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, 2001

[ ] 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 (ss.229.405 of this chapter) is not contained herein, and will
not be contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. [ ]
MARKET VALUE
------------

Based on the closing sales price of $5.00 per share, the aggregate market value
of the outstanding Class A Common Stock held by non-affiliates of the registrant
as of March 28, 2002 was $46,812,000.

OUTSTANDING STOCK
-----------------

As of March 28, 2002 there were 18,853,203 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.
- ------------------------------------------------------------------------------

PART I
- ------------------------------------------------------------------------------
PAGE

<S> <C> <C>
Item 1. Business 1
Item 2. Properties 6
Item 3. Legal Proceedings 6
Item 4. Submission of Matters to a Vote of Security Holders 6
- ------------------------------------------------------------------------------

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

Item 5. Market for the Registrant's Common Equity and Related Security
Holder Matters 7
Item 6. Selected Financial Data 8
Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations 9
Item 7A. Quantitative and Qualitative Disclosures About Market Risk 18
Item 8. Financial Statements and Supplementary Data 19
Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure 19
- ------------------------------------------------------------------------------

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

Item 10. Directors and Executive Officers of the Registrant 20
Item 11. Executive Compensation 20
Item 12. Security Ownership of Certain Beneficial Owners and Management 20
Item 13. Certain Relationships and Related Transactions 20
- ------------------------------------------------------------------------------

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

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K 21
- ------------------------------------------------------------------------------

Signatures 25

Index to Consolidated Financial Statements F-1


</TABLE>



-i-
PART I
- ------------------------------------------------------------------------------

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

General
- -------

Capital Trust, Inc. (the "Company") is an investment management and real estate
finance company that makes, for its own account and for funds that it manages,
high-yield commercial real estate loans and related investments. The Company
serves as the investment manager to CT Mezzanine Partners II LP ("Fund II"), the
largest dedicated commercial real estate mezzanine investment fund in the U.S.
with total equity commitments of $845 million. The Company continues to pursue a
transition from being a balance sheet lender to managing investments on behalf
of third parties. The Company's transition to an investment manager commenced in
March 2000 when it entered into a venture with Citigroup Investments Inc.
("Citigroup") to co-sponsor, commit to invest capital in, and manage a series of
high-yield commercial real estate mezzanine investment funds.

Business and Investment Strategy
- --------------------------------

The Company's business strategy is to continue to expand its investment
management business by sponsoring other real estate related investment funds
and, following the investment period for Fund II, other investment funds,
including commercial real estate mezzanine investment funds, and thereby
generating additional investment management fees and incentive compensation tied
to the performance of the portfolios of investments held by new funds under
management. The Company also continues to manage its existing portfolio of
balance sheet assets originated prior to the Company's strategic transition to
the investment management business and remains positioned to selectively add to
its balance sheet investments in a diverse array of real estate and investment
management/finance-related assets and enterprises, including operating
companies. The Company also continues to manage the portfolio of loans and
investments held by CT Mezzanine Partners I LLC ("Fund I"), its first commercial
real estate mezzanine investment fund jointly sponsored with Citigroup.

The Company's current investment strategy is to pursue lending and investment
opportunities designed to capitalize on inefficiencies in the real estate
capital, mortgage and finance markets. The Company's current investment program
emphasizes senior and junior commercial mortgage loans, real estate related
corporate mezzanine loans, certificated mezzanine investments, subordinated
interests in commercial mortgage-backed securities ("CMBS") and preferred and/or
direct equity investments pursuant to which the "mezzanine" financing or capital
provided by the Company is generally subordinate to third-party financing, but
senior to the owner/operator's equity position. The Company pursues market
opportunities, which, if carefully underwritten, structured and monitored,
represent attractive investments that pose potentially less risk than direct
equity ownership of real property. The Company also 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.

The Company funds its business development and investment activities with cash
flow generated from operations and with borrowings obtained under credit
facilities or pursuant to other financing arrangements. The Company believes its
existing sources of funds are adequate to meet its equity commitments to Fund II
and to fund, as necessary, new balance sheet loan and investment activity. The
Company continues to explore alternative sources of capital to fund its business
and investment activities, including, but not limited to, other joint ventures,
strategic alliances and investment management ventures.


1
Developments During Fiscal Year 2001
- ------------------------------------

During fiscal year 2001, the Company continued to operate and develop its
investment management business. The Company continued to originate loans and
investments for Fund I until the initial closing on investors' equity
commitments to Fund II on April 9, 2001. During 2001, Fund I originated $171
million of loans and investments of which $84 million were sold to Fund II after
its initial closing pursuant to the limited partnership agreement. As of
December 31, 2001, Fund I held $165 million of loans in its portfolio, all of
which are performing in accordance with the terms of the loan agreements except
for one loan for $26.0 million which is in default and for which, beginning June
30, 2001, the accrual of interest was suspended.

During fiscal year 2001, the Company continued the private offering of interests
in Fund II primarily to institutional private equity investors. Fund II effected
closings on April 9 and May 29, 2001, following which the fund completed several
lending and investment transactions. On August 7, 2001, Fund II effected its
final closing of investors' capital commitments. As of the final closing, Fund
II was capitalized with total equity commitments of $845 million, including
commitments (both limited partner and general partner) from the Company and
Citigroup of $49.7 million and $198.9 million, respectively. As of December 31,
2001, Fund II held $485 million of loans and investments in its portfolio, all
of which are performing in accordance with their loan or other agreements.

The Company expects to earn approximately $9.5 million of management and
advisory fees annually from its association with Fund II during the investment
period. The Company's wholly-owned subsidiary, CT Investment Management Co. LLC
("CTIMCO"), serves as the investment manager to Fund II and in connection
therewith will earn annual investment management fees equal to $8.1 million
during the investment period for the fund. CTIMCO also expects to earn $1.4
million of additional annual fees from consulting services to be rendered to
Fund II's general partner.

Pursuant to the Company's venture agreement with affiliates of Citigroup, in
2001, the Company issued stock purchase warrants to an affiliate of Citigroup
which may be exercised to purchase a total of 4,278,467 shares of class A common
stock, par value $0.01 per share ("Class A Common Stock"). Combined with the
warrants to purchase 4,250,000 shares previously issued, warrants to purchase a
total of 8,528,467 shares of Class A Common Stock have been issued to affiliates
of Citigroup. All such warrants have an exercise price of $5.00 per share, are
currently exercisable and expire on March 8, 2005.

The Company's total asset base increased from $644.4 million at December 31,
2000 to $678.8 million at December 31, 2001, primarily as a result of purchases
of available-for-sale securities made in response to significant loan
satisfactions to maintain compliance with an exemption from being treated as an
investment company under the Investment Company Act of 1940 (the "1940-Act").
The Company expects total assets to remain relatively constant, as additional
reductions in loan assets from satisfactions will require the Company to
purchase similar amounts of 1940-Act qualifying assets.

Description of Business
- -----------------------

General
- -------
The Company is an investment management and real estate finance company that
makes, for its own account and for funds that it manages, high-yield commercial
real estate loans and related investments. The Company recently entered the
investment management business, marking a shift in business from a balance sheet
lender to that of an investment manager making substantial co-investments with
other investors in funds under management. The Company believes that the
investment management business allows the Company to access the private equity
markets as a source of capital to fund its business and 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.
Fund II, for which CTIMCO serves as investment manager, is the principal vehicle
through which the Company's current investment program is carried out, although
when consistent with its obligations to Fund II, the Company may invest for its
own balance sheet.

Real Estate Lending and Investment Market
- ----------------
The Company believes that the stability of commercial real estate property
markets, coupled with fundamental and 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


2
companies specializing in commercial real estate lending and investing. The most
significant structural change is the continuing growth of the securitization of
commercial mortgage loans, which results in certain borrowers being unable or
unwilling to satisfy inflexible credit rating agency guidelines. Further, the
continuing consolidation in real estate markets results in a need for fully
integrated lenders and investors capable of originating, underwriting,
structuring, managing and retaining real estate risk. The Company believes that
these significant fundamental and structural changes in the commercial real
estate capital markets are creating the need for mezzanine investment capital
emphasized in the Company's investment program.

Investment Program
- ------------------
Whether through its investment management business, or as a principal, the
Company seeks to generate returns from a portfolio of leveraged loans and
investments. The Company's current investment program emphasizes, but is not
limited to, the following general categories of real estate and finance-related
assets:

o Mortgage Loans. The Company pursues opportunities to originate and fund
senior and junior mortgage loans ("Mortgage Loans") to commercial real
estate owners and property developers who require interim financing
until permanent financing can be obtained. The Company's Mortgage Loans
are generally not intended to be permanent in nature, but rather are
intended to be relatively short-term in duration, with extension
options as deemed appropriate, and typically require a balloon payment
of principal at maturity. These types of loans are intended to be
higher-yielding loans with higher interest rates and commitment fees.
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"). Typically, Mezzanine Loans provide the capital representing
the level between 60% and 90% of property value. Generally, the
Company's Mezzanine Loans have a longer anticipated duration than its
Mortgage Loans, 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 instruments.

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 secured by the underlying property or property cash flow and are
held through a trust and issued in certificate form. These certificated
investments carry substantially similar terms and risks as 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. Subordinated Interests represent the junior,
subordinated class which are typically lower rated with non-investment
grade ""BB"" or "B" rating agency ratings or are the unrated
high-yielding credit support class.

o Other Investments. The Company remains positioned to develop an
investment portfolio of commercial real estate and investment
management/finance-related assets meeting the Company's target
risk/return profile. Except as limited by its role as investment
manager to funds under management, the Company is not limited in the
kinds of commercial real estate and investment
management/finance-related assets in which it can invest on balance
sheet and believes that it is positioned to expand opportunistically
its investment management/finance business. The Company may pursue
investments in, among other assets, construction loans, distressed
mortgages, foreign real estate and finance-related assets, operating
companies, including investment managers and loan origination and loan
servicing companies, and fee interests in real property (collectively,
"Other Investments"). Any such lending may be on a secured or unsecured
basis and will be subject to risks similar to those attendant to
investing in the other categories set forth above.

3
The Company's current  investment  program emphasizes loans and investments that
provide unleveraged investment yields within a target range of 500 to 800 basis
points above LIBOR. The Company may originate or acquire loans and investments
with yields that fall outside of the foregoing targeted investment yield range,
but otherwise correspond to the level of risk perceived by the Company to be
associated with such loans and investments. 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.

Sources of Financing and Use of Leverage
- ----------------------------------------

The Company seeks to maximize yield through the use of leverage, consistent with
maintaining an acceptable level of risk, and therefore finances the loans and
investments it holds and manages. The Company leverages assets through, among
other things, borrowings under credit facilities, other secured and unsecured
borrowings, and financing obtained through repurchase obligations. When the
expected benefits outweigh the risks to the Company, such borrowings may have
recourse to the Company or the fund 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 mandated by
current market underwriting standards. Sources of financing currently employed
by the Company include the following:

o Credit Facilities. The Company had two credit facilities under which it
could borrow funds to finance its balance sheet loan and investment
assets. In February 2002, one of the credit facilities matured and the
assets financed thereon were financed under a new term redeemable
securities contract as described below. The remaining $100 million
credit facility provides the Company with adequate liquidity for its
short-term needs.

o Term Redeemable Securities Contract. In connection with the Company's
original purchase of a CMBS portfolio from a commercial lender (the "BB
CMBS Portfolio"), the Company obtained 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 with an
affiliate of the seller. Upon maturity of this term redeemable
securities contract in February 2002, the Company entered into a new
term redeemable securities contract with the same counterparty, which
allows for a maximum financing of $75 million. The new term redeemable
securities contract has a two-year term with an automatic one-year
amortizing extension option, if not otherwise extended. The Company
also utilized two new repurchase obligation to finance the remaining
assets financed under the original term redeemable securities contract.

o Repurchase Obligations. At December 31, 2001, the Company had one
existing repurchase obligation (used to finance the available-for-sale
securities purchased to remain in compliance with the exemption from
being treated as an investment company under the 40-Act) and entered
into two new repurchase obligations in February 2002 to finance the
remaining assets from the BB CMBS Portfolio. The Company may enter into
other such obligations 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
obligations may be characterized as loans to the Company from the other
party, with underlying assets securing them. The repurchase price
reflects the purchase price plus an agreed market rate of interest,
which is generally paid on a monthly basis.

Leverage creates an opportunity for increased income, but at the same time
creates special risks. For example, leverage magnifies changes in the net worth
of the Company or funds under management. Although the amount owed will be
fixed, the assets may change in value during the time the debt is outstanding.
Leverage creates interest expense that can exceed the revenues from the
leveraged assets. To the extent the rate of return derived from assets acquired
with borrowed funds exceed the rate of interest expense incurred, 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, net income will be less than if borrowed funds had
not been used.

4
The Company does not intend to exceed for its own balance sheet a debt-to-equity
ratio of 5:1 and there may also be limits to the amount of leverage that can be
applied to certain assets. The Company expects that future investment funds
sponsored by the Company will utilize leverage to enhance yields, although the
extent to which leverage will be utilized will depend on the investment
parameters of the product offered to investors. At December 31, 2001, the
Company's debt-to-equity ratio (treating the Convertible Trust Preferred
Securities as a component of equity) was 1.63:1.

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 loans and real estate
investments. Such techniques include, but are not limited to, 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. The Company has adopted accounting policies under
which such derivatives will impact either or both shareholders' equity or net
income depending on the extent to which components of interest rate risk are
hedged. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Adoption of Statement of Financial Accounting Standards
No. 133."

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 investment management
industry is 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 funds under management.

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, 2001, the Company employed 21 full-time professionals, one
part-time professional and seven 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.




5
- ------------------------------------------------------------------------------

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.


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

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

The Company did not submit any matters to a vote of security holders during the
fourth quarter.



6
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 1,444
stockholders-of-record at March 28, 2002.

The table below sets forth, for the calendar quarters indicated, the reported
high and low sale prices of the Class A Common Stock as reported on the NYSE
based on published financial sources.

<TABLE>
<CAPTION>

High Low
---- ----
1999
<S> <C> <C>
First Quarter........................................... $6.00 $4.00
Second Quarter.......................................... 5.875 3.75
Third Quarter........................................... 4.9375 3.625
Fourth Quarter.......................................... 5.00 3.875

2000
First Quarter........................................... 4.5625 3.625
Second Quarter.......................................... 4.00 3.25
Third Quarter........................................... 4.625 3.75
Fourth Quarter.......................................... 4.9375 4.125

2001
First Quarter........................................... 4.6875 4.11
Second Quarter.......................................... 6.45 4.25
Third Quarter........................................... 6.50 5.10
Fourth Quarter.......................................... 5.76 4.70

</TABLE>

No dividends were paid on the Company's Class A Common Stock or Class B Common
Stock in 1999, 2000 or 2001 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.



7
- ------------------------------------------------------------------------------

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

The following selected financial data has been derived from the Company's
historical financial statements as of and for the years ended December 31, 2001,
2000, 1999, 1998, and 1997. Prior to March 8, 2000, the Company did not serve as
investment manager for any funds under management and only the Company's
historical financial information, as of and for the years ended December 31,
2001 and 2000 reflect any operating results from its investment management
business. For these reasons, the Company believes that, except for the
information for the years ended December 31, 2001 and 2000, the following
information is not indicative of the Company's current business.

<TABLE>
<CAPTION>

Years Ended December 31,
-------------------------------------------------------------
2001 2000 1999 1998 1997
---------- ------------ ----------- ----------- -----------
STATEMENT OF OPERATIONS DATA: (in thousands, except for per share data)
REVENUES:
<S> <C> <C> <C> <C> <C>
Interest and investment income................... $67,728 $88,433 $89,839 $63,954 $6,445
Income from equity investments in Funds.......... 2,991 1,530 -- -- --
Advisory and investment banking fees............. 277 3,920 17,772 10,311 1,698
Management and advisory fees from Funds.......... 7,664 373 -- -- --
Rental income.................................... -- -- -- -- 307
Gain (loss) on sale of fixed assets and investments -- (64) 35 -- (432)
---------- ------------ ----------- ----------- -----------
Total revenues................................ 78,660 94,192 107,646 74,265 8,018
---------- ------------ ----------- ----------- -----------
OPERATING EXPENSES:
Interest......................................... 26,348 36,931 39,791 27,665 2,379
General and administrative....................... 15,382 15,439 17,345 17,045 9,463
Rental property expenses......................... -- -- -- -- 124
Provision for possible credit losses............. 748 5,478 4,103 3,555 462
Unrealized loss on derivative securities......... 542 -- -- -- --
Depreciation and amortization.................... 909 902 345 249 92
---------- ------------ ----------- ----------- -----------
Total operating expenses...................... 43,929 58,750 61,584 48,514 12,520
---------- ------------ ----------- ----------- -----------
Income (loss) before income tax expense and
distributions and amortization on Convertible
Trust Preferred Securities..................... 34,731 35,442 46,062 25,751 (4,502)
Income tax expense............................... 16,882 17,760 22,020 9,367 55
---------- ------------ ----------- ----------- -----------
Income (loss) before distributions and
amortization on Convertible Trust Preferred
Securities.................................... 17,849 17,682 24,042 16,384 (4,557)
Distributions and amortization on Convertible
Trust
Preferred Securities, net of income tax benefit.. 8,479 7,921 6,966 2,941 --
---------- ------------ ----------- ----------- -----------
NET INCOME (LOSS)................................ 9,370 9,761 17,076 13,443 (4,557)
Less: Preferred Stock dividend and
dividend requirement........................... 606 1,615 2,375 3,135 1,471
---------- ------------ ----------- ----------- -----------
Net income (loss) allocable to Common Stock...... $8,764 $8,146 $14,701 $10,308 $(6,028)
========== ============ =========== =========== ===========
PER SHARE INFORMATION:
Net income (loss) per share of Common Stock:
Basic....................................... $ 0.43 $ 0.35 $ 0.69 $ 0.57 $ (0.63)
========== ============ =========== =========== ===========
Diluted..................................... $ 0.37 $ 0.33 $ 0.55 $ 0.44 $ (0.63)
========== ============ =========== =========== ===========
Weighted average shares of Common Stock outstanding:
Basic....................................... 20,166 23,171 21,334 18,209 9,527
========== ============ =========== =========== ===========
Diluted..................................... 36,124 29,692 43,725 30,625 9,527
========== ============ =========== =========== ===========

As of December 31,
-------------------------------------------------------------
2001 2000 1999 1998 1997
---------- ------------ ----------- ----------- -----------
BALANCE SHEET DATA:
Total assets..................................... $678,800 $644,392 $827,808 $766,438 $317,366
Total liabilities................................ 428,231 338,584 522,925 472,207 174,077
Convertible Trust Preferred Securities........... 147,941 147,142 146,343 145,544 --
Stockholders' equity............................. 102,628 158,666 158,540 148,687 143,289

</TABLE>


8
- ------------------------------------------------------------------------------

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

Introduction
- ------------

The Company is an investment management and real estate finance company that
operated principally as a balance sheet lender until the commencement of its
transition to the investment management business in March 2000. Prior to July
1997, the Company operated as a REIT, originating, acquiring, operating and
holding income-producing real property and mortgage-related investments. The
results for the year ended December 31, 1999 reflect the Company's principal
balance sheet lending operations. The results for the years ended December 31,
2001 and 2000 reflect both balance sheet lending and the investment management
business.

The Company is successor to Capital Trust, a California business trust,
following consummation of the reorganization on January 28, 1999, pursuant to
which the predecessor ultimately merged with and into the Company, which
thereafter continued as the surviving Maryland corporation. Each outstanding
predecessor class A common share of beneficial interest was converted into one
share of class A common stock, par value $0.01 per share ("Class A Common
Stock"), and each outstanding predecessor class A 9.5% cumulative convertible
preferred share of beneficial interest 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 of beneficial interest have been
reclassified as shares of Class A Common Stock and all of the predecessor's
previously issued class A preferred shares of beneficial interest have been
reclassified as shares of Class A Preferred Stock. 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.

At the December 31, 2001, 2000 and 1999 fiscal year ends, the Company had
outstanding $150 million aggregate liquidation amount convertible trust
preferred securities which were originally issued by the Company's consolidated
statutory trust subsidiary, CT Convertible Trust I (the "Trust"), in July 1998
and originally 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 that were
concurrently issued and sold to the Trust. The convertible trust preferred
securities were modified in May 2000 as discussed below.

As part of the Company's transition to the investment management business, the
Company entered into a venture with Citigroup to co-sponsor, commit to invest
capital in and manage high-yield commercial real estate mezzanine investment
funds. Pursuant to the venture agreement, the Company and Citigroup co-sponsored
Fund II, the largest commercial real estate mezzanine investment fund in the
U.S. with total equity commitments of $845.2 million, and made to it total
equity commitments of $49.7 million and $198.9 million, respectively. The
Company expects to earn approximately $9.5 million of management and consulting
fees annually from its association with Fund II during the investment period.
The Company's wholly-owned subsidiary, CTIMCO, serves as the investment manager
to Fund II and, in connection therewith, will earn annual investment management
fees equal to $8.1 million during the investment period for the fund. CTIMCO
also expects to earn $1.4 million of additional annual fees from consulting
services to be rendered to Fund II's general partner during the investment
period.

In connection with the organization of Fund II and in accordance with the
venture agreement, in 2000, the Company issued to an affiliate of Citigroup a
warrant to purchase 4,250,000 shares of Class A Common Stock. In connection with
the closings on investor's equity commitments to Fund II, in 2001, the Company
issued to an affiliate of Citigroup warrants to purchase 4,278,467 shares of
Class A Common Stock. All such warrants have a $5.00 per share exercise price,
are currently exercisable and expire on March 8, 2005.

Fund II is now the principal vehicle through which the Company originates or
acquires loans and investments in accordance with the Company's current
investment program. Now that CTIMCO will conduct the origination and acquisition
activities on behalf of Fund II, the Company generally will not originate or
acquire loans or CMBS directly for its own balance sheet portfolio with the
working capital

9
derived  from  maturing  loans  and  investments.   Since  new  loans  and  CMBS
investments will be made by CTIMCO for Fund II, the Company will use its
available working capital to make contributions to Fund II as and when required.
As a result, if the amount of the Company's maturing loans and investments
increases significantly before excess capital is invested in Fund II or other
funds, or otherwise accretively deployed, the Company may experience shortfalls
in revenues and lower earnings until offsetting revenues are derived from funds
under management or other sources. The Company expects its total assets to
remain relatively constant, as additional reductions in loan assets from
satisfactions will require the Company to purchase similar amounts of 40-Act
qualifying assets.

Pursuant to the venture agreement, the Company agreed, as soon as practicable,
subject to certain conditions, to take the steps necessary for it to be treated
as a REIT for tax purposes. The earliest that the Company can qualify for
election to REIT status will be upon filing its tax return for the year ended
December 31, 2002. Based on the composition of its assets and the nature of its
income, due in significant part to the successful implementation of the
Company's investment management business, the Company does not meet the
qualifications to elect to be taxed as a REIT at this time. In light of its
success with its investment management business, the Company determined that it
was not advisable at this time to pursue the changes to its business and assets
that would be necessary for it to qualify for taxation as a REIT. Therefore, the
Company requested Citigroup to waive the obligation, which request was granted.
The Company continues to pursue alternative strategies for tax efficiency.

Balance Sheet Portfolio Developments and Contributions to Funds
- ---------------------------------------------------------------

In fiscal year 2001, to facilitate compliance with the 1940 Act, the Company
purchased $97.5 million of Federal National Mortgage Association fixed rate
whole pool mortgage-backed securities that were subsequently sold at their
amortized cost of $97.3 million. The Company also purchased $160.4 million of
Federal Home Loan Mortgage Corporation Gold fixed rate whole pool
mortgage-backed securities. To finance this purchase, the Company entered into
eight repurchase obligations that mature in March 2002. The Company sold the six
Federal Home Loan Mortgage Corporation Gold fixed rate securities with a market
value of $152.8 million at December 31, 2001 for which the Company has a
liability to repurchase these assets for $147.9 million. The interest rate in
effect for the repurchase obligations at December 31, 2001 was 2.03%. The
Company expects to enter into new repurchase obligations at maturity. The
Company also expects to continue such investment activity in the future when and
if required for compliance purposes. As a consequence of such investment
activity, the Company will be required to address financial statement effects of
fair value changes in such investments.

Since December 31, 2000, the Company funded $13.3 million of commitments under
three existing loans. The Company received full satisfaction of five loans and a
Certificated Mezzanine Investment totaling $118.0 million and partial repayments
on seven loans and a Certificated Mezzanine Investment totaling $17.7 million.
At December 31, 2001, the Company had outstanding loans and CMBS totaling
approximately $458 million and no additional commitments for funding of
outstanding loans.

The Company's investment in Fund I at December 31, 2001 is $25.0 million. Since
December 31, 2000, the Company has made equity contributions to Fund I of $25.3
million and Fund I has returned $28.8 million of equity. The Company has
capitalized costs of $4,752,000 that are being amortized over the anticipated
lives of the funds. As of December 31, 2001, Fund I has outstanding loans and
investments totaling $165.2 million, all of which are performing in accordance
with the terms of their agreements except for one loan for $26.0 million which
is in default and for which, beginning June 30, 2001, the accrual of interest
was suspended.

Since April 9, 2001, the Company has made equity contributions to Fund II of
$7.1 million and equity contributions to Fund II's general partner of $2.7
million. The Company's remaining equity commitment to Fund II and its general
partner is $42.0 million. The Company has capitalized costs of $3.8 million
relating to the formation of Fund II that are being amortized over the
anticipated lives of the funds. The Company's investment in Fund II and its
general partner at December 31, 2001 is $13.2 million. As of December 31, 2001,
Fund II has outstanding loans and investments totaling $485.4 million, all of
which are performing in accordance with the terms of their agreements.



10
Results of Operations for the Years Ended December 31, 2001 and 2000
- --------------------------------------------------------------------

The Company reported net income allocable to shares of Common Stock of
$8,764,000 for the year ended December 31, 2001, an increase of $618,000 from
the net income allocable to shares of Common Stock of $8,146,000 for the year
ended December 31, 2000. This increase was primarily the result of increased
income from equity investments in the Funds and related investment management
and consulting fees, reduced Preferred Stock dividends and a reduction in the
provision for possible credit losses offset by decreased advisory and investment
banking fees and decreased net interest income from loans and other investments
as the Company continues its transition to the investment management business.
The Company expects additional reductions in interest and related income that
may not be offset by increased income from investment management operations.

Interest and related income from loans and other investments amounted to
$67,333,000 for the year ended December 31, 2001, a decrease of $20,352,000 from
the $87,685,000 amount for the year ended December 31, 2000. Average interest
earning assets decreased from approximately $681.5 million for the year ended
December 31, 2000 to approximately $570.6 million for the year ended December
31, 2001. The average interest rate earned on such assets decreased from 12.8%
in 2000 to 11.8% in 2001. During the year ended December 31, 2001, the Company
recognized an additional $4.8 million on the early repayment of loans, while
during the year ended December 31, 2000, the Company recognized an additional
$4.7 million on the early repayment of loans. Without this additional interest
income and after adjustment of the 2000 rates for the effect of recognizing net
swap payments in interest expense rather than interest income, the earning rate
for 2001 would have been 11.0% versus 12.2% for 2000. The decrease in such
core-earning rate is due to a decrease in the average LIBOR rate from 6.41% for
2000 to 3.88% for 2001 for the assets earning interest based upon a variable
rate.

Interest and related expenses amounted to $26,238,000 for the year ended
December 31, 2001, a decrease of $10,474,000 from the $36,712,000 amount for the
year ended December 31, 2000. The decrease in expense was due to a decrease in
the amount of average interest bearing liabilities outstanding from
approximately $393.2 million for the year ended December 31, 2000 to
approximately $321.8 million for the year ended December 31, 2001, and a
decrease in the average rate paid on interest bearing liabilities from 9.2% to
8.2% for the same periods, after adjustment of the 2000 rates for the effect of
recognizing net swap payments in interest expense rather than interest income.
The decrease in the average rate is not consistent with the decrease in the
average LIBOR rate for the same periods due to a change in the mix of interest
bearing liabilities. In 2001, a higher percentage of the interest bearing
liabilities are at a fixed rate, after adjusting for interest rate swaps, which,
in the current low LIBOR rate environment, are at higher rates than that for
variable rate interest bearing liabilities.

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. During the years ended December 31, 2001 and 2000, the Company
recognized $8,479,000 and $7,921,000, respectively, of net expenses related to
its outstanding convertible trust preferred securities. This amount consisted of
distributions to the holders totaling $15,237,000 and $14,246,000, respectively,
and amortization of discount and origination costs totaling $799,000 and
$799,000, respectively, during the years ended December 31, 2001 and 2000. This
was partially offset by a tax benefit of $7,557,000 and $7,124,000 during the
years ended December 31, 2001 and 2000, respectively. As previously disclosed,
the terms of the Convertible Trust Preferred Securities were modified effective
May 10, 2000. As a result, the blended rate on such securities increased from
8.25% to 10.16% on that date accounting for the increase in expense in 2001.

During the year ended December 31, 2001, other revenues increased $4,820,000 to
$11,327,000 from $6,507,000 in the same period of 2000. During the second
quarter of 2000, Fund I commenced operations and during the second quarter of
2001, Fund II commenced operations. This increase in other revenue is due to
increased revenue from the Funds (management and advisory income in addition to
the return on investment in the funds) offset by a reduction in advisory and
investment banking fees as the Company continues its transition to the
investment management business.

Investment management and consulting fees from funds under management has
increased significantly since the closing of Fund II. The Company earned
$5,884,000 of investment management fees from Fund II and $1,015,000 of
consulting fees from Fund II GP in 2001. These additional fees account for the
majority of the increase in investment management and consulting fees from 2000
to 2001.


11
For the year ended December 31, 2001 and 2000, the Company had earned $2,991,000
and $1,530,000 respectively, on its equity investment in the Funds. The increase
in income in 2001 versus 2000 was due primarily to the increased level of
investment in the Funds offset by the suspension of interest on a Fund I asset.

General and administrative expenses remained relatively consistent amounting to
$15,382,000 for the year ended December 31, 2001 versus $15,439,000 for year
ended December 31, 2000. In 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. The Company employed
an average of 27 employees during the year ended December 31, 2001 verses an
average of 24 employees during the year ended December 31, 2000. The Company had
28 full-time employees and one part-time employee at December 31, 2001.

The decrease in the provision for possible credit losses from $5,478,000 for the
year ended December 31, 2000 to $748,000 for the year ended December 31, 2001
was due to the decrease in average earning assets as previously described. The
Company did not add to the reserve for possible credit losses during the second,
third or fourth quarter of 2001 as the Company believes that the reserve is
adequate based on the existing loans and investments in the balance sheet
portfolio.

For the year ended December 31, 2001 and 2000, the Company accrued income tax
expense of $16,882,000 and $17,760,000, respectively, for federal, state and
local income taxes. The decrease (from 50.1% to 48.6%) in the effective tax rate
was primarily due to lower levels of compensation in excess of deductible limits
in the prior year.

The preferred stock dividend and dividend requirement arose from previously
issued shares of Class A Preferred Stock. Dividends accrued on these shares at a
rate of 9.5% per annum on a per share price of $2.69. In the third quarter of
1999, 5,946,825 shares of Class A Preferred Stock were converted into an equal
number of shares of Class A Common Stock thereby reducing the number of
outstanding shares of Preferred Stock to 6,320,833 and the dividend requirement
to $1,615,000 per annum. In 2001, the remaining shares of Preferred Stock were
repurchased thereby eliminating the dividend requirement.

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.

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.


12
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. The increase in the amount from
1999 to 2000 was due to the previously discussed increase in the rate paid on
the securities from 8.25% to 10.16% effective May 10, 2000.

During the year ended December 31, 2000, other revenues decreased $12,549,000 to
$6,507,000 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 during the
second quarter of 2000 when Fund I commenced operations, which generated
$1,530,000 of income on the Company's equity investment in Fund I and $373,000
of investment management fees in 2000.

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 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
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.

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.


13
Liquidity and Capital Resources
- -------------------------------

At December 31, 2001, the Company had $11,651,000 in cash. The primary sources
of liquidity for the Company for 2002 will be cash on hand, cash generated from
operations, principal and interest payments received on loans and investments
(including loan repayments and the return of capital from Fund I), and
additional borrowings under the Company's credit facilities. The Company
believes these sources of capital will adequately meet future cash requirements.
The Company expects that during 2002, it will use a significant amount of its
available capital resources to satisfy its capital contributions required in
connection with its remaining $42.0 million equity commitment to Fund II. The
Company intends to continue to employ leverage on its existing balance sheet
assets to enhance its return on equity.

The Company experienced a net increase in cash of $263,000 for the year ended
December 31, 2001, compared to the net decrease of $27,394,000 for the year
ended December 31, 2000. The use of cash in 2000 was primarily to reduce
liabilities and fund equity contributions to Fund I. Cash provided by operating
activities during the year ended December 31, 2001 was $12,769,000, compared to
$11,878,000 during the same period of 2000. For the year ended December 31,
2001, cash used in investing activities was $40,034,000, compared to
$155,552,000 provided by investing activities during the same period in 2000.
This change was primarily due to the purchase of available-for-sale securities
in 2001. The Company utilized the cash received on loan repayments in both years
to reduce borrowings under its credit facilities and entered into repurchase
obligations to finance the purchase of available-for-sale securities which
accounted for the majority of the $222,352,000 change in the net cash used in
financing activities from $194,824,000 in 2000 to the $27,528,000 of cash
provided by financing activities in the same period of 2001.

In 2000, the Company announced an open market share repurchase program under
which the Company may purchase, from time to time, up to four million shares of
the Company's Class A Common Stock. During fiscal year 2001, the Company did not
purchase any additional shares of the Company's Class A Common Stock pursuant to
the repurchase program and has 1,435,600 shares authorized for repurchase
remaining under the program. However, during fiscal year 2001, the Company
repurchased 830,701 shares of Class A Common Stock, all 2,755,186 outstanding
shares of Class B Common Stock and all 6,320,833 outstanding shares of Preferred
Stock in three privately negotiated transactions. The Company has and will
continue to fund share repurchases with available cash.

At December 31, 2001, the Company was party to two credit facilities with
commercial lenders that provide for a total of $455 million of credit. One
facility provided for a $355 million line of credit that matured in February
2002. The other facility provides for an existing $100 million line of credit
that matures in July 2002, with an automatic nine-month amortizing extension
option, if not otherwise extended. At December 31, 2001, the Company had
outstanding borrowings under the credit facilities of $121,211,000, and had
unused potential credit of $319,765,000. The decrease in the amount outstanding
under the credit facilities from the amount outstanding at December 31, 2000 was
due to the use of cash received on loan repayments to pay down the credit
facilities offset by additional borrowings to repurchase stock. In February
2002, the $355 million credit facility matured and the assets financed thereon
were financed under a new term redeemable securities contract as described
below. The remaining $100 million credit facility provides the Company with
adequate liquidity for its short-term needs.

The existing credit facility provides for advances to fund lender-approved loans
and investments made by the Company. The obligations of the Company under the
credit facility are required to be secured by pledges of the assets originated
or acquired by the Company with advances under the credit facility. Borrowings
under the credit facility bear interest at specified rates over LIBOR, which
rates may fluctuate, based upon the credit quality of the pledged 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 facility
provides for margin calls on asset-specific borrowings in the event of asset
quality and/or market value deterioration as determined under the credit
facility. The credit facility contains customary representations and warranties,
covenants and conditions and events of default.

At December 31, 2001, the Company also has one outstanding note payable for
$977,000, outstanding borrowings on its term redeemable securities contract of
$137,132,000 and outstanding repurchase obligations of $147,880,000. In
connection with the maturity of the credit facility and the term redeemable
securities contract in February 2002, the Company entered into a new term
redeemable securities contract with the same counterparty, which allows for a
maximum financing of $75 million. The new term

14
redeemable  securities  contract has a two-year term with an automatic  one-year
amortizing extension option, if not otherwise extended. The Company also entered
into two new repurchase obligations with new counterparties to finance the
remaining assets financed under the original term redeemable securities contract
in February 2002.

The Company's convertible trust preferred securities were modified in May 2000
in a transaction pursuant to which the outstanding securities were canceled and
new variable step up convertible trust preferred securities with an aggregate
liquidation amount of $150 million ("Convertible Trust Preferred Securities")
were issued to the holders of the canceled securities in exchange therefore, and
the original underlying convertible debentures were canceled and new 8.25% step
up convertible junior subordinated debentures in the aggregate principal amount
of $92,524,000 (the "Convertible Debentures") and new 13% step up
non-convertible junior subordinated debentures in the aggregate principal amount
of $62,126,000 (the "Non-Convertible Debentures" and together with the
Convertible Debentures, the "Debentures") were issued to the Trust, as the
holder of the canceled bonds, in exchange therefore. The liquidation amount of
the 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 Convertible Debentures and the
Non-Convertible Debentures, respectively, held by the Trust.

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

Adoption of Statement of Financial Accounting Standards No. 133
- ---------------------------------------------------------------

On January 1, 2001, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended by SFAS No. 138, "Accounting for Certain Derivative
Instruments and Certain Hedging Activities." SFAS No. 133, as amended,
establishes accounting and reporting standards for derivative instruments.
Specifically SFAS No. 133 requires an entity to recognize all derivatives as
either assets or liabilities in the consolidated balance sheets and to measure
those instruments at fair value. Additionally, the fair value adjustments will
affect either shareholders' equity or net income depending on whether the
derivative instrument qualifies as a hedge for accounting purposes and, if so,
the nature of the hedging activity. As of January 1, 2001, the adoption of the
new standard results in an adjustment of $574,000 to accumulated other
comprehensive loss.

Financial reporting for hedges characterized as fair value hedges and cash flow
hedges are different. For those hedges characterized as a fair value hedge, the
changes in fair value of the hedge and the hedged item are reflected in earnings
each quarter. In the case of the fair value hedge, the Company is hedging the
component of interest rate risk that can be directly controlled by the hedging
instrument, and it is this portion of the hedged assets that is recognized in
earnings. The non-hedged balance is classified as an available-for-sale security
consistent with SFAS No. 115, and is reported in accumulated other comprehensive
income. For those hedges characterized as cash flow hedges, the unrealized
gains/losses in the fair value of these hedges are reported on the balance sheet
with a corresponding adjustment to either accumulated other comprehensive income
or in earnings, depending on the type of hedging relationship. In

15
accordance  with SFAS No. 133, on December 31, 2001,  the  derivative  financial
instruments were reported at their fair value as other assets and interest rate
hedge liabilities of $82,000 and $9,987,000, respectively.

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.

Impact of September 11, 2001 and Terrorism Insurance
- ----------------------------------------------------

The terrorist attacks on The World Trade Centers in New York City, the Pentagon
in Washington, D.C. and in Pennsylvania on September 11, 2001, have disrupted
the U.S. Financial markets and have negatively impacted the U.S. economy in
general. Any future terrorist attacks and the anticipation of any such attacks,
or the consequences of the military or other response by the U.S. and its
allies, may have a further adverse impact on the U.S. financial markets and the
economy. It is not possible to predict the severity of the effect that such
future events would have on the U.S. financial markets and economy.

Although it is too early to determine fully how these events will impact the
Company, it is possible that the economic impact of the terrorist attacks will
adversely affect the credit quality of some of the Company's loans and
investments. Some of the Company's loans and investments are more susceptible to
the adverse effects than others, such as the hotel loans, which experienced a
significant reduction in occupancy rates following the attacks. While the
Company's asset base is diversified and the Company employs a variety of
techniques to enhance the credit quality of the assets, such as dedicated cash
reserves, letters of credit and guarantees, the Company may suffer losses as a
result of the adverse impact of the attacks, or of future attacks and these
losses may adversely impact the Company's financial performance.

In addition, the events of September 11 have created significant uncertainty
regarding the ability of real estate owners of high profile assets to obtain
insurance coverage protecting against a terrorist attacks at commercially
reasonable rates, if at all. The issue is exacerbated by the fact that most
insurance policies (and the terrorism insurance that has traditionally been a
part of such policies) expire on December 31 of each year and most secured loans
typically require comprehensive terrorism insurance. The absence of suitable
insurance coverage will likely affect the general real estate lending market,
lending volume and the market's overall liquidity. In turn, real estate
valuations may be impacted, particularly for asset types seen as vulnerable to
attack, including: central business district office buildings, certain regional
malls and assets located near sites perceived as high-risk being the most
sensitive. The lack of resolution regarding affordable long-term terrorism
insurance coverage for all property types combined with the general slow-down of
the U.S. economy may negatively impact existing loans and investments and may
reduce the number of suitable investment opportunities available to Fund II and
the pace at which its investments are made. A reduction in asset originations
could adversely affect the Company's ability to grow earnings.

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.



16
Note on Forward-Looking Statements
- ----------------------------------

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 and
investment strategy and portfolio management. These forward-looking statements
are identified by their use of such terms and phrases as "intends," "intend,"
"intended," "goal," "estimate," "estimates," "expects," "expect," "expected,"
"project," "projected," "projections," "plans," "anticipates," "anticipated,"
"should," "designed to," "foreseeable future," "believe," "believes" and
"scheduled" and similar expressions. The Company's actual results or outcomes
may differ materially from those anticipated. Readers are cautioned not to place
undue reliance on these forward-looking statements, which speak only as of the
date the statement was made. The Company undertakes no obligation to publicly
update or revise any forward-looking statements, whether as a result of new
information, future events or otherwise.

Important factors that the Company believes might cause actual results to differ
from any results expressed or implied by these forward-looking statements are
discussed in the cautionary statements contained in Exhibit 99 to this Form 10-K
which are incorporated herein by reference. In assessing forward-looking
statements contained herein, readers are urged to read carefully all cautionary
statements contained in this Form 10-K.



17
- --------------------------------------------------------------------------------

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 and variable rate liabilities to fixed rate liabilities for proper
matching with fixed rate assets. 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. The Company uses interest rate swaps to
effectively convert variable rate debt to fixed rate debt for the financed
portion of fixed rate assets. The differential to be paid or received on these
agreements is recognized as an adjustment to the interest expense related to
debt and is recognized on the accrual basis.

The following table provides information about the Company's financial
instruments that are sensitive to changes in interest rates at December 31,
2001. 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
-------------------------------------------------------------------------------------
2002 2003 2004 2005 2006 Thereafter Total Fair Value
---- ---- ---- ---- ---- ---------- ----- ----------
Assets: (dollars in thousands)
Available-for sale
securities
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Fixed Rate $ 14,265 $ 13,853 $ 16,061 $ 14,114 $ 12,370 $ 81,841 $152,504 $152,789
Average interest rate 6.46% 6.46% 6.46% 6.46% 6.46% 6.46% 6.46%

CMBS
Fixed Rate - - - $ 12,047 $ 7,811 $226,159 $246,017 $174,729
Average interest rate - - - 10.24% 14.66% 12.96% 12.88%
Variable Rate - $ 36,509 - - - - $ 36,509 $ 35,539
Average interest rate - 8.52% - - - - 8.52%

Loans receivable
Fixed Rate - - - - - $ 89,231 $ 89,231 $ 90,585
Average interest rate - - - - - 11.66% 11.66%
Variable Rate $107,664 $ 10,417 $ 31,542 $ 15,166 $ 667 $ 6,555 $172,011 $170,237
Average interest rate 8.36% 9.67% 9.77% 8.26% 7.63% 7.63% 8.66%

Liabilities:
Credit Facilities
Variable Rate - $121,211 - - - - $121,211 $121,211
Average interest rate - 5.18% - - - - 5.18%

Term Redeemable Securities
Contract
Variable Rate $137,812 - - - - - $137,812 $137,132
Average interest rate 5.35% - - - - - 5.35%

Repurchase obligations
Variable Rate $147,880 - - - - - $147,880 $147,880
Average interest rate 2.03% - - - - - 2.03%

Convertible Trust
Preferred Securities
Fixed Rate - - - $150,000 - - $150,000 $147,941
Average interest rate - - - 10.84% - - 10.84%

Interest rate swaps - $ 18,547 - $137,812 - $ 48,375 $204,734 $ (9,987)
Average fixed pay rate - 6.04% - 6.05% - 6.06% 6.05%
Average variable
receive rate - 2.14% - 1.93% - 2.14% 2.00%

</TABLE>


18
- ------------------------------------------------------------------------------

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-37. 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


19
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 30, 2002, 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 30, 2002, 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 30, 2002, 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 30, 2002, with the Securities and Exchange Commission pursuant
to Regulation 14A under the Exchange Act.


20
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).

o3.1 Charter of the Capital Trust, Inc.

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).

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 ("Incentive Stock Plan") (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).

+10.3.b Amendment No. 1 to Incentive Stock Plan (filed as Exhibit 10.3.b to
Capital Trust, Inc.'s Annual Report on Form 10-K (File No. 1-14788)
filed on April 2, 2001 and incorporated herein by reference).

+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).


21
Exhibit
Number Description
-------- -----------

+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).

+10.9 Termination Agreement, dated as of December 29, 2000, by and between
Capital Trust, Inc. and Craig M. Hatkoff (filed as Exhibit 10.9 to
Capital Trust, Inc.'s Annual Report on Form 10-K (File No. 1-14788)
filed on April 2, 2001 and incorporated herein by reference).

+10.10 Consulting Agreement, dated as of January 1, 2001, by and between
Capital Trust, Inc. and Craig M. Hatkoff (filed as Exhibit 10.10 to
Capital Trust, Inc.'s Annual Report on Form 10-K (File No. 1-14788)
filed on April 2, 2001 and incorporated herein by reference).

10.11 Agreement of Lease dated as of May 3, 2000, between 410 Park Avenue
Associates, L.P., owner, and Capital Trust, Inc., tenant (filed as
Exhibit 10.11 to Capital Trust, Inc.'s Annual Report on Form 10-K
(File No. 1-14788) filed on April 2, 2001 and incorporated herein by
reference).

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.a Employment Agreement, dated as of August 15, 1998, by and between
Capital Trust and Stephen D. Plavin ("Plavin Employment Agreement")
(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).

+10.13.b Amendment to Plavin Employment Agreement (filed as Exhibit 10.3 to
Capital Trust, Inc.'s Quarterly Report on Form 10-Q (File No.
1-14788) filed on November 14, 2001 and incorporated herein by
reference).

10.14.a 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. (filed as Exhibit 10.14 to Capital
Trust, Inc.'s Annual Report on Form 10-K (File No. 1-14788) filed on
April 2, 2001 and incorporated herein by reference).

o10.14.b First Amendment to Amended and Restated Master Loan and Security
Agreement, dated as of July 16, 2001, between Capital Trust, Inc. and
Morgan Stanley Dean Witter Mortgage Capital Inc.

10.15.a Amended and Restated CMBS Loan Agreement, dated as of February 8,
2001, between Capital Trust, Inc. and Morgan Stanley & Co.
International Limited (filed as Exhibit 10.15 to Capital Trust,
Inc.'s Annual Report on Form 10-K (File No. 1-14788) filed on April
2, 2001 and incorporated herein by reference).

o10.15.b First Amendment to Amended and Restated CMBS Loan Agreement, dated
as of July 16, 2001, between Capital Trust, Inc. and Morgan Stanley &
Co. International Limited.


22
Exhibit
Number Description
-------- -----------

+10.16 Consulting Agreement, dated as of January 1, 1999, by and between
Capital Trust, Inc. and Martin L. Edelman (filed as Exhibit 10.16 to
Capital Trust, Inc.'s Annual Report on Form 10-K (File No. 1-14788)
filed on April 2, 2001 and incorporated herein by reference).

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.a 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).

o10.20.b Fund II Purchase Warrant for Class A Common Stock, by Capital Trust,
Inc. granting warrant to Travelers General Real Estate Mezzanine
Investments II, LLC, dated as of April 9, 2001.

o10.20.c Fund II Purchase Warrant for Class A Common Stock, by Capital Trust,
Inc. granting warrant to Travelers General Real Estate Mezzanine
Investments II, LLC, dated as of May 29, 2001.

o10.20.d Fund II Purchase Warrant for Class A Common Stock, by Capital Trust,
Inc. granting warrant to Travelers General Real Estate Mezzanine
Investments II, LLC, dated as of August 7, 2001.

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).



23
Exhibit
Number Description
-------- -----------


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).

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).

o21.1 Subsidiaries of Capital Trust, Inc.

o23.1 Consent of Ernst & Young LLP

o99.1 Risk Factors

- --------------------
+ 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, 2001, the Registrant filed the
following Current Report on Form 8-K:

None



24
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.
<TABLE>
<CAPTION>

April 1, 2002 /s/ John R. Klopp
- --------------------------- -----------------
<S> <C>
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 1, 2002 /s/ Samuel Zell
- ---------------------- -----------------
Date Samuel Zell
Chairman of the Board of Directors

April 1, 2002 /s/ John R. Klopp
- ---------------------- -----------------
Date John R. Klopp
Vice Chairman and Chief Executive Officer
and Director

April 1, 2002 /s/ Edward L. Shugrue III
- ----------------------- -------------------------
Date Edward L. Shugrue III
Managing Director and Chief Financial Officer

April 1, 2002 /s/ Brian H. Oswald
- ----------------------- -------------------
Date Brian H. Oswald, Chief Accounting Officer

April 1, 2002 /s/ Jeffrey A. Altman
- ----------------------- ---------------------
Date Jeffrey A. Altman, Director

April 1, 2002 /s/ Thomas E. Dobrowski
- ----------------------- -----------------------
Date Thomas E. Dobrowski, Director

April 1, 2002 /s/ Martin L. Edelman
- ----------------------- ---------------------
Date Martin L. Edelman, Director

April 1, 2002 /s/ Gary R. Garrabrant
- ----------------------- ----------------------
Date Gary R. Garrabrant, Director

April 1, 2002 /s/ Craig M. Hatkoff
- ----------------------- --------------------
Date Craig M. Hatkoff, Director

April 1, 2002 /s/ Susan W. Lewis
- ----------------------- ------------------
Date Susan W. Lewis, Director

April 1, 2002 /s/ Sheli Z. Rosenberg
- ----------------------- ----------------------
Date Sheli Z. Rosenberg, Director

April 1, 2002 /s/ Steven Roth
- ----------------------- ---------------------
Date Steven Roth, Director

April 1, 2002 /s/ Lynne B. Sagalyn
- ----------------------- --------------------
Date Lynne B. Sagalyn, Director

April 1, 2002 /s/ Michael D. Watson
- ----------------------- ---------------------
Date Michael Watson, Director

</TABLE>


25
Index to Consolidated Financial Statements



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


Audited Financial Statements

Consolidated Balance Sheets as of December 31, 2001 and 2000.............F-3

Consolidated Statements of Operations for the years ended
December 31, 2001, 2000 and 1999.........................................F-4

Consolidated Statements of Changes in Stockholders' Equity for
the years ended December 31, 2001, 2000 and 1999.........................F-5

Consolidated Statements of Cash Flows for the years ended
December 31, 2001, 2000 and 1999.........................................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, 2001 and 2000, and the
related consolidated statements of operations, stockholders' equity and cash
flows for each of the three years in the period ended December 31, 2001. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these 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, 2001 and 2000, and the consolidated results of their operations and
their cash flows for each of the three years in the period ended December 31,
2001, in conformity with accounting principles generally accepted in the United
States.



/s/ Ernst & Young LLP

New York, New York
February 14, 2002 except for note 26,
as to which the date is February 28, 2002


F-2
Capital Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
December 31, 2001 and 2000
(in thousands)

<TABLE>
<CAPTION>

2001 2000
-------------------- --------------------
Assets

<S> <C> <C>
Cash and cash equivalents $ 11,651 $ 11,388
Available-for-sale securities, at fair value 152,789 -
Commercial mortgage-backed securities available-for-sale, at fair value 210,268 215,516
Certificated mezzanine investment available-for-sale, at fair value - 22,379
Loans receivable, net of $13,695 and $12,947 reserve for possible credit
losses at December 31, 2001 and December 31, 2000, respectively 248,088 349,089
Equity investment in CT Mezzanine Partners I LLC ("Fund I"), CT Mezzanine
Partners II LP ("Fund II") and CT MP II LLC ("Fund II GP") (together "Funds") 38,229 26,011
Deposits and other receivables 1,192 211
Accrued interest receivable 4,614 7,241
Deferred income taxes 9,763 8,719
Prepaid and other assets 2,206 3,838
-------------------- --------------------
Total assets $ 678,800 $ 644,392
==================== ====================

Liabilities and Stockholders' Equity

Liabilities:
Accounts payable and accrued expenses $ 9,842 $ 10,329
Notes payable 977 2,647
Credit facilities 121,211 173,641
Term redeemable securities contract 137,132 133,235
Repurchase obligations 147,880 16,569
Deferred origination fees and other revenue 1,202 2,163
Interest rate hedge liabilities 9,987 -
-------------------- --------------------
Total liabilities 428,231 338,584
-------------------- --------------------

Company-obligated, mandatory redeemable, convertible trust preferred securities
of CT Convertible Trust I, holding $89,742 of convertible 8.25% junior
subordinated debentures and $60,258 of non-convertible 13.00% junior
subordinated debentures of Capital Trust, Inc. ("Convertible Trust Preferred
Securities") 147,941 147,142
-------------------- --------------------

Stockholders' equity:
Class A 9.5% cumulative convertible preferred stock, $0.01 par value, $0.26
cumulative annual dividend, no shares authorized, issued or outstanding at
December 31, 2001 and 12,639 shares authorized, 2,278 shares issued and
outstanding at December 31, 2000 ("Class A Preferred Stock") - 23
Class B 9.5% cumulative convertible non-voting preferred stock, $0.01 par value,
$0.26 cumulative annual dividend, no shares authorized, issued or
outstanding at December 31, 2001 and 12,639 shares authorized, 4,043 shares
issued and outstanding at December 31, 2000 ("Class B Preferred Stock" and
together with Class A Preferred Stock, "Preferred Stock") - 40
Class A common stock, $0.01 par value, 100,000 shares authorized, 18,332 and
18,967 shares issued and outstanding at December 31, 2001 and 2000, respectively 183 190
Class B common stock, $0.01 par value, 100,000 shares authorized, no shares
issued and outstanding at December 31, 2001 and 2,755 shares issued and
outstanding at
December 31, 2000 ("Class B Common Stock") - 28
Restricted Class A Common Stock, $0.01 par value, 396 and 264 shares issued and
outstanding at December 31, 2001 and December 31, 2000, respectively
("Restricted Class A Common Stock" and together with Class A Common Stock
and
Class B Common Stock, "Common Stock") 4 3
Additional paid-in capital 136,805 181,507
Unearned compensation (583) (468)
Accumulated other comprehensive loss (29,909) (10,152)
Accumulated deficit (3,872) (12,505)
-------------------- --------------------
Total stockholders' equity 102,628 158,666
-------------------- --------------------

Total liabilities and stockholders' equity $ 678,800 $ 644,392
==================== ====================


</TABLE>

See accompanying notes to consolidated financial statements.


F-3
Capital Trust, Inc. and Subsidiaries
Consolidated Statements of Operations
For the Years Ended December 31, 2001, 2000 and 1999
(in thousands, except per share data)

<TABLE>
<CAPTION>

2001 2000 1999
---------------- ---------------- -----------------
Income from loans and other investments:
<S> <C> <C> <C>
Interest and related income $ 67,333 $ 87,685 $ 88,590
Less: Interest and related expenses (26,238) (36,712) (39,454)
---------------- ---------------- -----------------
Income from loans and other investments, net 41,095 50,973 49,136
---------------- ---------------- -----------------

Other revenues:
Management and advisory fees from Funds managed 7,664 373 -
Income from equity investments in Funds 2,991 1,530 -
Advisory and investment banking fees 277 3,920 17,772
Other interest income 395 748 1,249
Gain / (loss) on sale of fixed assets and investments - (64) 35
---------------- ---------------- -----------------
Total other revenues 11,327 6,507 19,056
---------------- ---------------- -----------------

Other expenses:
General and administrative 15,382 15,439 17,345
Other interest expense 110 219 337
Depreciation and amortization 909 902 345
Unrealized loss on derivative securities 542 - -
Provision for possible credit losses 748 5,478 4,103
---------------- ---------------- -----------------
Total other expenses 17,691 22,038 22,130
---------------- ---------------- -----------------

Income before income taxes and distributions and amortization
on Convertible Trust Preferred Securities 34,731 35,442 46,062
Provision for income taxes 16,882 17,760 22,020
---------------- ---------------- -----------------
Income before distributions and amortization on Convertible
Trust Preferred Securities 17,849 17,682 24,042
Distributions and amortization on Convertible Trust Preferred
Securities, net of income tax benefit of $7,557, $7,124 and
$6,208 for the years ended December 31, 2001, 2000 and 1999,
respectively 8,479 7,921 6,966
---------------- ---------------- -----------------
Net income 9,370 9,761 17,076
Less: Preferred Stock dividend 606 1,615 2,375
---------------- ---------------- -----------------
Net income allocable to Common Stock $ 8,764 $ 8,146 $ 14,701
================ ================ =================

Per share information:
Net earnings per share of Common Stock
Basic $ 0.43 $ 0.35 $ 0.69
================ ================ =================
Diluted $ 0.37 $ 0.33 $ 0.55
================ ================ =================
Weighted average shares of Common Stock outstanding
Basic 20,166,319 23,171,057 21,334,412
================ ================ =================
Diluted 36,124,105 29,691,927 43,724,731
================ ================ =================

</TABLE>



See accompanying notes to consolidated financial statements.


F-4
Capital Trust, Inc. and Subsidiaries
Consolidated Statements of Changes in Stockholders' Equity
For the Years Ended December 31, 2001, 2000 and 1999
(in thousands)

<TABLE>
<CAPTION>

Restricted
Class A Class B Class A Class B Class A Additional
Comprehensive Preferred Preferred Common Common Common Paid-In
Income/(Loss) Stock Stock Stock Stock Stock Capital
----------------- -----------------------------------------------------------------

<S> <C> <C> <C> <C> <C> <C> <C>
Balance at January 1, 1999 $ - $ 123 $ - $ 182 $ - $ 1 $ 188,816
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 - - - - - - 312
Cancellation of previously issued
restricted Class A Common Stock - - - - - (1) (271)
Issuance of restricted Class A Common Stock - - - - - 1 599
Restricted Class A Common Stock earned - - - - - - -
Dividends paid on Preferred Stock - - - - - - -
----------------- -----------------------------------------------------------------
Balance at December 31, 1999 $ 11,577 $ 23 $ 40 $ 219 $ 23 $ 1 $ 189,456
=================
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 - - - - - - 1,360
Issuance of Class A Common Stock unit
awards - - - 1 - - 624
Cancellation of previously issued
restricted Class A Common Stock - - - - - (1) (279)
Issuance of restricted Class A Common Stock - - - - - 3 947
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) - - (10,601)
----------------- -----------------------------------------------------------------
Balance at December 31, 2000 $ 9,773 $ 23 $ 40 $ 190 $ 28 $ 3 $ 181,507
=================
Net income 9,370 - - - - - -
Transition adjustment for recognition of
derivative financial instruments - - - - - - -
Unrealized loss on derivative financial
instruments, net of related income taxes (2,963) - - - - - -
Unrealized loss on available-for-sale
securities, net of related income taxes (16,220) - - - - - -
Issuance of warrants to purchase shares of
Class A Common Stock - - - - - - 3,276
Issuance of Class A Common Stock unit
awards - - - 1 - - 624
Issuance of restricted Class A Common Stock - - - - - 2 1,023
Restricted Class A Common Stock earned - - - - - - -
Vesting of restricted Class A Common Stock
to unrestricted Class A Common Stock - - - 1 - (1) -
Dividends paid on Preferred Stock - - - - - - -
Repurchase and retirement of shares of
Class A Common Stock previously
outstanding - (23) (40) (9) (28) - (49,625)
----------------- -----------------------------------------------------------------
Balance at December 31, 2001 $ (9,813) $ - $ - $ 183 $ - $ 4 $ 136,805
================= =================================================================

</TABLE>


<TABLE>
<CAPTION>

Accumulated
Other
Unearned Comprehensive Accumulated
Compensation Income/(Loss) Deficit Total
----------------------------------------------------------

<S> <C> <C> <C> <C>
Balance at January 1, 1999 $ (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
Cancellation of previously issued
restricted Class A Common Stock 180 - - (92)
Issuance of restricted Class A Common Stock (600) - - -
Restricted Class A Common Stock earned 431 - - 431
Dividends paid on Preferred Stock - - (2,375) (2,375)
----------------------------------------------------------
Balance at December 31, 1999 $ (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
Issuance of Class A Common Stock unit
awards - - - 625
Cancellation of previously issued
restricted Class A Common Stock 182 - - (98)
Issuance of restricted Class A Common Stock (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 - - - (10,626)
----------------------------------------------------------
Balance at December 31, 2000 $ (468) $ (10,152) $ (12,505) $ 158,666

Net income - - 9,370 9,370
Transition adjustment for recognition of
derivative financial instruments - (574) - (574)
Unrealized loss on derivative financial
instruments, net of related income taxes - (2,963) - (2,963)
Unrealized loss on available-for-sale
securities, net of related income taxes - (16,220) - (16,220)
Issuance of warrants to purchase shares of
Class A Common Stock - - - 3,276
Issuance of Class A Common Stock unit
awards - - - 625
Issuance of restricted Class A Common Stock (1,025) - - -
Restricted Class A Common Stock earned 910 - - 910
Vesting of restricted Class A Common Stock
to unrestricted Class A Common Stock - - - -
Dividends paid on Preferred Stock - - (737) (737)
Repurchase and retirement of shares of
Class A Common Stock previously
outstanding - - - (49,725)
----------------------------------------------------------
Balance at December 31, 2001 $ (583) $ (29,909) $ (3,872) $ 102,628
==========================================================

</TABLE>


See accompanying notes to consolidated financial statements.


F-5
Capital Trust, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
For the Years Ended December 31, 2001, 2000 and 1999
(in thousands)

<TABLE>
<CAPTION>

2001 2000 1999
---------------- ---------------- -----------------
Cash flows from operating activities:
<S> <C> <C> <C>
Net income $ 9,370 $ 9,761 $ 17,076
Adjustments to reconcile net income to net cash provided by
operating activities:
Deferred income taxes (1,044) (3,351) (2,339)
Provision for credit losses 748 5,478 4,103
Depreciation and amortization 909 902 345
Income from equity investments in Funds (2,991) (1,530) -
Unrealized loss on hedged and derivative securities 542 - -
Restricted Class A Common Stock earned 910 707 431
Amortization of premiums and accretion of discounts on
loans and investments, net (2,853) (2,683) (1,032)
Accretion of discount on term redeemable securities contract 3,897 3,593 2,757
Accretion of discounts and fees on Convertible Trust
Preferred Securities, net 799 799 799
Gain on sale of investments - - (35)
Loss on sale of fixed assets - 64 -
Expenses reversed on cancellation of restricted stock
previously issued - (98) (92)
Changes in assets and liabilities:
Deposits and other receivables (981) 322 (132)
Accrued interest receivable 2,627 2,287 (1,487)
Prepaid and other assets 1,659 353 2,417
Deferred origination fees and other revenue (961) (1,248) (1,037)
Accounts payable and accrued expenses 138 (3,478) 2,388
---------------- ---------------- -----------------
Net cash provided by operating activities 12,769 11,878 24,162
---------------- ---------------- -----------------
Cash flows from investing activities:
Purchases of available-for-sale securities (257,877) - -
Principal collections on and proceeds from sales of
available-for-sale securities 103,038 - 3,344
Purchases of commercial mortgage-backed securities - - (185,947)
Cash received on commercial mortgage-backed
securities recorded as discount - 1,446 -
Advances on and purchases of certificated mezzanine
investments - - (985)
Principal collections on certificated mezzanine investments 22,379 23,053 1,033
Origination and purchase of loans receivable (13,319) (14,192) (103,732)
Principal collections on and proceeds from sales of loans
receivable 112,585 169,227 209,792
Equity investments in Funds (35,599) (36,606) -
Return of capital from Funds 28,942 13,107 -
Purchases of equipment and leasehold improvements (183) (495) (57)
Proceeds from sale of equipment - 12 -
---------------- ---------------- -----------------
Net cash provided by (used in) investing activities (40,034) 155,552 (76,552)
---------------- ---------------- -----------------
Cash flows from financing activities:
Proceeds from repurchase obligations 251,503 - 3,929
Repayment of repurchase obligations (120,192) (12,134) (54,626)
Proceeds from credit facilities 191,870 56,000 214,246
Repayment of credit facilities (244,300) (225,622) (242,737)
Repayment of notes payable (891) (827) (773)
Net proceeds from issuance of term redeemable securities
contract - - 126,885
Dividends paid on Class A Preferred Stock (737) (1,615) (2,375)
Repurchase and retirement of shares of Common and Preferred
Stock previously outstanding (49,725) (10,626) -
---------------- ---------------- -----------------

Net cash provided by (used in) financing activities 27,528 (194,824) 44,549
---------------- ---------------- -----------------

Net increase / (decrease) in cash and cash equivalents 263 (27,394) (7,841)
Cash and cash equivalents at beginning of year 11,388 38,782 46,623
---------------- ---------------- -----------------
Cash and cash equivalents at end of year $ 11,651 $ 11,388 $ 38,782
================ ================ =================


</TABLE>

See accompanying notes to consolidated financial statements.


F-6
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2001, 2000 and 1998


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's business strategy is to continue to expand its investment management
business by sponsoring other real estate related investment funds. The Company's
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 also continues to manage its existing portfolio of balance sheet assets
originated prior to the Company's transition to the investment management
business.

The Company is successor to Capital Trust, a California business trust,
following consummation of the reorganization on January 28, 1999, pursuant to
which the predecessor ultimately merged with and into the Company, which
thereafter continued as the surviving Maryland corporation. Each outstanding
predecessor class A common share of beneficial interest was converted into one
share of class A common stock, par value $0.01 per share ("Class A Common
Stock"), and each outstanding predecessor class A 9.5% cumulative convertible
preferred share of beneficial interest 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 of beneficial interest have been
reclassified as shares of Class A Common Stock and all of the predecessor's
previously issued class A preferred shares of beneficial interest have been
reclassified as shares of Class A Preferred Stock. 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.

2. Venture with Citigroup Investments Inc.

As part of the Company's transition to the investment management business, on
March 8, 2000, the Company entered into a venture with affiliates of Citigroup
Investments Inc. (collectively "Citigroup") pursuant to which they 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.

Pursuant to the governing venture agreement, the Company and Citigroup formed CT
Mezzanine Partners I LLC ("Fund I") in March 2000, to which a Citigroup
affiliate and a wholly owned subsidiary of the Company, as members thereof, made
capital commitments of $150 million and $50 million, respectively. Pursuant to
the venture agreement, the Company and Citigroup co-sponsored the second
commercial real estate mezzanine investment fund, CT Mezzanine Partners II LP
("Fund II"), which effected its final closing on third party investor equity
commitments in August 2001. Fund II has total equity commitments of $845.2
million including $49.7 million and $198.9 million made by the Company and
Citigroup, respectively. A wholly owned subsidiary of the Company, CT Investment
Management Co., LLC ("CTIMCO"), serves as the exclusive investment manager to
Fund I and Fund II.

Based upon the $845.2 million aggregate capital commitments made at the initial
and subsequent closings, the Company expects to earn approximately $9.5 million
of management and advisory fees annually from its association with Fund II
during the investment period. CTIMCO serves as the investment manager to Fund II
and in connection therewith will earn annual investment management fees equal to
$8.1 million during the investment period for the fund. CTIMCO also expects to
earn $1.4 million of additional annual fees from consulting services to be
rendered to Fund II's general partner.

In connection with the organization of Fund I, the Company issued a warrant to
purchase 4.25 million shares of Class A Common Stock. In connection with the
closings on investor equity commitments to Fund II, the Company issued to
Citigroup warrants to purchase 4,278,467 shares of its Class A Common Stock. In
total, the Company has issued to Citigroup four warrants to purchase 8,528,467
shares of its Class A Common Stock which have a $5.00 per share exercise price,
are currently exercisable and expire on March 8, 2005. The Company has no
further obligations to issue additional warrants to Citigroup at December 31,
2001.



F-7
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-F2-LP, LLC (a wholly owned
subsidiary and limited partner of Fund II), CT-F2-GP, LLC (a wholly owned
subsidiary and direct member and equity owner of Fund II GP), 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 Group, L.P. ("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-8
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, 2001, cash equivalents of approximately $11.9 million consisted of an
overnight investment in JP Morgan commercial paper. At December 31, 2000, cash
equivalents of approximately $11.4 million consisted of an investment in a money
market fund that invests in U.S. Treasury bills. The Company had no bank
balances in excess of federally insured amounts at December 31, 2001 and 2000.
The Company has not experienced any losses on its demand deposits, commercial
paper or money market investments.

Available-for-Sale Securities

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.

Commercial Mortgage-Backed Securities ("CMBS")

Commercial mortgage-backed securities 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 accumulated other comprehensive income/(loss) in the stockholders'
equity section of the balance sheet, net of related income taxes.

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 accumulated other comprehensive income/(loss) 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"), CT Mezzanine
Partners II LP ("Fund II") and CT MP II LLC ("Fund II GP") (together "Funds")

As the Funds are not majority owned or controlled by the Company, the Company
does not consolidate the Funds in its consolidated financial statements. The
Company accounts for its interest in the Funds on the equity method of
accounting. As such, the Company reports a percentage the earnings of the Funds
equal to its ownership percentage on a single line item in the consolidated
statement of operations as income from equity investments in the Funds.



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


3. Summary of Significant Accounting Policies, continued

Derivative Financial Instruments

In the normal course of business, the Company uses a variety of derivative
financial instruments to manage, or hedge, interest rate risk. The Company
requires derivative financial instruments to be effective in reducing its
interest rate risk exposure. This effectiveness is essential for qualifying for
hedge accounting. When the terms of an underlying transaction are modified, or
when the underlying hedged item ceases to exist, all changes in the fair value
of the instrument are marked-to-market with changes in value included in net
income each period until the derivative instrument matures or is settled. Any
derivative instrument used for risk management that does not meet the hedging
criteria is marked-to-market each period.

The Company uses interest rate swaps to effectively convert variable rate debt
to fixed rate debt for the financed portion of fixed rate assets. The
differential to be paid or received on these agreements is recognized as an
adjustment to the interest expense related to debt and is recognized on the
accrual basis.

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.

To determine the fair values of derivative instruments, the Company uses a
variety of methods and assumptions that are based on market conditions and risks
existing at each balance sheet date. For the majority of financial instruments
including most derivatives, long-term investments and long-term debt, standard
market conventions and techniques such as discounted cash flow analysis, option
pricing models, replacement cost, and termination cost are used to determine
fair value. All methods of assessing fair value result in a general
approximation of value, and such value may never actually be realized.

The swap and cap agreements are generally held to maturity and the Company does
not use derivative financial instruments for trading purposes.

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.

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.

Deferred Debt Issuance Costs

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


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



3. Summary of Significant Accounting Policies, continued

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.

Pursuant to its venture agreement with Citigroup, the Company was obligated to
take the steps necessary for it to be taxed as a Real Estate Investment Trust
("REIT") for the 2002 tax year. Based on the composition of its assets and the
nature of its income due in significant part to the successful implementation of
the Company's investment management business, the Company does not meet the
qualifications to elect to be taxed as a REIT at this time. In light of its
success with its investment management business, the Company does not believe
that it is advisable at this time to pursue the changes to its business and
assets that would be necessary for it to qualify for taxation as a REIT and
therefore requested Citigroup waive the obligation, which request was granted by
Citigroup. The Company continues to pursue alternative strategies for tax
efficiency.

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
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. If the Company determined
that there had been a decline in the value of the acquired enterprise, the
Company would have written 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.

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/(loss) was
($9,813,000), $9,773,000 and $11,577,000 for the years ended December 31, 2001,
2000 and 1999, respectively. The primary component of comprehensive income other
than net income was the unrealized gain (loss) on derivative financial
instruments and available-for-sale securities, net of related income taxes.


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



3. Summary of Significant Accounting Policies, continued

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, 2001, potentially dilutive
shares of Common Stock include the convertible Preferred Stock, dilutive Common
Stock warrants and options and future commitments for stock unit awards. At
December 31, 2000, 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, 1999, 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 2000 and
1999 consolidated financial statements to conform to the 2001 presentation.

Segment Reporting

As the Company manages its operations as one segment, separate segment reporting
is not presented for 2001, 2000 and 1999, as the financial information for that
segment is the same as the information in the consolidated financial statements.

4. Available-for-Sale Securities

At December 31, 2001, the Company's available-for-sale securities consisted of
the following (in thousands):

<TABLE>
<CAPTION>

Gross
Amortized Unrealized Estimated
---------------------
Cost Gains Losses Fair Value
-----------------------------------------------
Federal Home Loan Mortgage Corporation Gold, fixed rate
<S> <C> <C> <C> <C>
interest at 6.50%, due September 1, 2031 $ 9,309 $ - $ 107 $ 9,202
Federal Home Loan Mortgage Corporation Gold, fixed rate
interest at 6.50%, due September 1, 2031 59,574 - 733 58,841
Federal Home Loan Mortgage Corporation Gold, fixed rate
interest at 6.50%, due September 1, 2031 8,086 - 93 7,993
Federal Home Loan Mortgage Corporation Gold, fixed rate
interest at 6.50%, due September 1, 2031 19,014 - 220 18,794
Federal Home Loan Mortgage Corporation Gold, fixed rate
interest at 6.50%, due September 1, 2031 56,570 - 659 55,911
Federal Home Loan Mortgage Corporation Gold, fixed rate
interest at 6.50%, due September 1, 2031 2,072 - 24 2,048
-----------------------------------------------
$ 154,625 $ - $ 1,836 $ 152,789
===============================================
</TABLE>


The Company purchased these securities on September 28, 2001 at a premium to
yield 6.07% with an anticipated average life of 5.15 years with financing
provided by the seller through a repurchase agreement.


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


4. Available-for-Sale Securities, continued

At December 31, 2000, the Company held no available-for sale securities.

During the year ended December 31, 1999, the Company sold its then entire
portfolio of available-for sale securities at a gain of $35,000 over their
amortized cost. The cost of securities sold was determined using the specific
identification method.

5. Commercial Mortgage-Backed Securities

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

Because of a decision to sell a held-to-maturity security in 1998, 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.

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, 2001, the securities
had an amortized cost of $35,923,000 and a market value of $35,539,000. These
securities bear interest at floating rates, for which the weighted average
interest rate in effect, after fair value adjustment at December 31, 2001, is
8.52%, and mature in January 2003. At December 31, 2001, the Company has
deferred acquisition costs on these securities of $17,000 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 an existing credit facility
lender. 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, 2001 was 12.57%.

6. Certificated Mezzanine Investment

The Company purchased a high-yielding mezzanine investment that is subordinate
to senior secured loans on a commercial real estate asset. This investment
represent interests in debt service from loans or property cash flow and was
issued in certificate form. This certificated investment carried substantially
similar terms and risks as the Company's Mezzanine Loans.

The certificated mezzanine investment is a floating rate security that is
carried at market value of $22,379,000 on December 31, 2000. As the market value
and amortized cost were the same on December 31, 2000, no unrealized gain or
loss was recorded. The certificated mezzanine investment outstanding at December
31, 2000 was satisfied in June 2001.


F-13
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, 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 instruments.

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, 2001 and 2000, the Company's loans receivable consisted of the
following (in thousands):

<TABLE>
<CAPTION>

2001 2000
------------------- -------------------
<S> <C> <C>
Mortgage Loans $ 69,998 $ 135,651
Mezzanine Loans 142,160 179,356
Other loans receivable 49,625 47,029
------------------- -------------------
261,783 362,036
Less: reserve for possible credit losses (13,695) (12,947)
------------------- -------------------
Total loans $ 248,088 $ 349,089
=================== ===================

</TABLE>

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 for the years ended
December 31, 2001 and 2000, $1,144,000 and $791,000, respectively, 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 was foreclosed upon on January 17, 2001 (see
note 11). 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 for the year ended 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-14
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)



7. Loans, continued

During the year ended December 31, 2001, the Company provided $13,319,000 of
additional fundings on three loans originated in prior periods and has no
outstanding commitments at December 31, 2001.

At December 31, 2001, the weighted average interest rate in effect, including
amortization of fees and premiums, for the Company's performing loans receivable
was as follows:

Mortgage Loans 9.28%
Mezzanine Loans 10.36%
Other loans receivable 9.81%
Total Loans 9.99%

At December 31, 2001, $164,011,000 (65%) of the aforementioned performing loans
bear interest at floating rates ranging from LIBOR plus 525 basis points to
LIBOR plus 875 basis points. The remaining $89,772,000 (35%) of loans bear
interest at fixed rates ranging from 11.62% to 12.00%.

The range of maturity dates and weighted average maturity at December 31, 2001
of the Company's performing loans receivable was as follows:

<TABLE>
<CAPTION>

Weighted
Average
Range of Maturity Dates Maturity
----------------------------------------- -------------
<S> <C> <C>
Mortgage Loans March 2002 to December 2002 4 Months
Mezzanine Loans August 2003 to July 2009 64 Months
Other loans receivable January 2004 25 Months
Total Loans March 2002 to July 2009 42 Months

</TABLE>

In addition, one of the loans for $49,625,000 has borrower extension rights for
an additional year.

At December 31, 2001, there are two loans to a related group of borrowers
totaling $74.5 million or approximately 11% 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 60% of all performing loans are secured
by properties in New York. Approximately 60% of all performing loans are secured
by office buildings and approximately 31% are secured by corporate pledges.
These credit concentrations are adequately collateralized as of December 31,
2001.

In connection with the aforementioned loans, at December 31, 2001 and 2000, the
Company has deferred origination fees, net of direct costs of $1,220,000 and
$2,157,000, respectively, that are being amortized into income over the life of
the loan. At December 31, 2001 and 2000, the Company has also recorded $372,000
and $2,017,000, 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, 2001, performing loans totaling $253,783,000 are pledged as
collateral for borrowings on the Company's credit facilities.

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

<TABLE>
<CAPTION>

2001 2000 1999
-------------- -------------- --------------
<S> <C> <C> <C>
Beginning balance $ 12,947 $ 7,605 $ 4,017
Provision for possible credit losses 748 5,478 4,103
Amounts charged against reserve for possible
credit losses - (136) (515)
-------------- -------------- --------------
Ending balance $ 13,695 $ 12,947 $ 7,605
============== ============== ==============
</TABLE>

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


8. Equity investment in Funds

CT Mezzanine Partners LLC ("Fund I")

As part of the venture with Citigroup, as described in Note 2, the Company has
an equity investment in Fund I during the years ended December 31, 2001 and
2000. The activity for the equity investment in Fund I for the years ended
December 31, 2001 and 2000 is as follows (in thousands):

2001 2000
-------------- --------------
Beginning balance $ 26,011 $ -
Capital contributions to Fund I 25,331 33,214
Company portion of Fund I income 2,934 1,530
Costs capitalized for investment in Fund I - 4,752
Amortization of capitalized costs (477) (378)
Distributions from Fund I (28,816) (13,107)
-------------- --------------
Ending balance $ 24,983 $ 26,011
============== ==============

As of December 31, 2001, Fund I has loans outstanding totaling $165,227,000, all
of which are performing in accordance with the terms of the loan agreements
except for one loan for $26.0 million which is in default and for which the
accrual of interest has been suspended.

For the years ended December 31, 2001 and 2000, the Company received $765,000
and $373,000, respectively, of fees for management of Fund I.

CT Mezzanine Partners II LP ("Fund II")

The Company made equity investments in Fund II during the year ended December
31, 2001. The Company accounts for Fund II on the equity method of accounting as
the Company has a 50% ownership interest in the general partner of Fund II. The
activity for the equity investment in Fund II is as follows (in thousands):

2001
--------------
Beginning balance $ -
Capital contributions to Fund II 7,097
Company portion of Fund II income 54
Costs capitalized for investment in Fund II 3,776
Amortization of capitalized costs (229)
Distributions from Fund II (127)
--------------
Ending balance $ 10,571
==============

As of December 31, 2001, Fund II has loans and investments outstanding totaling
$485,385,000, all of which are performing in accordance with the terms of the
loan agreements. In addition, the Company received $5,884,000 of fees for
management of Fund II.



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


8. Equity investment in Funds, continued

CT MP II LLC ("Fund II GP")

CT MP II LLC ("Fund II GP") serves as the general partner for Fund II. Fund II
GP is owned 50% by the Company and 50% by Citigroup.

The Company made equity investments in Fund II GP during the year ended December
31, 2001. The activity for the equity investment in Fund II GP is as follows (in
thousands):

2001
--------------
Beginning balance $ -
Capital contributions to Fund II GP 2,671
Company portion of Fund II GP income 4
Distributions from Fund II GP -
--------------
Ending balance $ 2,675
==============

In addition, the Company earned $1,015,000 of consulting fees from Fund II GP
for which, the receivable is included in prepaid and other assets.

In accordance with the amended and restated agreement of limited partnership of
CT Mezzanine Partners II, LP, Fund II GP may earn incentive compensation when
certain returns are achieved for the limited partners of Fund II which will be
accrued if and when earned.

9. 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 had 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
had 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.



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

10. Equipment and Leasehold Improvements

At December 31, 2001 and 2000, equipment and leasehold improvements, net, are
summarized as follows (in thousands):

<TABLE>
<CAPTION>

Period of
Depreciation or
Amortization 2001 2000
------------------------- -------------- ----------------

<S> <C> <C> <C>
Office and computer equipment 1 to 3 years $ 568 $ 492
Furniture and fixtures 5 years 146 143
Leasehold improvements Term of leases 385 297
-------------- ----------------
1,099 932
Less: accumulated depreciation (576) (389)
-------------- ----------------
$ 523 $ 543
============== ================
</TABLE>

Depreciation and amortization expense on equipment and leasehold improvements,
which are computed on a straight-line basis totaled $203,000, $238,000 and
$322,000 for the years ended December 31, 2001, 2000 and 1999, respectively.
Equipment and leasehold improvements are included at their depreciated cost in
prepaid and other assets in the consolidated balance sheets.

11. Notes Payable

At December 31, 2001 and 2000, the Company has notes payable aggregating
$977,000 and $2,647,000, 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, both of whom are directors of the Company
and one who serves as the current chief executive officer of the Company. The
notes are 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%.

At December 31, 2001, the Acquisition Notes have two remaining semi-annual
payments maturing July 1, 2002. The net present value of the remaining payments
on the Acquisition Notes at December 31, 2001 and 2000, amounted to $977,000 and
$1,868,000, respectively.

The Company was also indebted under a non-recourse note payable due to a life
insurance company at December 31, 2000. This note was secured by a loan
receivable for a property that was sold in 1997. The note bore 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 was 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, the balance of the note
payable amounted to $779,000. 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 was 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.



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


12. 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 .
Effective January 1, 1998, pursuant to an amended and restated credit agreement,
the Company increased the available credit under this 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 Company incurred an initial
commitment fee upon the signing of this credit facility. 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. Effective July 16, 2001, pursuant to an amended and restated
credit agreement, the Company reduced the amount of credit under this credit
facility to $100 million and extended the expiration of such credit facility
from September 2001 to July 2002 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.

At December 31, 2001, the Company has borrowed $29,076,000 against the $355
million credit facility at an average borrowing rate (including amortization of
fees incurred and capitalized) of 6.13%. The Company has pledged assets of
$87,879,000 as collateral for the borrowing against such credit facility.

At December 31, 2001, the Company has borrowed $92,135,000 against the $100
million credit facility at an average borrowing rate (including amortization of
fees incurred and capitalized) of 4.88%. The Company has pledged assets of
$201,442,000 as collateral for the borrowing against such credit facility.

On December 31, 2001, the unused amount of potential credit under the credit
facilities was $319,765,000.


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


12. Long-Term Debt, continued

Repurchase Obligations

During 2001, the Company had entered into three repurchase agreements. Two
repurchase agreements were satisfied during the year ended December 31, 2001 and
the other was outstanding at December 31, 2001.

The first repurchase agreement, with a securities dealer, arose in connection
with the purchase of a Certificated Mezzanine Investment. 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. This repurchase agreement was extended to May 2001 during the year
ended December 31, 2000 and satisfied in June 2001 with the proceeds of the loan
repayment. The liability balance bore interest at a specified rate over LIBOR.

The second repurchase agreement, with a securities dealer, arose in connection
with the purchase of a available-for-sale securities in June 2001. The
repurchase agreement was settled in July 2001 when the securities were sold.

The third repurchase agreement, with Morgan Stanley, arose in connection with
the purchase of a available-for-sale securities in September 2001. At December
31, 2001, the Company has sold such asset with a book and market value of
$152,789,000 and has a liability to repurchase this asset for $147,880,000. This
repurchase agreement has a maturity date in March 2002. The liability balance
bears interest at LIBOR.

The interest rate in effect for the repurchase obligation outstanding at
December 31, 2001 was 2.03% and the interest rate in effect for the repurchase
obligation outstanding at December 31, 2000 was 8.32%.

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 $679,000), which had the effect of adjusting the yield to
current market terms. The debt has a three-year term that expires in February
2002.

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 9.54%.

13. Derivative Financial Instruments

On January 1, 2001, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended by SFAS No. 138, "Accounting for Certain Derivative
Instruments and Certain Hedging Activities." SFAS No. 133, as amended,
establishes accounting and reporting standards for derivative instruments.
Specifically SFAS No. 133 requires an entity to recognize all derivatives as
either assets or liabilities in the consolidated balance sheets and to measure
those instruments at fair value. Additionally, the fair value adjustments will
affect either shareholders' equity or net income depending on whether the
derivative instrument qualifies as a hedge for accounting purposes and, if so,
the nature of the hedging activity. As of January 1, 2001, the adoption of the
new standard resulted in an adjustment of $574,000 to accumulated other
comprehensive loss and other liabilities.


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


13. Derivative Financial Instruments, continued

In the normal course of business, the Company is exposed to the effect of
interest rate changes. The Company limits these risks by following established
risk management policies and procedures including those for the use of
derivatives. For interest rate exposures, derivatives are used primarily to
align rate movements between interest rates associated with the Company's loans
and other financial assets with interest rates on related debt financing, and
manage the cost of borrowing obligations.

The Company does not use derivatives for trading or speculative purposes.
Further, the Company has a policy of only entering into contracts with major
financial institutions based upon their credit ratings and other factors. When
viewed in conjunction with the underlying and offsetting exposure that the
derivatives are designed to hedge, the Company has not sustained a material loss
from those instruments, nor does it anticipate any material adverse effect on
its net income or financial position in the future from the use of derivatives.

To manage interest rate risk, the Company may employ options, forwards, interest
rate swaps, caps and floors or a combination thereof depending on the underlying
exposure. To reduce overall interest cost, the Company uses interest rate
instruments, typically interest rate swaps, to convert a portion of its variable
rate debt to fixed rate debt. Interest rate differentials that arise under these
swap contracts are recognized as interest expense over the life of the
contracts.

The following table summarizes the notional value and fair value of the
Company's derivative financial instruments, principally swap contracts at
December 31, 2001. The notional value provides an indication of the extent of
the Company's involvement in these instruments at that time, but does not
represent exposure to credit, interest rate or foreign exchange market risks.

<TABLE>
<CAPTION>

Interest
Hedge Type Notional Value Rate Maturity Fair Value
- ----------- -------------------- ----------------- --------------- ----------- ---------------
<S> <C> <C> <C> <C> <C>
Swap Fair Value Hedge $137,812,000 6.045% 2014 $ (6,450,000)
Swap Cash Flow Hedge 11,250,000 6.580% 2006 (882,000)
Swap Cash Flow Hedge 37,125,000 5.905% 2008 (1,679,000)
Swap Cash Flow Hedge 18,547,000 6.035% 2003 (976,000)
Cap Cash Flow Hedge 18,750,000 11.250% 2007 82,000

</TABLE>

Financial reporting for hedges characterized as fair value hedges and cash flow
hedges are different. For those hedges characterized as a fair value hedge, the
changes in fair value of the hedge and the hedged item are reflected in earnings
each quarter. In the case of the fair value hedge listed above, the Company is
hedging the component of interest rate risk that can be directly controlled by
the hedging instrument, and it is this portion of the hedged assets that is
recognized in earnings. The non-hedged balance is classified as an
available-for-sale security consistent with SFAS No. 115, and is reported in
accumulated other comprehensive income. For those hedges characterized as cash
flow hedges, the unrealized gains/losses in the fair value of these hedges are
reported on the balance sheet with a corresponding adjustment to either
accumulated other comprehensive income or in earnings, depending on the type of
hedging relationship.

On December 31, 2001, the derivative financial instruments were reported at
their fair value as other assets and interest rate hedge liabilities of $82,000
and $9,987,000, respectively.

During the year ended December 31, 2001, the Company recognized a gain of
$47,000 for the change in time value for qualifying interest rate hedges. The
time value is a component of fair value that must be recognized in earnings, and
is shown in the consolidated statement of operations as unrealized loss on
derivative securities.


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

13. Derivative Financial Instruments, continued

The fair value hedge in the above table was undertaken by the Company to sustain
the value of its CMBS holdings. This fair value hedge, when viewed in
conjunction with the fair value of the securities, is sustaining the value of
those securities as interest rates rise and fall. During the twelve months ended
December 31, 2001, the Company recognized a loss of $5,479,000 for the decrease
in the value of the swap which was substantially offset by a gain of $4,890,000
for the change in the fair value of the securities attributed to the hedged risk
resulting in a $589,000 charge to unrealized loss on derivative securities on
the consolidated statement of operations.

The Company utilizes cash flow hedges in order to better control interest costs
on variable rate debt transactions. Interest rate swaps that convert variable
payments to fixed payments, interest rate caps, floors, collars, and forwards
are considered cash flow hedges. During the year ended December 31, 2001, the
fair value of the cash flow swaps decreased by $2.9 million, which was deferred
into other comprehensive loss and will be released to earnings over the
remaining lives of the swaps.

Over time, the unrealized gains and losses held in accumulated other
comprehensive income will be reclassified to earnings. This reclassification is
consistent with the timing of when the hedged items are also recognized in
earnings. Within the next twelve months, the Company estimates that $2.5 million
currently held in accumulated other comprehensive income will be reclassified to
earnings, with regard to the cash flow hedges.

14. Convertible Trust Preferred Securities

On July 28, 1998, the Company privately placed originally issued 150,000 8.25%
step up convertible trust preferred securities (liquidation amount $1,000 per
security) with an aggregate liquidation amount of $150 million.

The convertible trust preferred securities were originally issued by the
Company's consolidated statutory trust subsidiary, CT Convertible Trust I (the
"Trust") and represented an undivided beneficial interest in the assets of the
Trust that consisted solely of the Company's 8.25% step up convertible junior
subordinated debentures in the aggregate principal amount of $154,650,000 that
were concurrently sold and originally issued to the Trust. Distributions on the
convertible trust preferred securities were payable quarterly in arrears on each
calendar quarter-end and correspond to the payments of interest made on the
convertible debentures, the sole assets of the Trust. Distributions were payable
only to the extent payments were made in respect to the convertible debentures.

The Company received $145,207,000 in net proceeds, after original issue discount
of 3% from the liquidation amount of the convertible trust preferred securities
and transaction expenses, pursuant to the above transactions, which were used to
pay down the Company's credit facilities. The convertible trust preferred
securities were convertible into shares of Class A Common Stock at an initial
rate of 85.47 shares of Class A Common Stock per $1,000 principal amount of the
convertible debentures held by the Trust (which is equivalent to a conversion
price of $11.70 per share of Class A Common Stock).

On May 10, 2000, the Company modified the terms of the $150 million aggregate
liquidation amount convertible trust preferred securities.



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


14. Convertible Trust Preferred Securities, continued

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 were
issued to the holders of the canceled securities in exchange therefore, and the
original underlying convertible debentures were canceled and new 8.25% step up
convertible junior subordinated debentures in the aggregate principal amount of
$92,524,000 and new 13% step up non-convertible junior subordinated debentures
in the aggregate principal amount of $62,126,000 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 operations 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, par value $0.01 per share ("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.

Preferred Stock

In connection with the reorganization, the Company created two classes of
Preferred Stock, Class A Preferred Stock and the class B 9.5% cumulative
convertible non-voting preferred stock ("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. Following the reorganization, certain shares of Class A
Preferred Stock were converted into shares of Class B Preferred Stock and
certain shares of Class A Common Stock were converted into shares of Class B
Common 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 were identical and entitled to the same dividend, distribution,
liquidation and other rights. The holders of the Class A Preferred Stock were
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 entitled 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 was then convertible. Except as described
herein, the holders of Class B Preferred Stock did not have voting rights and
were 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, had 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 were 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 accrued (whether or
not declared) and, to the extent not paid for any dividend period, were
cumulative. Dividends on the authorized Preferred Stock were 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 was 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 was 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.

In December 2001, following the repurchase of all of the outstanding shares of
Preferred Stock (as discussed below), the Company amended its charter to
eliminate from authorized capital the previously designated Class A Preferred
Stock and Class B Preferred Stock and increase the authorized shares of
preferred stock to 100,000,000.

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.

Common and Preferred Stock Outstanding

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
four million shares of Class A Common Stock. As of December 31, 2001, the
Company had purchased and retired, pursuant to the program, 2,564,400 shares of
Class A Common Stock at an average price of $4.14 per share (including
commissions).



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

15. Stockholders' Equity, continued

The Company has no further obligations to issue additional warrants to Citigroup
at December 31, 2001. The value of the warrants at the issuance dates,
$4,636,000, was capitalized and will be amortized over the anticipated lives of
the Mezzanine Funds.

In two privately negotiated transactions closed in April 2001, the Company
repurchased for $29,138,000, 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. In addition, in a privately
negotiated transaction closed in August 2001, the Company repurchased for $21.0
million, 200,000 shares of Class A Common Stock, 1,234,355 shares of Class B
Common Stock, 759,195 shares of Class A Preferred Stock and 1,769,138 shares of
Class B Preferred Stock. The Company has repurchased all of its outstanding
Preferred Stock and eliminated the related dividend.

Earnings per Share

The following table sets forth the calculation of Basic and Diluted EPS for the
years ended December 31, 2001 and 2000:

<TABLE>
<CAPTION>

Year Ended December 31, 2001 Year Ended December 31, 2000
--------------------------------------------- --------------------------------------------
Per Share Per Share
Net Income Shares Amount Net Income Shares Amount
---------------- ---------------- ----------- ---------------- -------------- -----------

Basic EPS:
Net earnings per share of
<S> <C> <C> <C> <C> <C> <C>
Common Stock $ 8,764,000 20,166,319 $ 0.43 $ 8,146,000 23,171,057 $ 0.35
=========== ===========

Effect of Dilutive Securities:
Options outstanding for the
purchase of Common Stock -- 96,432 -- 37
Warrants outstanding for the
purchase of Common Stock -- 420,947 -- --
Future commitments for stock
unit awards for the
issuance of Common Stock -- 50,000 -- 200,000
Convertible Trust Preferred
Securities exchangeable
for shares of Common Stock 4,120,000 12,820,513 -- --
Convertible Preferred Stock 606,000 2,569,894 1,615,000 6,320,833
---------------- ---------------- ---------------- --------------

Diluted EPS:
Net earnings per share of
Common Stock and Assumed
Conversions $ 13,490,000 36,124,105 $ 0.37 $ 9,761,000 29,691,927 $ 0.33
================ ================ =========== ================ ============== ===========
</TABLE>



F-26
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, 1999:

<TABLE>
<CAPTION>

Year Ended December 31, 1999
----------------------------------------------
Per Share
Net Income Shares Amount
---------------- -----------------------------

Basic EPS:
<S> <C> <C> <C>
Net earnings per share of Common Stock $ 14,701,000 21,334,412 $ 0.69
============

Effect of Dilutive Securities:
Options outstanding for the purchase of
Common Stock -- --
Future commitments for stock unit
awards for the issuance of Common -- 300,000
Stock
Convertible Trust Preferred Securities
exchangeable for shares of Common
Stock 6,966,000 12,820,513
Convertible Preferred Stock 2,375,000 9,269,806
---------------- -----------------

Diluted EPS:
Net earnings per share of Common Stock
and Assumed Conversions $ 24,042,000 43,724,731 $ 0.55
================ =============== ============

</TABLE>

16. General and Administrative Expenses

General and administrative expenses for the years ended December 31, 2001, 2000
and 1999 consist of (in thousands):

<TABLE>
<CAPTION>

2001 2000 1999
------------------ ------------------- -------------------
<S> <C> <C> <C>
Salaries and benefits $ 11,082 $ 11,280 $ 12,914
Professional services 1,545 1,170 2,352
Other 2,755 2,989 2,079
------------------ ------------------- -------------------
Total $ 15,382 $ 15,439 $ 17,345
================== =================== ===================

</TABLE>

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, 2001, 2000 and
1999 is comprised as follows (in thousands):

<TABLE>
<CAPTION>

2001 2000 1999
--------------- --------------- ---------------
Current
<S> <C> <C> <C>
Federal $ 10,642 $ 12,561 $ 14,538
State 3,811 4,493 5,176
Local 3,473 4,057 4,673
Deferred
Federal (732) (2,025) (1,430)
State (72) (697) (492)
Local (240) (629) (445)
--------------- --------------- ---------------

Provision for income taxes $ 16,882 $ 17,760 $ 22,020
=============== =============== ===============

</TABLE>

F-27
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, 2001 of approximately $15.4 million. Such NOLs expire through 2021. Due to
an ownership change 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, 2001,
2000 and 1999 are as follows (in thousands):

<TABLE>
<CAPTION>

2001 2000 1999
----------------------- ------------------------ ------------------------
$ % $ % $ %
----------- ----------- ----------- ------------ ----------- ------------
Federal income tax at
<S> <C> <C> <C> <C> <C> <C>
statutory rate $ 12,156 35.0% $ 12,405 35.0% $ 16,122 35.0%
State and local taxes, net
of federal tax benefit 4,532 13.1% 4,696 13.3% 5,793 12.6%
Utilization of net
operating loss (490) (1.4)% (490) (1.4)% (495) (1.1)%
carryforwards
Compensation in excess of
deductible limits 642 1.8% 851 2.4% 566 1.2%
Other 42 0.1% 298 0.8% 34 0.1%
----------- ----------- ----------- ------------ ------------------------
$ 16,882 48.6% $ 17,760 50.1% $ 22,020 47.8%
=========== =========== =========== ============ ========================

</TABLE>

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

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

<TABLE>
<CAPTION>

December 31,
---------------------------------
2001 2000
--------------- ---------------
<S> <C> <C>
Net operating loss carryforward $ 5,394 $ 3,298
Reserves on other assets and for possible credit losses 6,340 9,047
Other 2,434 1,411
--------------- ---------------
Deferred tax assets 14,168 13,756
Valuation allowance (4,405) (5,037)
--------------- ---------------
$ 9,763 $ 8,719
=============== ===============
</TABLE>


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. 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,
2001, 2000 and 1999, was $196,000, $187,000 and $191,000, respectively.


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


18. Employee Benefit Plans, continued

1997 Long-Term Incentive Stock Plan

The Company's 1997 Amended and Restated Long-Term 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
1,353,753 shares of Class A Common Stock may be issued during the fiscal year
2002 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, 2001. 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.

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 2001, 2000 and 1999, the Company issued 227,780 shares,
230,304 shares and 104,167 shares, respectively, of restricted stock. 62,374
shares were canceled in 2000 and 32,500 shares were canceled in 1999 upon the
resignation of employees prior to vesting. The shares of restricted stock issued
in 2001 vest one-third on each of the following dates: February 1, 2002,
February 1, 2003 and February 1, 2004. 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 Company also granted 52,083 shares of performance based
restricted stock in 1999 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, 2001, 2000 and 1999:

<TABLE>
<CAPTION>

Weighted Average
Options Exercise Price Exercise Price
Outstanding per Share per Share
--------------- -------------------------- -------------------
<S> <C> <C> <C>
Outstanding at January 1, 1999 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 - $10.00 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
Granted in 2001 454,500 $4.50 - $5.50 4.62
Canceled in 2001 (142,333) $4.125 - $10.00 6.83
--------------- -------------------
Outstanding at December 31, 2001 1,731,667 $4.125 - $10.00 $ 6.42
=============== ===================


</TABLE>


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

18. Employee Benefit Plans, continued

At December 31, 2001, 2000 and 1999, 1,011,824, 745,505 and 487,761,
respectively, of the options were exercisable. At December 31, 2001, the
outstanding options have various remaining contractual lives ranging from 0.50
to 9.43 years with a weighted average life of 7.13 years.

1997 Non-Employee Director Stock Plan

The Company's 1997 Amended and Restated Long-Term 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 1,353,753 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,
2001.

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, 2001, 2000 and 1999:

<TABLE>
<CAPTION>

Weighted Average
Options Exercise Price Exercise Price
Outstanding per Share per Share
--------------- -------------------------- -------------------
<S> <C> <C> <C>
Outstanding at January 1, 1999 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
Granted in 2001 - $ - -
--------------- -------------------
Outstanding at December 31, 2001 255,000 $6.00-$10.00 $ 9.22
=============== ===================
</TABLE>

At December 31, 2001, 2000 and 1999, 255,000, 186,668 and 101,688, respectively,
of the options were exercisable. At December 31, 2001, the outstanding options
have a remaining contractual life of 5.54 years to 6.08 years with a weighted
average life of 5.98 years.


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


18. 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:

2001 2000 1999
-------------- --------------- --------------
Risk-free interest rate 4.75% 6.65% 5.2%
Volatility 25.0% 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, 2001, 2000 and 1999 were $1.47, $1.58 and $2.41, 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, 2001, 2000 and 1999 is as
follows (in thousands, except for net earnings (loss) per share of common
stock):

<TABLE>
<CAPTION>

2001 2000 1999
----------------------- ------------------------ ------------------------
As As As
reported Pro forma reported Pro forma reported Pro forma
----------- ----------- ----------- ------------ ----------- ------------
<S> <C> <C> <C> <C> <C> <C>
Net income $ 9,370 $ 9,043 $ 9,761 $ 9,287 $ 17,076 $ 16,274
Net earnings per share of
common stock:
Basic $ 0.43 $ 0.42 $ 0.35 $ 0.33 $ 0.69 $ 0.62
Diluted $ 0.37 $ 0.36 $ 0.33 $ 0.31 $ 0.55 $ 0.53

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


19. 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.

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


19. Fair Values of Financial Instruments, continued

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

<TABLE>
<CAPTION>

December 31, 2001 December 31, 2000
------------------------------- ------------------------------
Carrying Fair Carrying Fair
Amount Value Amount Value
------------- ------------- ------------- -------------
Financial Assets:
<S> <C> <C> <C> <C>
Loans receivable, net $ 248,088 $ 247,127 $ 349,089 $ 342,446
Available-for-sale securities 152,789 152,789 - -
CMBS 210,268 210,268 215,516 216,487
Interest rate hedge liabilities (9,987) (9,987) - (971)
Interest rate cap agreement 82 82 36 57

Unrecognized Financial Instruments:
Interest Rate Swap Agreements N/A N/A - (574)

</TABLE>

20. Supplemental Schedule of Non-Cash and Financing Activities

Interest paid on the Company's outstanding debt for 2001, 2000 and 1999 was
$38,290,000, $48,531,000 and $49,103,000, respectively. Income taxes paid by the
Company in 2001, 2000 and 1999 were $11,583,000, $15,612,000 and $17,165,000,
respectively.

21. Transactions with Related Parties

The Company entered into a consulting agreement, dated as of January 1, 1998,
with a director of the Company. The consulting agreement had an initial term of
one year, which was subsequently extended to December 31, 2001. 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, 2001, 2000 and 1999, the Company incurred expenses
of $96,000 in connection with this agreement.

Effective January 1, 2001, the Company entered into a consulting agreement with
a director. 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, Fund II and any subsequent funds and any other tasks and assignments
requested by the chief executive officer. During the year ended December 31,
2001, the Company incurred expenses of $180,000 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, and investor relations. During the years ended December 31, 2001,
2000 and 1999, the Company incurred $100,000, $85,000 and $86,000, respectively,
of expenses in connection with these services.

During the years ended December 31, 2000 and 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 and 1999, the Company
earned $16,000 and $391,000, respectively, from such agreements, which have been
included in the consolidated statements of operations.



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


22. Commitments and Contingencies

Leases

The Company leases premises and equipment under operating leases with various
expiration dates. Minimum annual rental payments at December 31, 2001 are as
follows (in thousands):

Years ending December 31:
2002 $ 838
2003 839
2004 927
2005 909
2006 909
Thereafter 1,363
---------------
$ 5,785
===============

Rent expense for office space and equipment amounted to $852,000, $1,017,000 and
$470,000 for the years ended December 31, 2001, 2000 and 1999, 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 two of its executive officers in
2001, one of which expired on February 1, 2002.

The employment agreement with the chief executive officer provides for five-year
terms of employment commencing as of July 15, 1997. Such agreement contains
extension options that extend such agreements automatically unless terminated by
notice, as defined, by either party. The employment agreement provides for a
base annual salary 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. The executive officer is 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.

The employment agreement with the chief operating officer provided for a term of
employment commencing as of August 15, 1998 and expiring on January 2, 2002, and
provides for an automatic extension, subject to certain notice provisions. The
employment agreement provided for a base annual salary of $350,000, which was
increased each calendar year to reflect increases in the cost of living. The
employment agreement also provided 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. The executive was 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.


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


22. Commitments and Contingencies, continued

Effective May 7, 2001, the Company revised the terms of this employment
agreement with the executive officer. Pursuant to the revised employment
agreement, the executive officer was granted options to purchase 50,000 shares
of Class A Common Stock concurrent with the signing of the agreement with an
exercise price of $5.00 per share which vest one third on each of the following
dates: May 7, 2002, May 7, 2003 and May 7, 2004. Under the terms of the revised
employment agreement, the executive officer received 50,000 fully vested shares
of Class A Common Stock and a cash payment of $250,000 on February 1, 2002 in
lieu of 100,000 fully vested shares of Class A Common Stock which were to be
issued on January 1, 2002 under the terms of the employment agreement in effect
prior to the revision. The revised employment agreement expired on February 1,
2002.

23. Segment Reporting

As the Company manages its operations as one segment, separate segment reporting
is not presented for 2001, 2000 and 1999 as the financial information for that
segment is the same as the information in the consolidated financial statements.

24. 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-35
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, 2001, 2000 and 1999 (in thousands except per share
data):

<TABLE>
<CAPTION>

March 31 June 30 September 30 December 31
--------------- --------------- --------------- ---------------
2001
- ----
<S> <C> <C> <C> <C>
Revenues $ 19,180 $ 19,849 $ 20,824 $ 18,807
Net income $ 1,724 $ 2,675 $ 2,899 $ 2,072
Preferred Stock dividends $ 404 $ 125 $ 77 $ -
Net income per share of
Common Stock:
Basic $ 0.06 $ 0.13 $ 0.15 $ 0.11
Diluted $ 0.06 $ 0.10 $ 0.11 $ 0.10


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

</TABLE>


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



26. Subsequent Events

On February 28, 2002, Company's $355 million credit facility matured and the
Term Redeemable Securities Contract became due and settled, upon which event the
Company entered into a new term redeemable securities contract and two new
repurchase obligations.

The new term redeemable securities contract was utilized to finance certain of
the assets that were previously financed with the maturing credit facility and
Term Redeemable Securities Contract. The new term redeemable securities
contract, which allows for a maximum financing of $75 million, is recourse to
the Company. The new term redeemable securities contract has a two-year term
with an automatic one-year amortizing extension option, if not otherwise
extended. The Company incurred an initial commitment fee of $750,000 upon the
signing of the new term redeemable securities contract and the Company pays
interest at specified rates over LIBOR. The new term redeemable securities
contract contains customary representations and warranties, covenants and
conditions and events of default.

An affiliate of the counterparty to the new term redeemable securities contract
also holds an interest rate swap with the Company for the full duration of the
BB CMBS Portfolio, thereby providing a hedge for interest rate risk. This
agreement had a mutual put option for the value of the hedge exercisable in
February 2002. This mutual put has been extended for an additional three years
to February 2005. The notional values of the swap, $137,812,000 at December 31,
2001, increased under the terms of the original swap agreement to $169,090,000
in February 2002.

One of the new repurchase obligations, with a AAA-rated counterparty, was
utilized to finance CMBS securities that were previously financed with the
maturing credit facility and original Term Redeemable Securities Contract. At
the closing, the Company sold CMBS assets with a book and market value of
$109,220,000 and has a liability to repurchase these assets for $76,455,000 and
is non-recourse to the Company. This repurchase obligation has a one year term
and the liability balance bears interest at specified rates over LIBOR based
upon each asset included in the obligation.

The other new repurchase agreement, with a securities dealer, was also utilized
to finance CMBS securities that were previously financed with the maturing
credit facility and original Term Redeemable Securities Contract. At the
closing, the Company sold CMBS assets with a book and market value of
$44,752,000 and has a liability to repurchase these assets for $28,056,000 and
is non-recourse to the Company. This repurchase obligation has a 30-day rolling
term and the liability balance bears interest at specified rates over LIBOR
based upon each asset included in the obligation.




F-37