other 298 0.8% 34 0.1% 14 0.0%
-------- ------ -------- ------ ------- --------
$17,760 50.1% $22,020 47.8% $9,367 36.4%
======== ====== ======== ====== ======= ========

Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for tax reporting purposes.

The components of the net deferred tax assets are as follows (in thousands):

December 31,
-----------------------
2000 1999
----------- -----------
Net operating loss carryforward $3,298 $3,889
Reserves on other assets and for possible
credit losses 9,047 6,312
Other 1,411 795
----------- -----------
Deferred tax assets 13,756 10,966
Valuation allowance (5,037) (5,628)
----------- -----------
$8,719 $5,368
=========== ===========

The Company recorded a valuation allowance to reserve a portion of its net
deferred assets in accordance with SFAS No. 109. Under SFAS No. 109, this
valuation allowance will be adjusted in future years, as appropriate. However,
the timing and extent of such future adjustments cannot presently be determined.

18. Interest Rate Risk Management

The Company uses interest rate swaps and interest rate caps to reduce the
Company's exposure to interest rate fluctuations on certain loans and
investments and to provide more stable spreads between investment yields and the
rates on their financing sources.

In connection with the purchase of the BB CMBS Portfolio described in Note 5 and
the related term redeemable securities contract, an affiliate of the seller
entered into interest rate swaps with the Company for the full duration of the
BB CMBS Portfolio securities thereby providing a hedge for interest rate risk.
The notional values of the swaps were tied to the amount of debt for the term of
the debt and then to the assets for the remaining terms of the assets.


F-29
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


18. Interest Rate Risk Management, continued

In 2000, the Company terminated a swap that was outstanding at December 31,
1999, in connection with the payoff of a loan resulting in a gain of $322,000.
In 1999, the Company terminated two swaps and partially terminated a third swap
that was outstanding at December 31, 1998, in connection with the payoff of a
loan and the sale of a loan resulting in a payment of $323,000.

At December 31, 2000, the Company has entered into interest rate swap agreements
for notional amounts totaling approximately $233,025,000 with two investment
grade financial institution counterparties whereby the Company swapped fixed
rate instruments, which averaged approximately 6.02% at December 31, 2000 and
6.11% for the year then ended, for floating rate instruments equal to LIBOR
which averaged approximately 6.73% at December 31, 2000 and 6.51% for the year
then ended. Amounts arising from the differential are recognized as an
adjustment to interest income related to the earning asset. If an interest rate
swap or interest rate cap is sold or terminated and cash is received or paid,
the gain or loss is deferred and recognized when the hedged asset is sold or
matures. The agreements mature at varying times from September 2001 to December
2014 with a remaining average term of 118 months.

The Company purchased an interest rate cap with a notional amount of $18.75
million at a cost of approximately $71,000. The interest rate cap provides for
payments to the Company if LIBOR exceeds 11.25% during the period from November
2003 to November 2007.

The Company is exposed to credit loss in the event of non-performance by the
counterparties (which are banks whose securities are rated investment grade) to
the interest rate swap and cap agreements, although it does not anticipate such
non-performance. The counterparties would bear the interest rate risk of such
transactions as market interest rates increase.

19. Employee Benefit Plans

Employee 401(k) and Profit Sharing Plan

In 1999, the Company instituted a 401(k) and profit sharing plan that allows
eligible employees to contribute up to 15% of their salary into the plan on a
pre-tax basis, subject to annual limits. The Company has committed to make
contributions to the plan equal to 3% of all eligible employees' compensation
subject to annual limits and may make additional contributions based upon
earnings. The Company's contribution expense for the years ended December 31,
2000 and 1999, was $187,000 and $191,000, respectively.

1997 Long-Term Incentive Stock Plan

In May 1997, the board of trustees of the Predecessor adopted the original 1997
long-term incentive share plan, which was approved by the Predecessor's
shareholders, and thereafter amended to reflect the Predecessor's name change,
in July 1997. In May 1998, the Predecessor's board of trustees originally
adopted, subject to shareholder approval, the original form of an amended and
restated 1997 long-term incentive share plan, which was subsequently approved at
the Predecessor's 1998 annual meeting of shareholders on January 28, 1999 (the
"1998 Annual Meeting"). Upon consummation of the Reorganization, the Company
succeeded to and assumed the amended and restated plan which has been amended to
reflect the succession of the Company (the plan is hereinafter referred to as
the "Incentive Stock Plan"). The Incentive Stock Plan permits the grant of
nonqualified stock option ("NQSO"), incentive stock option ("ISO"), restricted
stock, stock appreciation right ("SAR"), performance unit, performance stock and
stock unit awards. A maximum of 2,294,751 shares of Class A Common Stock may be
issued during the fiscal year 2001 pursuant to awards under the Incentive Stock
Plan and the Director Stock Plan (as defined below) in addition to the shares
subject to awards outstanding under the two plans at December 31, 2000. The
maximum number of shares that may be subject to awards to any employee during
the term of the plan may not exceed 500,000 shares and the maximum amount
payable in cash to any employee with respect to any performance period pursuant
to any performance unit or performance stock award is $1.0 million.


F-30
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


19. Employee Benefit Plans, continued

The ISOs shall be exercisable no more than ten years after their date of grant
and five years after the grant in the case of a 10% stockholder and vest over a
period of three years with one-third vesting at each anniversary date. Payment
of an option may be made with cash, with previously owned Class A Common Stock,
by foregoing compensation in accordance with performance compensation committee
or compensation committee rules or by a combination of these.

Restricted stock may be granted under the Incentive Stock Plan with performance
goals and periods of restriction as the board of directors may designate. The
performance goals may be based on the attainment of certain objective and/or
subjective measures. In 2000, 1999 and 1998, the Company issued 230,304 shares,
104,167 shares and 72,500 shares, respectively, of restricted stock, of which
62,374 shares, 32,500 shares and 17,500 shares, respectively, were canceled upon
the resignation of employees prior to vesting. The shares of restricted stock
issued in 2000 vest one-third on each of the following dates: February 1, 2001,
February 1, 2002 and February 1, 2003. The shares of restricted stock issued in
1999 vest one-third on each of the following dates: February 2, 2000, February
2, 2001 and February 2, 2002. The shares of restricted stock issued in 1998 vest
one-third on each of the following dates: January 30, 2001, January 30, 2002 and
January 30, 2003. The Company also granted 52,083 shares of performance based
restricted stock for which none of the performance goals have been met and the
shares have not been issued.

The Incentive Stock Plan also authorizes the grant of stock units at any time
and from time to time on such terms as shall be determined by the board of
directors or administering compensation committee. Stock units shall be payable
in Class A Common Stock upon the occurrence of certain trigger events. The terms
and conditions of the trigger events may vary by stock unit award, by the
participant, or both.

The following table summarizes the activity under the Incentive Stock Plan for
the years ended December 31, 2000, 1999 and 1998:

Weighted
Average
Options Exercise Price Exercise
Outstanding per Share Price per Share
---------- ------------------ ----------------
Outstanding at January
1, 1998 607,000 $6.00 $ 6.00
Granted in 1998 907,250 $9.00 - $11.38 9.93
Exercised in 1998 (1,666) $6.00 6.00
Canceled in 1998 (243,500) $6.00 - $10.00 7.81
---------- -------------
Outstanding at
December 31, 1998 1,269,084 $6.00 - $11.38 8.46
Granted in 1999 352,000 $6.00 6.00
Canceled in 1999 (387,167) $6.00 - $11.38 8.06
---------- -------------
Outstanding at
December 31, 1999 1,233,917 $6.00 - $11.38 7.89
Granted in 2000 467,250 $4.125 - $6.00 4.94
Canceled in 2000 (281,667) $4.125 - $10.00 7.34
---------- -------------
Outstanding at
December 31, 2000 1,419,500 $4.125 - $10.00 $ 7.04
========== =============

At December 31, 2000, 1999 and 1998, 745,505, 487,761 and 272,834, respectively,
of the options were exercisable. At December 31, 2000, the outstanding options
have various remaining contractual lives ranging from 6.54 to 9.72 years with a
weighted average life of 7.74 years.


F-31
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


19. Employee Benefit Plans, continued

1997 Non-Employee Director Stock Plan

In May 1997, the board of trustees of the Predecessor adopted the original 1997
non-employee trustee share plan, which was approved by the Predecessor's
shareholders, and thereafter amended to reflect the Predecessor's name change,
in July 1997. In May 1998, the Predecessor's board of trustees originally
adopted, subject to shareholder approval, the original form of an amended and
restated 1997 non-employee trustee share plan which was subsequently approved at
the Predecessor's 1998 Annual Meeting. Upon consummation of the Reorganization,
the Company succeeded to and assumed the amended and restated plan, which has
been amended to reflect the succession of the Company (the plan is hereinafter
referred to as the "Director Stock Plan"). The Director Stock Plan permits the
grant of NQSO, restricted stock, SAR, performance unit, stock and stock unit
awards. A maximum of 2,294,751 shares of Class A Common Stock may be issued
during the fiscal year 2001 pursuant to awards under the Director Stock Plan and
the Incentive Stock Plan, in addition to the shares subject to awards
outstanding under the two plans at December 31, 2000.

The board of directors shall determine the purchase price per share of Class A
Common Stock covered by a NQSO granted under the Director Stock Plan. Payment of
a NQSO may be made with cash, with previously owned shares of Class A Common
Stock, by foregoing compensation in accordance with board rules or by a
combination of these payment methods. SARs may be granted under the plan in lieu
of NQSOs, in addition to NQSOs, independent of NQSOs or as a combination of the
foregoing. A holder of a SAR is entitled upon exercise to receive shares of
Class A Common Stock, or cash or a combination of both, as the board of
directors may determine, equal in value on the date of exercise to the amount by
which the fair market value of one share of Class A Common Stock on the date of
exercise exceeds the exercise price fixed by the board on the date of grant
(which price shall not be less than 100% of the market price of a share of Class
A Common Stock on the date of grant) multiplied by the number of shares in
respect to which the SARs are exercised.

Restricted stock may be granted under the Director Stock Plan with performance
goals and periods of restriction as the board of directors may designate. The
performance goals may be based on the attainment of certain objective and/or
subjective measures. The Director Stock Plan also authorizes the grant of stock
units at any time and from time to time on such terms as shall be determined by
the board of directors. Stock units shall be payable in shares of Class A Common
Stock upon the occurrence of certain trigger events. The terms and conditions of
the trigger events may vary by stock unit award, by the participant, or both.

The following table summarizes the activity under the Director Stock Plan for
the years ended December 31, 2000, 1999 and 1998:

Weighted
Options Exercise Price Average
Outstanding per Share Exercise
Price per Share
---------- ------------------ ----------------
Outstanding at January 1,
1998 50,000 $6.00 6.00
Granted in 1998 205,000 $10.00 10.00
---------- -------------
Outstanding at
December 31, 1998 255,000 $6.00-$10.00 9.22
Granted in 1999 - $ - -
-------------
----------
Outstanding at
December 31, 1999 255,000 $6.00-$10.00 9.22
Granted in 2000 - $ - -
---------- -------------
Outstanding at
December 31, 2000 255,000 $6.00-$10.00 $ 9.22
========== =============

At December 31, 2000, 1999 and 1998, 186,668, 101,688 and 16,666, respectively,
of the options were exercisable. At December 31, 2000, the outstanding options
have a remaining contractual life of 6.54 years to 7.09 years with a weighted
average life of 6.98 years.


F-32
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


19. Employee Benefit Plans, continued

Accounting for Stock-Based Compensation

SFAS No. 123, "Accounting for Stock-Based Compensation" was issued by the FASB
in October 1996. SFAS No. 123 encourages the adoption of a new fair-value based
accounting method for employee stock-based compensation plans. SFAS No. 123 also
permits companies to continue accounting for stock-based compensation plans as
prescribed by APB Opinion No. 25. However, companies electing to continue
accounting for stock-based compensation plans under APB Opinion No. 25, must
make pro forma disclosures as if the company adopted the cost recognition
requirements under SFAS No. 123. The Company has continued to account for
stock-based compensation under APB Opinion No. 25. Accordingly, no compensation
cost has been recognized for the Incentive Stock Plan or the Director Stock Plan
in the accompanying consolidated statements of operations as the exercise price
of the stock options granted thereunder equaled the market price of the
underlying stock on the date of the grant.

Pro forma information regarding net income and net earnings per common share has
been estimated at the date of the grant using the Black-Scholes option-pricing
model based on the following assumptions:

2000 1999 1998
------------- ------------- -------------
Risk-free interest rate 6.65% 5.2% 5.2%
Volatility 40.0% 40.0% 40.0%
Dividend yield 0.0% 0.0% 0.0%
Expected life (years) 5.0 5.0 5.0

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options that have no vesting restrictions and are fully
transferable. In addition, option valuation models require the input of highly
subjective assumptions including the expected stock price volatility. Because
the Company's employee stock options have characteristics significantly
different from those of traded options, and because changes in the subjective
input assumptions can materially affect the fair value estimate, in the
Company's opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee stock options. The weighted
average fair value of each stock option granted during the years ended December
31, 2000, 1999 and 1998 were $1.58, $2.41and $4.44, respectively.

For purposes of pro forma disclosures, the estimated fair value of the options
is amortized to expense over the options' vesting period. The Company's pro
forma information for the years ended December 31, 2000, 1999 and 1998 is as
follows (in thousands, except for net earnings (loss) per share of common
stock):
<TABLE>
<CAPTION>
2000 1999 1998
------------------- ----------------- -------------------
As As As
reported Pro forma reported Pro forma reported Pro forma
-------- ---------- --------- --------- --------- ---------

<S> <C> <C> <C> <C> <C> <C>
Net income (loss) $9,761 $9,287 $17,076 $16,274 $13,443 $12,214
Net earnings
(loss) per
share of common
stock:
Basic $ 0.35 $ 0.33 $ 0.69 $ 0.62 $ 0.57 $ 0.50
Diluted $ 0.33 $ 0.31 $ 0.55 $ 0.53 $ 0.44 $ 0.40
</TABLE>


The pro forma information presented above is not representative of the effect
stock options will have on pro forma net income or earnings per share for future
years.


F-33
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


20. Fair Values of Financial Instruments

SFAS No. 107, "Disclosures about Fair Value of Financial Instruments," requires
disclosure of fair value information about financial instruments, whether or not
recognized in the statement of financial condition, for which it is practicable
to estimate that value. In cases where quoted market prices are not available,
fair values are based upon estimates using present value or other valuation
techniques. Those techniques are significantly affected by the assumptions used,
including the discount rate and the estimated future cash flows. In that regard,
the derived fair value estimates cannot be substantiated by comparison to
independent markets and, in many cases, could not be realized in immediate
settlement of the instrument. SFAS No. 107 excludes certain financial
instruments and all non-financial instruments from its disclosure requirements.
Accordingly, the aggregate fair value amounts do not represent the underlying
value of the Company.

The following methods and assumptions were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

Cash and cash equivalents: The carrying amount of cash on hand and money
market funds is considered to be a reasonable estimate of fair value.

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

Commercial mortgage-backed securities: The fair value was obtained by
obtaining quotes from a market maker in the security.

Certificated mezzanine investments: The fair value was obtained by obtaining a
quote from a market maker in the security.

Loans receivable, net: The fair values were estimated by using current
institutional purchaser yield requirements for loans with similar credit
characteristics.

Interest rate cap agreement: The fair value was estimated based upon the
amount at which similar financial instruments would be valued.

Credit Facilities: The Credit Facilities are at floating rates of interest for
which the spread over LIBOR is at rates that are similar to those in the
market currently. Therefore, the carrying value is a reasonable estimate of
fair value.

Repurchase obligations: The repurchase obligations, which are generally short
term in nature, bear interest at a floating rate and the book value is a
reasonable estimate of fair value.

Term redeemable securities contract: The fair value was estimated based upon
the amount at which similar privately placed financial instruments would be
valued.

Convertible Trust Preferred Securities: The fair value was estimated based
upon the amount at which similar privately placed financial instruments would
be valued.

Interest rate swap agreements: The fair values were estimated based upon the
amount at which similar financial instruments would be valued.


F-34
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


20. Fair Values of Financial Instruments, continued

The carrying amounts of all assets and liabilities approximate the fair value
except as follows (in thousands):

December 31, 2000 December 31, 1999
---------------------- ----------------------
Carrying Fair Carrying Fair
Amount Value Amount Value
---------- ---------- ---------- ----------
Financial Assets:
Loans receivable, net $ 349,089 $ 342,446 $ 509,811 $ 494,302
CMBS 215,516 216,487 214,058 200,726
Interest Rate Swap
Agreements - (971) - 13,332
Interest rate cap
agreement 36 57 48 46

Unrecognized Financial
Instruments:
Interest Rate Swap
Agreements - (574) - 3,839

21. Supplemental Schedule of Non-Cash and Financing Activities

Interest paid on the Company's outstanding debt for 2000, 1999 and 1998 was
$48,531,000, $49,103,000 and $25,184,000, respectively. Income taxes paid by the
Company in 2000, 1999 and 1998 were $15,612,000, $17,165,000 and $7,866,000,
respectively.

22. Transactions with Related Parties

The Company entered into a consulting agreement, dated as of July 15, 1997, with
a director of the Company. The consulting agreement had an initial term of one
year that was extended to December 31, 1998 and terminated at that date.
Pursuant to the agreement, the director provided consulting services for the
Company including strategic planning, identifying and negotiating mergers,
acquisitions, joint ventures and strategic alliances, and advising as to capital
structure matters. During the year ended December 31, 1998, the Company incurred
expenses of $165,000 in connection with this agreement.

The Company entered into a consulting agreement, dated as of January 1, 1998,
with another director of the Company. The consulting agreement had an initial
term of one year and has been extended to December 31, 2000. Pursuant to the
agreement, the director provides consulting services for the Company including
new business identification, strategic planning and identifying and negotiating
mergers, acquisitions, joint ventures and strategic alliances. During each of
the years ended December 31, 2000, 1999 and 1998, the Company incurred expenses
of $96,000 in connection with this agreement.

The Company pays EGI, an affiliate under common control of the chairman of the
board of directors, for certain corporate services provided to the Company.
These services include consulting on legal matters, tax matters, risk
management, investor relations and investment banking. During the years ended
December 31, 2000, 1999 and 1998, the Company incurred $85,000, $86,000 and
$216,000, respectively, of expenses in connection with these services.

During the year ended December 31, 1999, the Company, through two of its
acquired subsidiaries, earned asset management fees pursuant to agreements with
entities in which two of the executive officers and directors of the Company
have an equity interest and serve as officers, members or as a general partner
thereof. During the years ended December 31, 2000, 1999 and 1998, the Company
earned $16,000, $391,000 and $1,682,000, respectively, from such agreements,
which have been included in the consolidated statements of operations.


F-35
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


23. Commitments and Contingencies

Leases

The Company leases premises and equipment under operating leases with various
expiration dates. Minimum annual rental payments at December 31, 2000 are as
follows (in thousands):

Years ending December 31:
- -------------------------
2001 $ 806
2002 806
2003 780
2004 870
2005 899
Thereafter 2,248
-----------
$6,409
===========

Rent expense for office space and equipment amounted to $1,017,000, $470,000 and
$530,000 for the years ended December 31, 2000, 1999 and 1998, respectively.

Litigation

In the normal course of business, the Company is subject to various legal
proceedings and claims, the resolution of which, in management's opinion, will
not have a material adverse effect on the consolidated financial position or the
results of operations of the Company.

Employment Agreements

The Company had employment agreements with three of its executive officers, one
of which was terminated on December 29, 2000.

The employment agreements with two of the executive officers provide for
five-year terms of employment commencing as of July 15, 1997. Such agreements
contain extension options that extend such agreements automatically unless
terminated by notice, as defined, by either party. The employment agreements
provide for base annual salaries of $500,000, which has been increased to
$600,000, and will be increased each calendar year to reflect increases in the
cost of living and will otherwise be subject to increase at the discretion of
the board of directors. Such executive officers are also entitled to annual
incentive cash bonuses to be determined by the board of directors based on
individual performance and the profitability of the Company and are participants
in the Incentive Stock Plan and other employee benefit plans of the Company. One
of the employment agreements was mutually terminated upon resignation of one
executive officer effective December 29, 2000. Under the terms of the separation
agreement, the Company made no payments under the terms of the employment
agreement above.


F-36
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


23. Commitments and Contingencies, continued

The employment agreement with one executive officer provides for a term of
employment commencing as of August 15, 1998 and expiring on January 2, 2002,
which shall be automatically extended until December 31, 2002 unless, prior to
April 7, 2001, either party shall have delivered to the other a non-renewal
notice. The employment agreement provides for a base annual salary of $350,000,
which will be increased each calendar year to reflect increases in the cost of
living and may otherwise be further increased at the discretion of the board of
directors. The employment agreement also provides for annual incentive cash
bonuses for calendar years 1999 through 2001 to be determined by the board of
directors based on individual performance and the profitability of the Company,
provided that the minimum of each of said three annual incentive bonuses shall
be no less than $750,000. In addition to the base salary and incentive bonus,
the executive received during calendar year 1999, a special cash payment of
$1,200,000 of which $850,000 was expensed in 1998. The executive is entitled to
participate in employee benefit plans of the Company at levels determined by the
board of directors and commensurate with his position and receives Company
provided life and disability insurance. In accordance with the agreement, the
executive was granted, pursuant to the Incentive Stock Plan, options to purchase
100,000 shares of Class A Common Stock with an exercise price of $9.00
immediately vested and exercisable as of the date of the agreement. The Company
also agreed to grant, pursuant to the Incentive Stock Plan, fully vested shares
of Class A Common Stock, 50,000 shares on January 1, 1999 and 100,000 shares on
each of the three successive anniversaries thereof.

24. Segment Reporting

In 1998, the Company adopted a new accounting pronouncement requiring disclosure
about the Company's segments based on a management approach. In 1998, the
Company operated as two segments: Lending/Investment and Advisory and had an
internal information system that produced performance and asset data for its two
segments along service lines. During the first quarter of 1999, the Company
reorganized the structure of its internal organization by merging its
Lending/Investment and Advisory segments and thereby no longer managing its
operations as separate segments. The Company has only one reportable segment
that includes operations, lending/investment and advisory activities. As such,
separate segment reporting is not presented for 1999 as there is only one
segment and the financial information for that segment is the same as the
information in the consolidated financial statements. The restatement of the
1998 segment information for the change in the reportable segments is not
presented as again it is the same as the information in the consolidated
financial statements.

In 1998, the Lending and Investment segment included all of the Company's
activities related to the loan and investment portfolio and the financing
thereof.

In 1998, the Advisory segment included all of the Company's activities related
to fee services provided to real estate investors, owners, developers and
financial institutions in connection with mortgage financings, securitizations,
joint ventures, debt and equity investments, mergers and acquisitions, portfolio
evaluations, restructurings and disposition programs. The segment also provided
asset management and advisory services relating to various mortgage pools and
real estate properties.


F-37
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


25. Summary of Quarterly Results of Operations (Unaudited)

The following is a summary of the unaudited quarterly results of operations for
the years ended December 31, 2000, 1999 and 1998 (in thousands except per share
data):


March 31 June 30 September December 31
30
--------- --------- ----------- --------------
2000
- ----
Revenues $24,220 $23,722 $22,553 $23,697
Net income $ 2,919 $ 1,154 $ 2,417 $ 3,271
Preferred Stock dividends $ 404 $ 404 $ 404 $ 403
Net income per share of
Common Stock:
Basic $ 0.10 $ 0.03 $ 0.09 $ 0.13
Diluted $ 0.09 $ 0.03 $ 0.08 $ 0.10


1999
- ----
Revenues $25,865 $22,930 $24,338 $34,513
Net income $ 3,792 $ 3,025 $ 3,050 $ 7,209
Preferred Stock dividends $ 784 $ 784 $ 403 $ 404
Net income per share of
Common Stock:
Basic $ 0.16 $ 0.12 $ 0.11 $ 0.28
Diluted $ 0.12 $ 0.10 $ 0.10 $ 0.20


1998
- ----
Revenues $11,207 $20,166 $21,872 $21,020
Net income $ 2,673 $ 5,024 $ 3,144 $ 2,602
Preferred Stock dividends $ 784 $ 784 $ 783 $ 784
Net income per share of
Common Stock:
Basic $ 0.10 $ 0.24 $ 0.13 $ 0.10
Diluted $ 0.09 $ 0.16 $ 0.10 $ 0.09


26. Subsequent Event

Effective January 1, 2001, the Company entered into a consulting agreement with
Craig M. Hatkoff. The consulting agreement has an initial term of two years and
is terminable by either party with 30 days notice. Under the agreement, the
consultant is to be paid $15,000 per month for which the consultant provides
services for the Company including serving on the management committees for Fund
I and any subsequent funds and any other tasks and assignments requested by the
chief executive officer.
F-38