Blackstone Mortgage Trust
BXMT
#3864
Rank
$3.35 B
Marketcap
$19.54
Share price
-1.06%
Change (1 day)
6.60%
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, 2002

[ ] 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. [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act).
Yes __ No X
-
MARKET VALUE
------------

The aggregate market value of the outstanding Class A Common Stock held by
non-affiliates of the registrant was approximately $46,051,000 as of June 28,
2002 (the last business day of the registrant's most recently completed second
fiscal quarter) based on the closing sale price on the New York Stock Exchange
on that date.

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

As of March 27, 2003 there were 16,278,563 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.
- -------------------------------------------------------------------------------

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

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

Item 1. Business 1
Item 2. Properties 7
Item 3. Legal Proceedings 7
Item 4. Submission of Matters to a Vote of Security Holders 7
- -------------------------------------------------------------------------------

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

Item 5. Market for the Registrant's Common Equity and Related Security
Holder Matters 8
Item 6. Selected Financial Data 9
Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations 10
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
Item 14. Controls and Procedures 20
- -------------------------------------------------------------------------------

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

Item 15. Exhibits, Financial Statement Schedules and Reports
on Form 8-K 21
- -------------------------------------------------------------------------------

Signatures 25

Certifications 26

Index to Consolidated Financial Statements F-1


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

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

General
- -------

Capital Trust, Inc. (the "Company") is an investment management and real estate
finance company that specializes in providing structured capital solutions to
owner/operators of commercial real estate. In December 2002, the Company's board
of directors authorized an election to be taxed as a real estate investment
trust ("REIT") for the 2003 tax year. The Company will continue to make, for its
own account and as investment manager for the account of funds under management,
loans and debt-related investments in various types of commercial real estate
assets and operating companies.

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

The Company was created to take advantage of opportunities resulting from the
rapid evolution of the real estate capital markets. Since its inception in 1997,
the Company has designed and developed a fully integrated platform to provide
flexible, value-added financing for large single properties, multiple-asset
portfolios and real estate operating companies. The Company's current investment
program emphasizes senior and junior mortgage loans, mezzanine loans secured by
pledges of equity interests in the property owners, subordinated tranches of
commercial mortgage backed securities ("CMBS"), and preferred and other direct
equity investments. In general, the Company's investments are subordinate to
other third-party senior financing, but senior to the owner/operator's equity in
the property.

The Company is co-sponsor and exclusive investment manager of CT Mezzanine
Partners II LP ("Fund II"), which ultimately raised total equity commitments of
$845 million. 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
commercial real estate mezzanine investment funds. The Company believes that
these funds will generate additional investment management fees and incentive
compensation tied to the performance of their portfolios of investments. The
Company continues to manage its existing portfolio of balance sheet assets
originated prior to the commencement of its investment management business and
is positioned to selectively add to the Company's balance sheet investments by
investing in a diverse array of real estate and investment
management/finance-related assets and enterprises, including operating
companies.

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.

REIT Election
- -------------

The Company intends to make the necessary election to be taxed as a REIT for the
2003 tax year. The Company will not undergo any fundamental changes in its
business and will continue to make, for its own account and as investment
manager for the account of funds under management, loans and debt-related
investments in various types of commercial real estate and related assets. To
the extent necessary, the Company will modify its investment program to
originate or acquire loans and investments to produce a portfolio that meets the
asset and income tests necessary to maintain the Company's qualification as a
REIT. In order to accommodate the Company's REIT status, the legal structure of
future investment funds sponsored by the Company may be different from the legal
structure of the Company's existing investment funds.

1
One of the  requirements  to qualify as a REIT is the  elimination of all of the
Company's accumulated "earnings and profits" from all non-REIT qualifying years
in which the Company operated as a regular corporation. The Company believes
that it eliminated all such earnings and profits by actions taken in December
2002. The Company did so by triggering losses through the settlement of certain
derivative hedging instruments, the disposition of a non-performing asset and
the write-down of another non-performing asset.

In order to qualify as a REIT, five or fewer individuals may own no more than
50% of the class A common stock, par value $0.01 per share ("Class A Common
Stock"), of the Company. As a means of facilitating compliance with such
qualification, stockholders controlled by John R. Klopp, the chief executive
officer and a director of the Company, Craig M. Hatkoff, a director of the
Company, and trusts for the benefit of the family of Samuel Zell, the chairman
of the board of directors of the Company, each sold 500,000 shares of Class A
Common Stock to Stichting Pensioenfonds ABP in a transaction that closed on
February 7, 2003. Following this transaction, the Company's largest five
individual stockholders own in the aggregate less than 50% of the Company's
Class A Common Stock. In connection with this transaction, the Company entered
into a registration rights agreement with Stichting Pensioenfonds ABP pursuant
to which the Company agreed to register for resale the purchaser's shares of
Class A Common Stock.

In connection with the intended REIT election, the Company has consolidated all
of its management activities, including the investment management of Fund II and
future third-party funds and the ongoing management of the Company itself, into
its wholly owned subsidiary, CT Investment Management Co., LLC ("CTIMCO"), which
will be operated as a taxable REIT subsidiary. The financial position and
operations of CTIMCO will be consolidated into the financial position and
operations of the Company, but presented as a separate segment. CTIMCO will
serve as the Company's exclusive manager and all of the Company's employees will
be directly employed by CTIMCO. Subject to the supervision of the Company's
board of directors, CTIMCO will be responsible for the day-to-day operations
pursuant to a management agreement. The Company expects to base the
compensation, fees, expense reimbursements and other terms of the management
agreement with CTIMCO upon the terms contained in the management agreements
between externally managed publicly traded commercial mortgage REITs and their
outside managers. The Company believes that this will produce a management
agreement with terms comparable to those that could be obtained from unrelated
parties on an arm's length basis. The Company believes that this corporate
organizational structure will provide financial transparency for, and facilitate
the separate valuation of, the Company's two business segments (to be
established in 2003), which should provide the Company with more flexibility
should it decide to sell or spin off CTIMCO's investment management business in
the future. There are no present plans, proposals or understandings with respect
to a sale or spin-off of the management business.

Also in connection with the Company's intended REIT election, the Company and
affiliates of Citigroup Inc. modified their existing venture commenced in 2000
under which they co-sponsor and invest in a series of commercial real estate
mezzanine funds managed by the Company. In January 2003, the Company purchased
Citigroup's 75% interest in CT Mezzanine Partners I LLC ("Fund I") for a
purchase price of approximately $38.4 million (including the assumption of
liabilities). The Company also purchased from Citigroup stock purchase warrants
exercisable for 8,528,467 shares of Class A Common Stock for a purchase price of
approximately $2.1 million. Finally, the Company and Citigroup have agreed to
amend the terms of the agreement governing their venture. Under the amended
agreement, the Company will earn 100% of the base management fees derived from
all funds under management and will receive 62 1/2% of the incentive management
interests in future mezzanine funds co-sponsored with Citigroup pursuant to the
amended venture agreement.

Developments During Fiscal Year 2002
- ------------------------------------

During fiscal year 2002, the Company continued to operate and develop the
investment management business. The Company continues to service loans and
investments for Fund I, a fund owned during fiscal year 2002 75% by affiliates
of Citigroup and 25% by the Company, and to make and service loans and
investments for Fund II. During 2002, Fund II added to its portfolio $549
million of loans and investments. As of December 31, 2002, Fund I held $50
million of loans in its portfolio, Fund II held $724 million of loans and
investments in its portfolio and all loans in both portfolios were performing in
accordance with the terms of their loan agreements. The Company earned
approximately $10.1 million of management and advisory fees from its management
of Fund I and Fund II during 2002. On January 1, 2003, the general

2
partners  of Fund II  (affiliates  of the  Company  and  Citigroup)  voluntarily
reduced the management fees for the remainder of the investment period by 50%
due to a lower than expected level of deployment of the Fund's capital. The
Company expects approximately 40% of Fund II's committed capital to be invested
at the end of the investment period on April 9, 2003, further reducing
management fees from Fund II in 2003.

In December 2002, a Fund I loan for $26.0 million, which was in default and for
which the accrual of interest had been suspended, was written down and
distributed pro-rata to the Company and a Citigroup affiliate as the members of
Fund I. Upon receipt of its pro-rata share of the loan with a face amount of
$6,500,000, the Company disposed of the asset.

The Company's total asset base decreased from $678.8 million at December 31,
2001 to $385.0 million at December 31, 2002, primarily as a result of loan
repayments and sales of CMBS. The Company also sold other available-for-sale
securities, which had been purchased to maintain compliance with an exemption
from being treated as an investment company under the Investment Company Act of
1940 (the "1940-Act") and were no longer needed to maintain compliance. In 2003,
the Company does not expect a significant decrease in total assets as additional
reductions in loans and investments from satisfactions will require the Company
to purchase or originate additional 1940-Act qualifying assets.

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

General
- -------

The Company is an investment management and real estate finance company that
originates or acquires, for its own account and as investment manager for funds
under management, loans and debt-related investments in various types of
commercial real estate assets and operating companies. The Company believes that
its 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. The Company's current lending and investment activities are
conducted principally through funds under management, although when consistent
with its obligations to funds under management, the Company will invest for its
own balance sheet.

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

The Company developed its current business to take advantage of opportunities
resulting from the rapid evolution of the real estate capital markets. 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. 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 for funds under management or for its own account, 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 originates or acquires senior and junior
mortgage loans ("Mortgage Loans") to commercial real estate owners who
require interim financing until permanent financing can be obtained.
The Company's Mortgage Loans are generally not intended to be
permanent in nature, but rather are intended to be relatively
short-term in duration, with extension options as deemed appropriate,
and typically require a balloon payment of principal at maturity. The
Company may also originate and fund whole Mortgage Loans in which the
Company intends to sell the senior tranche, thereby creating a
Mezzanine Loan.

o Mezzanine Loans. The Company originates or acquires 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

3
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 Subordinated Interests. The Company acquires rated and unrated
investments in public and private subordinated tranches ("Subordinated
Interests") of commercial collateralized mortgage obligations and
other CMBS. Subordinated Interests represent the junior, subordinated
classes of these securities, which typically have below investment
grade ratings of "BB" or "B" from the rating agencies 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 and by the requirements to maintain
its qualification as a REIT, 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 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").

The Company's current investment program emphasizes floating rate loans and
investments that generally provide unleveraged investment yields within a target
range of 400 to 800 basis points above LIBOR. The Company may originate or
acquire fixed rate loans and may make 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 has a credit facility under which it
can borrow funds to finance its balance sheet loan and investment
assets. The $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
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, and is utilized to finance certain
loans held by the Company.

4
o    Repurchase  Obligations.   At  December  31,  2002,  the  Company  had
repurchase obligations outstanding with two counterparties to finance
the available-for-sale securities and the assets remaining in the CMBS
portfolio discussed above. 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 the funds that it manages. 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 exceeds 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.

The Company utilizes leverage to enhance yields for both its own account and as
investment manager for the account of funds under management. 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, 2002, the Company's debt-to-equity ratio (treating
the Convertible Trust Preferred Securities as a component of equity) was 1.16:1.

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 and/or the value of its assets and/or liabilities. 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, mortgage banks,
pension funds, opportunity funds, 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.

5
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, 2002, the Company employed 20 full-time professionals, one
part-time professional and six other full-time employees. None of the Company's
employees are covered by a collective bargaining agreement and management
considers the relationship with its employees to be good.

6
- -------------------------------------------------------------------------------

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.

7
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 1407
stockholders-of-record at March 28, 2003.

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.

High Low
2000
First Quarter...................................$4.875 $3.5625
Second Quarter.................................. 4.125 3.25
Third Quarter................................... 4.6875 3.75
Fourth Quarter.................................. 4.9375 4.00

2001
First Quarter................................... 4.85 4.10
Second Quarter.................................. 6.50 4.11
Third Quarter................................... 6.50 5.00
Fourth Quarter.................................. 5.76 4.70

2002
First Quarter................................... 5.75 5.00
Second Quarter.................................. 5.20 4.70
Third Quarter................................... 5.25 4.45
Fourth Quarter.................................. 5.31 4.24

No dividends were paid on the Class A Common Stock in 2000, 2001 or 2002. With
its election to become a REIT, the Company expects to declare and pay dividends
on its Class A Common Stock beginning in the first quarter of 2003. The
Company's policy with respect to dividends for 2003 is to distribute at least
90% of its taxable earnings to its stockholders.

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

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, 2002,
2001, 2000, 1999, and 1998. 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,
2002, 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, 2002, 2001 and 2000, the following
information is not indicative of the Company's current business.

<TABLE>
<CAPTION>


Years Ended December 31,
--------------------------------------------------
2002 2001 2000 1999 1998
--------- --------- --------- -------- ----------
(in thousands, except for per share data)
<S> <C> <C> <C> <C> <C>
STATEMENT OF OPERATIONS DATA:
REVENUES:
Interest and investment income.......... $47,207 $67,728 $88,433 $89,839 $63,954
Income / (loss) from equity investments in
affiliated Funds...................... (2,534) 2,991 1,530 -- --
Advisory and investment banking fees.... 2,207 277 3,920 17,772 10,311
Management and advisory fees from Funds. 10,123 7,664 373 -- --
--------- --------- --------- ----------- --------
Total revenues........................ 57,003 78,660 94,256 107,611 74,265
--------- --------- --------- ----------- --------
OPERATING EXPENSES:
Interest expense........................ 17,992 26,348 36,931 39,791 27,665
General and administrative expenses..... 13,996 15,382 15,439 17,345 17,045
Depreciation and amortization........... 992 909 902 345 249
Net unrealized (gain) / loss on derivative
securities and corresponding hedged risk
on CMBS Securities.................... (21,134) 542 -- -- --
Net realized (gain) / loss on sale of fixed
assets, investments and settlement of
derivative securities................. 28,715 -- 64 (35) --
Provision for / (recapture of) allowance
for possible credit losses (4,713) 748 5,478 4,103 3,555
--------- --------- --------- ----------- ---------
Total operating expenses.............. 35,848 43,929 58,814 61,549 48,514
--------- --------- --------- ----------- ---------
Income / (loss) before income tax expense
and
distributions and amortization on
Convertible
Trust Preferred Securities............ 21,155 34,731 35,442 46,062 25,751
Income tax expense...................... 22,438 16,882 17,760 22,020 9,367
--------- --------- --------- ----------- --------
Income / (loss) before distributions
and amortization on Convertible Trust
Preferred Securities.................. (1,283) 17,849 17,682 24,042 16,384
Distributions and amortization on
Convertible Trust
Preferred Securities, net of income tax
benefit............................... 8,455 8,479 7,921 6,966 2,941
--------- --------- --------- ----------- --------
NET INCOME / (LOSS)..................... (9,738) 9,370 9,761 17,076 13,443
Less: Preferred Stock dividend and
dividend requirement.................. -- 606 1,615 2,375 3,135
--------- --------- --------- ----------- --------
Net income / (loss) allocable to Common
Stock $(9,738) $8,764 $8,146 $14,701 $10,308
========= ========= ========= =========== ========
PER SHARE INFORMATION:
Net income / (loss) per share of Common
Stock:
Basic............................... $ (0.54) $ 0.43 $ 0.35 $ 0.69 $ 0.57
========= ========= ========= =========== ========
Diluted............................. $ (0.54) $ 0.37 $ 0.33 $ 0.55 $ 0.44
========= ========= ========= =========== ========
Weighted average shares of Common
Stock outstanding:
Basic............................... 18,026 20,166 23,171 21,334 18,209
========= ========= ========= =========== ========
Diluted............................. 18,026 36,124 29,692 43,725 30,625
========= ========= ========= =========== ========

As of December 31,
--------------------------------------------------
2002 2001 2000 1999 1998
--------- --------- --------- ---------- ---------
BALANCE SHEET DATA:
Total assets............................ $384,976 $678,800 $644,392 $827,808 $766,438
Total liabilities....................... 211,932 428,231 338,584 522,925 472,207
Convertible Trust Preferred Securities.. 88,988 147,941 147,142 146,343 145,544
Stockholders' equity.................... 84,056 102,628 158,666 158,540 148,687

</TABLE>

9
- -------------------------------------------------------------------------------

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
investment management business in March 2000. The results for the years ended
December 31, 2002, 2001 and 2000 reflect both balance sheet lending and the
investment management business. In December 2002, the Company's board of
directors authorized an election to be taxed as a REIT for the 2003 tax year.
The Company will continue to make, for its own account and as investment manager
for the account of funds under management, loans and debt-related investments in
various types of commercial real estate assets and operating companies.

Prior to July 1997, the Company operated as a REIT, originating, acquiring,
operating and holding income-producing real property and mortgage-related
investments. The Company is the 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 with a
capital structure that closely mirrored the capital structure of the
predecessor. 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.

On March 8, 2000, 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 I and Fund II, which ultimately raised
total equity commitments of $845.2 million, including equity commitments of
$49.7 million and $198.9 million from the Company and Citigroup, respectively.
The Company earned $9.6 million of basic management and advisory fees from its
management of Fund II in 2002. On January 1, 2003, the general partners of Fund
II (affiliates of the Company and Citigroup) voluntarily reduced the management
fees for the remainder of the investment period by 50% due to a lower than
expected level of deployment of the Fund's capital. The Company expects
approximately 40% of Fund II's committed capital to be invested at the end of
the investment period on April 9, 2003, further reducing management fees from
Fund II in 2003. The Company is also entitled to receive incentive payments from
Fund II if the return on invested equity is in excess of 10%. The amount of any
such payments is not determinable at December 31, 2002 and as such, no amount
has been accrued as income for such potential payments in the financial
statements. Potential incentive payments received as Fund II winds down could
result in significant additional income from operations in certain periods
during which such payments can be recorded as income.

In 2001 and 2002 in connection with the organization of Fund I and Fund II, the
Company issued to affiliates of Citigroup warrants to purchase 8,528,467 shares
of Class A Common Stock. At December 31, 2002, all such warrants had a $5.00 per
share exercise price, were exercisable and were to expire on March 8, 2005. In
January 2003, the Company purchased all of the warrants outstanding from the
affiliates of Citigroup for $2.1 million.

The Company's current lending and investment activities are conducted
principally through funds under management. Until the end of the investment
period for Fund II on April 9, 2003, the Company generally will not originate or
acquire loans or CMBS directly for its own balance sheet portfolio. After the
investment period for Fund II, the Company plans to originate loans or purchase
investments for its own account as permitted by future funds under management.
The Company will also use its available working capital to make contributions to
Fund II or any other funds as and when required by the capital commitments to
such funds. 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. In 2003, the Company does not
expect a significant decrease in total assets as additional reductions in loans
and investments from satisfactions will require the Company to purchase or
originate additional 1940-Act qualifying assets.

10
Developments with and Contributions to Funds
- --------------------------------------------

The Company's investment in Fund I at December 31, 2002 is $10.0 million. Since
December 31, 2001, the Company has not made any equity contributions to Fund I
and has received $10.1 million as a return of equity. As of December 31, 2002,
Fund I has outstanding loans and investments totaling $50.2 million, all of
which are performing in accordance with the terms of their agreements. One loan
for $26.0 million, which was in default and for which the accrual of interest
had been suspended, was written and distributed pro-rata to the members in
December 2002. Upon receipt of its pro-rata share of the loan with a face amount
of $6,500,000, the Company disposed of the asset.

Since December 31, 2001, the Company has made equity contributions to Fund II of
$5.2 million and equity contributions to Fund II's general partner of $823,000.
The Company's remaining equity commitment to Fund II and its general partner is
$39.9 million. The Company's investment in Fund II and its general partner at
December 31, 2002 is $18.9 million. As of December 31, 2002, Fund II has
outstanding loans and investments totaling $723.5 million, all of which are
performing in accordance with the terms of their agreements.

The Company has capitalized costs of $8,528,000 that are being amortized over
the anticipated lives of the Funds.

Results of Operations for the Years Ended December 31, 2002 and 2001
- --------------------------------------------------------------------

The Company reported a net loss allocable to shares of Common Stock of
$9,738,000 for the year ended December 31, 2002, a decrease of $18,502,000 from
the net income allocable to shares of Common Stock of $8,764,000 for the year
ended December 31, 2001. This decrease was primarily the result of the inability
to utilize capital losses generated in 2002 to reduce current taxes, the
write-down of deferred tax assets as a result of the decision to elect REIT
status, the settlement of three cash flow hedges resulting in a $6.7 million
charge to earnings, the write-down of a loan in Fund I which caused a loss from
equity investments in Funds and decreased net interest income from loans and
other investments. These decreases were partially offset by increased advisory
and investment management fees, a recapture of the allowance for possible credit
losses and the elimination of the Preferred Stock dividend. The Company expects
additional reductions in interest and related income due to declining interest
earning assets that may not be offset by increased income from investment
management operations.

Interest and related income from loans and other investments amounted to
$47,079,000 for the year ended December 31, 2002, a decrease of $20,254,000 from
the $67,333,000 amount for the year ended December 31, 2001. Average interest
earning assets decreased from approximately $570.6 million for the year ended
December 31, 2001 to approximately $473.7 million for the year ended December
31, 2002. The average interest rate earned on such assets decreased from 11.8%
in 2001 to 9.9% in 2002. During the year ended December 31, 2002, the Company
recognized $1.6 million in additional income on the early repayment of loans,
while during the year ended December 31, 2001, the Company recognized $4.8
million in additional income on the early repayment of loans. Without this
additional interest income, the earning rate for 2002 would have been 9.6%
versus 11.0% for 2001. LIBOR rates averaged 1.8% for the year ended December 31,
2002 and 3.9% for the year ended December 31, 2001, a decrease of 2.1%. Since
substantial portions of the Company's assets earn interest at fixed-rates, the
decrease in the average earning rate did not correspond to the full decrease in
the average LIBOR rate.

Interest and related expenses amounted to $17,969,000 for the year ended
December 31, 2002, a decrease of $8,269,000 from the $26,238,000 amount for the
year ended December 31, 2001. The decrease in expense was due to a decrease in
the amount of average interest bearing liabilities outstanding from
approximately $321.8 million for the year ended December 31, 2001 to
approximately $260.0 million for the year ended December 31, 2002, and a
decrease in the average rate paid on interest bearing liabilities from 8.2% to
6.9% for the same periods. The decrease in the average rate is substantially due
to the increased use of repurchase agreements as debt in 2002 at lower spreads
to LIBOR than the credit facilities utilized in 2001 and the decrease in the
average LIBOR rate. Due to the decrease in total debt, the percentage of debt
that has been swapped to fixed rates in 2002 increased, partially offsetting the
previously discussed decreases in floating rates.

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

11
December 31, 2002 and 2001, the Company  recognized  $8,455,000 and  $8,479,000,
respectively, of net expenses related to its outstanding Convertible Trust
Preferred Securities. This amount consisted of distributions to the holders
totaling $14,439,000 and $15,237,000, respectively, and amortization of discount
and origination costs totaling $1,305,000 and $799,000, respectively, during the
years ended December 31, 2002 and 2001. This was partially offset by a tax
benefit of $7,289,000 and $7,557,000 during the years ended December 31, 2002
and 2001, respectively. On April 1, 2002, in accordance with the terms of the
securities, the blended rate on such securities increased from 10.16% to 11.21%.
On October 1, 2002, after repayment of the Non-Convertible Amount (as discussed
below), the rate on such securities is 10.00%. The increase in the amortization
of discount and origination costs resulted from the recognition of the
unamortized discount and fees on the Non-Convertible Amount expensed upon
repayment of the Non-Convertible Amount on September 30, 2002.

During the year ended December 31, 2002, other revenues decreased $1,403,000 to
$9,924,000 from $11,327,000 in the same period of 2001. During the second
quarter of 2001, Fund II commenced operations, which accounted for approximately
$2.6 million of additional management and advisory fees in 2002. The Company
also recognized $2.0 million from the Company's final investment banking
assignment. These increases were offset by the write-down of a $26 million loan
in Fund I, which decreased income from equity investments in funds by
approximately $6 million.

General and administrative expenses decreased $1,386,000 to $13,996,000 for the
year ended December 31, 2002 from $15,382,000 for year ended December 31, 2001.
The decrease in general and administrative expenses was primarily due to reduced
executive compensation. The Company employed an average of 27 employees during
both the year ended December 31, 2002 and the year ended December 31, 2001. The
Company had 26 full-time employees and one part-time employee at December 31,
2002.

During the year ended December 31, 2002, the Company recaptured $4,713,000 of
its previously established allowance for possible credit losses. The Company
deemed this recapture necessary due to the substantial reduction in the loan
portfolio and a general reduction in the default risk of the loans remaining
based upon current conditions. After the recapture, the Company believes that
the reserve is adequate based on the existing loans in the balance sheet
portfolio.

For the year ended December 31, 2002 and 2001, the Company accrued income tax
expense of $22,438,000 and $16,882,000, respectively, for federal, state and
local income taxes. The increase (from 48.6% to 106.1%) in the effective tax
rate was primarily due to capital losses being generated in 2002 that were not
deductible for tax purposes in the current year and the reduction in deferred
tax assets due to the uncertainty of use in the future. In December 2002, when
the decision to elect REIT status for 2003 was complete, the Company wrote down
its deferred tax asset to $1.6 million, due to the inability of the Company to
utilize the recorded tax benefits in the future. The remaining $1.6 million
deferred tax asset relates to future reversals of taxable income in subsidiaries
which will be taxable REIT subsidiaries.

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
2000, 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, 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.

Interest and related income from loans and other investments amounted to
$67,333,000 for the year ended

12
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 a $4.8
million in additional interest income on the early repayment of loans, while
during the year ended December 31, 2000, the Company recognized $4.7 million in
additional interest income 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.

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. The terms of the
Convertible Trust Preferred Securities were modified effective May 10, 2000
which resulted in the blended rate on such securities increasing 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 $4,756,000 to
$11,327,000 from $6,571,000 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.

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 the general partner of Fund II in 2001. These additional
fees account for the majority of the increase in investment management and
consulting fees from 2000 to 2001.

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

13
during the second,  third or fourth quarter of 2001 as the Company believed that
the reserve was 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 higher 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.

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

At December 31, 2002, the Company had $10,186,000 in cash. The primary sources
of liquidity for the Company for 2003 will be cash on hand, cash generated from
operations, principal and interest payments received on loans and investments
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 2003, it will use a significant amount of its
available capital resources to satisfy its capital contributions required in
connection with its remaining equity commitment to Fund II and future funds. 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 decrease in cash of $1,465,000 for the year ended
December 31, 2002, compared to the net increase of $263,000 for the year ended
December 31, 2001. Cash used by operating activities during the year ended
December 31, 2002 was $23,988,000, compared to $12,769,000 provided during the
same period of 2001. For the year ended December 31, 2002, cash provided by
investing activities was $301,336,000, compared to $40,034,000 used in investing
activities during the same period in 2001 as the Company experienced significant
loan and investment repayments in both years but purchased significant levels 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 in 2001 which accounted for the majority of the
change in the net cash provided by financing activities from $27,528,000 in 2001
to the $278,813,000 of cash used in financing activities in the same period of
2002.

Since December 31, 2001, the Company has not originated or purchased any new
loans and has no future commitments under any existing loans. The Company
received full satisfaction of three loans totaling $90.0 million and partial
repayments on five loans totaling $46.2 million in 2002. At December 31, 2002,
the Company had outstanding loans totaling approximately $116.3 million and held
CMBS and other available-for-sale securities of $155.8 million and $65.2
million, respectively.

In 2000, the Company announced an open market share repurchase program under
which the Company may purchase, from time to time, up to two million shares of
the Company's Class A Common Stock. Since that time the authorization has been
increased by the board of directors to purchase cumulatively up to 7,100,770
shares of Class A Common Stock. As of December 31, 2002, the Company had
purchased and retired, pursuant to the program, 4,902,470 shares of Class A
Common Stock at an average price of $4.36 per share (including commissions).
Also, 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 outside the open market share repurchase program. The Company has
and will continue to fund share repurchases with available cash.

At December 31, 2002, the Company was party to a credit facility with a
commercial lender that provides for a total of $100 million of credit. The
facility matures in July 2003, with an automatic nine-month amortizing extension
option, if not otherwise extended. At December 31, 2002, the Company had
outstanding borrowings under the credit facility of $40,000,000, and had unused
potential credit of $60,000,000. The credit facility provides the Company with
adequate liquidity for its short-term needs.

14
The 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.

On February 28, 2002, the Company's then existing $355 million credit facility
matured and the term redeemable securities contract became due and settled, upon
which events the Company entered into a new term redeemable securities contract
and two new repurchase obligations. The new term redeemable securities contract,
with the same counterparty, 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 has
no borrowings against the term redeemable securities contract at December 31,
2002.

At December 31, 2002, the Company also has outstanding repurchase obligations of
$160,056,000. The average interest rate in effect for the repurchase obligations
outstanding at December 31, 2002 was 1.90%. The Company expects to enter into
new repurchase obligations at their maturity.

In July 1998, the Company issued $150 million aggregate liquidation amount
Convertible Trust Preferred Securities through the Company's consolidated
statutory trust subsidiary, CT Convertible Trust I (the "Trust"), which were 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 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 bore a blended coupon rate
of 10.16% per annum which rate varies as the proportion of the outstanding
Convertible Amount to the outstanding Non-Convertible Amount changes and steps
up in accordance with the coupon rate step up terms applicable to the
Convertible Amount and the Non-Convertible Amount.

The Convertible Amount bore a coupon rate of 8.25% per annum through March 31,
2002 and increased 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 bore a coupon rate of 13.00% per annum through
September 30, 2002, when the Company redeemed the entire Non-Convertible Amount.

In December 2002, in order to reduce interest rate derivatives to proper levels
based on expected debt levels for 2003, the Company settled all of its then
outstanding derivative securities. The Company also entered

15
into two new  interest  rate  cash  flow  swaps  with a  notional  value of $109
million. These cash flow interest rate swaps effectively convert floating rate
debt to fixed rate debt, which is utilized to finance assets which earn interest
at fixed rates.

Investment Company Act of 1940
- ------------------------------

In the quarter ended March 31, 2002, to remain in compliance with 1940-Act, the
Company purchased $40.0 million of Federal Home Loan Mortgage Corporation Gold
fixed rate whole pool mortgage-backed securities. To finance this purchase, the
Company entered into a repurchase obligation that currently matures in April
2003 and is expected to be extended monthly thereafter. In total, the Company
sold four Federal Home Loan Mortgage Corporation Gold fixed rate securities with
a market value of $65.2 million at December 31, 2002 and the Company has a
liability, representing the obligation to repurchase these assets, for $63.1
million.

The Company continuously analyzes its investments and will adjust levels of
1940-Act qualified assets when and if required for compliance purposes. As a
result of this analysis and due to favorable market conditions, in June 2002,
the Company sold three Federal Home Loan Mortgage Corporation Gold fixed rate
whole pool mortgage-backed securities due September 1, 2031 with an amortized
cost of $75,006,000 and completed three sales of CMBS in two issues with a basis
of $31,012,000. The Company recognized a net realized gain of $711,000 in
conjunction with these sales. The Company also received full payment on three
other CMBS issues that it held with a face value of $36.5 million.

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 accordance
with SFAS No. 133, on December 31, 2002, the derivative financial instruments
were reported at their fair value as interest rate hedge liabilities of
$1,822,000.

The Company is exposed to credit loss in the event of non-performance by the
counterparties 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.

16
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.

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 99.1 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,
2002. 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
----------------------------------------------------------------------
2003 2004 2005 2006 2007 Thereafter Total Fair Value
---- ---- ---- ---- ---- ---------- ----- ----------
(dollars in thousands)
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Assets:
Available-for sale
securities
Fixed Rate $ 24,566 $ 20,147 $ 9,784 $ 4,423 $ 1,997 $ 1,638 $ 62,555 $65,233
Average interest rate 6.07% 6.07% 6.07% 6.07% 6.07% 6.07% 6.07%

CMBS
Fixed Rate -- -- -- $ 7,811 $ 135 $201,024 $208,970 $155,780
Average interest rate -- -- -- 10.03% 8.38% 11.99% 11.91%

Loans receivable
Fixed Rate -- -- -- -- $39,382 $ 49,331 $ 88,713 $ 96,794
Average interest rate -- -- -- -- 11.30% 11.99% 11.68%

Variable Rate $ 19,727 $ 4,667 $ 667 $ 667 $ 667 $ 5,888 $ 32,283 $ 30,555
Average interest rate 11.51% 1.00% 6.97% 6.97% 6.97% 6.97% 8.88%

Liabilities:
Credit Facilities
Variable Rate -- $40,000 -- -- -- -- $ 40,000 $ 40,000
Average interest rate -- 4.72% -- -- -- -- 4.72%

Repurchase obligations
Variable Rate $160,056 -- -- -- -- -- $160,056 $160,056
Average interest rate 2.03% -- -- -- -- -- 2.03%

Convertible Trust
Preferred Securities
Fixed Rate -- -- -- $89,742 -- -- $ 89,742 $88,988
Average interest rate -- -- -- 10.00% -- -- 10.00%

Interest rate swaps
Notional amounts -- -- -- -- -- $109,000 $109,000 $(1,822)
Average fixed pay rate -- -- -- -- -- 4.24% 4.24%
Average variable receive rate -- -- -- -- -- 1.42% 1.42%


</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 24 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 required by Items 401 and 405 of Regulation S-K is
incorporated herein by reference to the Company's definitive proxy statement to
be filed not later than April 30, 2003, 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, 2003, 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 Items 201(a) and 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, 2003, 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, 2003, with the Securities and Exchange Commission pursuant
to Regulation 14A under the Exchange Act.
- -------------------------------------------------------------------------------

Item 14. Controls and Procedures
- -------------------------------------------------------------------------------

Evaluation of Disclosure Controls and Procedures

An evaluation of the effectiveness of the design and operation of the Company's
"disclosure controls and procedures" (as defined in Rule 13a-14(c) under the
Securities Exchange Act of 1934, as amended (the "Exchange Act")) was carried
out within 90 days prior to the filing of this annual report. This evaluation
was made under the supervision and with the participation of the Company's
management, including its Chief Executive Officer and Chief Financial Officer.
Based upon this evaluation, the Company's Chief Executive Officer and Chief
Financial Officer have concluded that the Company's disclosure controls and
procedures (a) are effective to ensure that information required to be disclosed
by the Company in reports filed or submitted under the Exchange Act is timely
recorded, processed, summarized and reported and (b) include, without
limitation, controls and procedures designed to ensure that information required
to be disclosed by the Company in reports filed or submitted under the Exchange
Act is accumulated and communicated to the Company's management, including its
Chief Executive Officer and Chief Financial Officer, as appropriate to allow
timely decisions regarding required disclosure.

Changes in Internal Controls

There have been no significant changes in the Company's internal controls or in
other factors that could significantly affect these controls subsequent to the
date of the Company's evaluation.

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, 1998 (filed as Exhibit 2.1 to Capital Trust, Inc.'s
Current Report on Form 8-K (File No. 1-14788) filed on January 29,
1999 and incorporated herein by reference).

3.1 Charter of the Capital Trust, Inc. (filed as Exhibit 3.1 to Capital
Trust, Inc.'s Registration Statement on Form S-3 (File No.
333-103662) filed on March 7, 2003 and incorporated herein by
reference).

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

+10.1 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) as
amended by 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).

+10.2 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).

+10.3 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).

+10.4 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
------- -----------


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

+10.6 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).

+10.7 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).

10.8 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).

10.9.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) as amended by
the 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. (filed as
Exhibit 10.14.b to Capital Trust, Inc.'s Annual Report on Form 10-K
(File No. 1-14788) filed on April 1, 2002 and incorporated herein by
reference).

o10.9.b Second Amendment to Amended and Restated Master Loan and Security
Agreement, dated as of July 16, 2002, between Capital Trust, Inc.
and Morgan Stanley Dean Witter Mortgage Capital Inc.

o10.9.c Third Amendment to Amended and Restated Master Loan and Security
Agreement, dated as of August 9, 2002, between Capital Trust, Inc.
and Morgan Stanley Dean Witter Mortgage Capital Inc.

10.10.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) as amended by the
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 (filed as Exhibit 10.15.b to Capital
Trust, Inc.'s Annual Report on Form 10-K (File No. 1-14788) filed on
April 1, 2002 and incorporated herein by reference).

o10.10.b Second Amendment to Amended and Restated CMBS Loan Agreement, dated
as of July 16, 2002, between Capital Trust, Inc. and Morgan Stanley
& Co. International Limited.

o10.10.c Third Amendment to Amended and Restated CMBS Loan Agreement, dated
as of August 9, 2002, between Capital Trust, Inc. and Morgan Stanley
& Co. International Limited.

10.11 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).

10.12 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).

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


10.13 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).

10.14 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).

10.15 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).

10.16 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 Employees 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).

10.17 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).

10.18 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).

10.19 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).

10.20 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).

10.21 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).

10.22 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).

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


o10.23 Warrant Purchase Agreement, dated as of January 29, 2003, by and
between Travelers Insurance Company, Citigroup Alternative
Investments GP, LLC Citigroup Alternative Investments General Real
Estate Mezzanine Investments II, LLC and Capital Trust, Inc.

o10.24 Registration Rights Agreement, dated as of February 7, 2003, by and
between Capital Trust, Inc. and Stichting Pensioenfonds ABP.

o21.1 Subsidiaries of Capital Trust, Inc.

o23.1 Consent of Ernst & Young LLP

o99.1 Risk Factors

*99.2 Certification of Chief Executive Officer pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.

*99.3 Certification of Chief Financial Officer pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
________________

+ Represents a management contract or compensatory plan or arrangement.

o Filed herewith.

* Pursuant to Commission Release No. 33-8212, this certification will be
treated as "accompanying" this Annual Report on Form 10-K and not
"filed" as part of such report for purposes of Section 18 of the
Exchange Act, or otherwise subject to the liability of Section 18 of
the Exchange Act, and such certification will not be deemed to be
incorporated by reference into any filing under the Securities Act of
1933, as amended, or the Exchange Act, except to the extent the
registrant specifically incorporates it by reference.


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

During the fiscal quarter ended December 31, 2002, 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.

March 28, 2003 /s/ John R. Klopp
- ---------------------- -----------------
Date John R. Klopp
Vice Chairman and Chief Executive
Officer

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

March 28, 2003 /s/ Samuel Zell
- ----------------------- -----------------
Date Samuel Zell
Chairman of the Board of Directors

March 28, 2003 /s/ John R. Klopp
- ----------------------- -----------------
Date John R. Klopp
Vice Chairman and Chief Executive
Officer and Director

March 28, 2003 /s/ Brian H. Oswald
- ------------------------ -------------------
Date Brian H. Oswald
Chief Financial Officer

March 28, 2003 /s/ Jeffrey A. Altman
- ------------------------ ---------------------
Date Jeffrey A. Altman, Director

March 28, 2003 /s/ Thomas E. Dobrowski
- ------------------------ -----------------------
Date Thomas E. Dobrowski, Director

March 28, 2003 /s/ Martin L. Edelman
- ------------------------ ---------------------
Date Martin L. Edelman, Director

March 28, 2003 /s/ Gary R. Garrabrant
- ------------------------ ----------------------
Date Gary R. Garrabrant, Director

March 28, 2003 /s/ Craig M. Hatkoff
- ------------------------ --------------------
Date Craig M. Hatkoff, Director

March 28, 2003 /s/ Susan W. Lewis
- ------------------------ ------------------
Date Susan W. Lewis, Director
-

March 28, 2003 /s/ Sheli Z. Rosenberg
- ------------------------ ----------------------
Date Sheli Z. Rosenberg, Director

March 28, 2003 /s/ Steven Roth
- ------------------------ ----------------------
Date Steven Roth, Director

March 28, 2003 /s/ Lynne B. Sagalyn
- ------------------------ ----------------------
Date Lynne B. Sagalyn, Director

March 28, 2003 /s/ Michael D. Watson
- ------------------------ ---------------------
Date Michael Watson, Director

25
CERTIFICATION
PURSUANT TO 17 CFR 240.13a-14
PROMULGATED UNDER
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, John R. Klopp, certify that:

1. I have reviewed this annual report on Form 10-K of Capital Trust, Inc.;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which
such statements were made, not misleading with respect to the period
covered by this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all
material respects the financial condition, results of operations and
cash flows of the registrant as of, and for, the periods presented in
this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
we have:

(a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this annual
report is being prepared;

(b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date
of this annual report (the "Evaluation Date"); and

(c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on
our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the
audit committee of registrant's board of directors (or persons
performing the equivalent function):

(a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

(b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and
material weaknesses.

Date: March 28, 2003


/s/ John R. Klopp
- -----------------
John R. Klopp
Chief Executive Officer

26
CERTIFICATION
PURSUANT TO 17 CFR 240.13a-14
PROMULGATED UNDER
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Brian H. Oswald, certify that:

1. I have reviewed this annual report on Form 10-K of Capital Trust, Inc.;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which
such statements were made, not misleading with respect to the period
covered by this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all
material respects the financial condition, results of operations and
cash flows of the registrant as of, and for, the periods presented in
this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
we have:

(a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this annual
report is being prepared;

(b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date
of this annual report (the "Evaluation Date"); and

(c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on
our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the
audit committee of registrant's board of directors (or persons
performing the equivalent function):

(a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

(b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and
material weaknesses.


Date: March 28, 2003


/s/ Brian H. Oswald
- -------------------
Brian H. Oswald
Chief Financial Officer

27
Index to Consolidated Financial Statements





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


Audited Financial Statements

Consolidated Balance Sheets as of December 31, 2002 and 2001................F-3


Consolidated Statements of Operations for the years ended
December 31, 2002, 2001 and 2000............................................F-4


Consolidated Statements of Changes in Stockholders' Equity
for the years ended December 31, 2002, 2001 and 2000........................F-5


Consolidated Statements of Cash Flows for the years ended
December 31, 2002, 2001 and 2000............................................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, 2002 and 2001, and the
related consolidated statements of operations, stockholders' equity and cash
flows for each of the three years in the period ended December 31, 2002. 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, 2002 and 2001, and the consolidated results of their operations and
their cash flows for each of the three years in the period ended December 31,
2002, in conformity with accounting principles generally accepted in the United
States.



/s/ Ernst & Young LLP

New York, New York
February 14, 2003

F-2
Capital Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
December 31, 2002 and 2001
(in thousands, except per share data)

<TABLE>
<CAPTION>

2002 2001
---------------- ----------------
Assets

<S> <C> <C>
Cash and cash equivalents $ 10,186 $ 11,651
Available-for-sale securities, at fair value 65,233 152,789
Commercial mortgage-backed securities available-for-sale, at fair value 155,780 210,268
Loans receivable, net of $4,982 and $13,695 reserve for possible
credit losses at December 31, 2002 and December 31, 2001,
respectively 116,347 248,088
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") 28,974 38,229
Deposits and other receivables 431 1,192
Accrued interest receivable 4,422 4,614
Deferred income taxes 1,585 9,763
Prepaid and other assets 2,018 2,206
---------------- ----------------
Total assets $ 384,976 $ 678,800
================ ================

Liabilities and Stockholders' Equity

Liabilities:
Accounts payable and accrued expenses $ 9,067 $ 9,842
Notes payable -- 977
Credit facilities 40,000 121,211
Term redeemable securities contract -- 137,132
Repurchase obligations 160,056 147,880
Deferred origination fees and other revenue 987 1,202
Interest rate hedge liabilities 1,822 9,987
---------------- ----------------
Total liabilities 211,932 428,231
---------------- ----------------

Company-obligated, mandatory redeemable, convertible trust preferred
securities of CT Convertible Trust I, holding $89,742 of convertible
8.25% junior subordinated debentures at December 31, 2002 and 2001
and $60,258 of non-convertible 13.00% junior
subordinated debentures of Capital Trust, Inc. at December 31,
2001 ("Convertible Trust Preferred Securities") 88,988 147,941
---------------- ----------------

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, 2002 and 2001 ("Class A
Preferred Stock") -- --
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, 2002 and 2001 ("Class B
Preferred Stock" and together with Class A Preferred Stock,
"Preferred Stock") -- --
Class A common stock, $0.01 par value, 100,000 shares
authorized, 16,216 and 18,332 shares issued and outstanding at
December 31, 2002 and 2001, respectively 162 183
Class B common stock, $0.01 par value, 100,000 shares authorized, no
shares issued and outstanding at December 31, 2002 and 2001
("Class B Common Stock") -- --
Restricted Class A Common Stock, $0.01 par value, 300 and 396 shares issued
and outstanding at December 31, 2002 and December 31, 2001, respectively
("Restricted Class A Common Stock" and together with Class A
Common Stock and Class B Common Stock, "Common Stock") 3 4
Additional paid-in capital 126,809 136,805
Unearned compensation (320) (583)
Accumulated other comprehensive loss (28,988) (29,909)
Accumulated deficit (13,610) (3,872)
---------------- ----------------
Total stockholders' equity 84,056 102,628
---------------- ----------------
Total liabilities and stockholders' equity $ 384,976 $ 678,800
================ ================

</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, 2002, 2001 and 2000
(in thousands, except per share data)
<TABLE>
<CAPTION>


2002 2001 2000
------------- ------------- --------------
<S> <C> <C> <C>
Income from loans and other investments:
Interest and related income $ 47,079 $ 67,333 $ 87,685
Less: Interest and related expenses (17,969) (26,238) (36,712)
------------- ------------- --------------
Income from loans and other investments, net 29,110 41,095 50,973
------------- ------------- --------------

Other revenues:
Management and advisory fees from affiliated Funds
managed 10,123 7,664 373
Income / (loss) from equity investments in Funds (2,534) 2,991 1,530
Advisory and investment banking fees 2,207 277 3,920
Other interest income 128 395 748
------------- ------------- --------------
Total other revenues 9,924 11,327 6,571
------------- ------------- --------------

Other expenses:
General and administrative 13,996 15,382 15,439
Other interest expense 23 110 219
Depreciation and amortization 992 909 902
Net unrealized (gain) / loss on derivative
securities and corresponding hedged risk on CMBS
securities (21,134) 542 --
Net realized loss on sale of fixed assets,
investments and settlement of derivative securities 28,715 -- 64
Provision for / (recapture of) allowance for
possible credit losses (4,713) 748 5,478
------------- ------------- --------------
Total other expenses 17,879 17,691 22,102
------------- ------------- --------------

Income before income taxes and distributions and
amortization on Convertible Trust Preferred
Securities 21,155 34,731 35,442
Provision for income taxes 22,438 16,882 17,760
------------- ------------- --------------
Income / (loss) before distributions and
amortization on Convertible Trust Preferred
Securities (1,283) 17,849 17,682
Distributions and amortization on Convertible
Trust Preferred Securities, net of income
tax benefit of $7,289, $7,557 and $7,124 for
the years ended December 31, 2002, 2001 and 2000,
respectively 8,455 8,479 7,921
------------- ------------- --------------
Net income / (loss) (9,738) 9,370 9,761
Less: Preferred Stock dividend -- 606 1,615
------------- ------------- --------------
Net income / (loss) allocable to Common Stock $ (9,738) $ 8,764 $ 8,146
============= ============= ==============

Per share information:
Net earnings / (loss) per share of Common Stock
Basic $ (0.54) $ 0.43 $ 0.35
============= ============= ==============
Diluted $ (0.54) $ 0.37 $ 0.33
============= ============= ==============
Weighted average shares of Common Stock outstanding
Basic 18,026,192 20,166,319 23,171,057
============= ============= ==============
Diluted 18,026,192 36,124,105 29,691,927
============= ============= ==============

</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, 2002, 2001 and 2000
(in thousands)

<TABLE>
<CAPTION>

Restricted
Class A Class B Class A Class B Class A
Comprehensive Preferred Preferred Common Common Common
Income/(Loss) Stock Stock Stock Stock Stock
-------------- ---------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Balance at January 1, 2000 $ 23 $ 40 $ 219 $ 23 $ 1
Net income $ 9,761 -- -- -- -- --
Change in unrealized loss on
available-for-sale securities,
net of related income taxes 12 -- -- -- -- --
Conversion of Class A Common Stock
to Class B Common Stock -- -- -- (5) 5 --
Issuance of warrants to purchase
shares of Class A Common Stock -- -- -- -- -- --
Issuance of Class A Common
Stock unit awards -- -- -- 1 -- --
Cancellation of previously issued
restricted Class A Common Stock -- -- -- -- -- (1)
Issuance of restricted Class A
Common Stock -- -- -- -- -- 3
Restricted Class A Common Stock
which vested and was issued as
unrestricted Class A Common Stock -- -- -- -- -- --
Restricted Class A Common Stock
earned -- -- -- -- -- --
Dividends paid on Preferred Stock -- -- -- -- -- --
Repurchase and retirement of shares
of Class A Common Stock
previously outstanding -- -- -- (25) -- --
-------------- ---------------------------------------------------------------------
Balance at December 31, 2000 $ 9,773 23 40 190 28 3
==============
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 -- -- -- -- -- --
Issuance of Class A Common
Stock unit awards -- -- -- 1 -- --
Issuance of restricted Class A
Common Stock -- -- -- -- -- 2
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 Stock previously outstanding -- (23) (40) (9) (28) --
-------------- ---------------------------------------------------------------------
Balance at December 31, 2001 $ (9,813) -- -- 183 -- 4
==============
Net loss $ (9,738) -- -- -- -- --
Unrealized gain on derivative
financial instruments, net of
related income taxes 1,715 -- -- -- -- --
Unrealized loss on
available-for-sale securities,
net of related income taxes (794) -- -- -- -- --
Issuance of Class A Common
Stock unit awards -- -- -- 1 -- --
Issuance of restricted Class A
Common Stock -- -- -- -- -- 1
Restricted Class A Common Stock
earned -- -- -- -- -- --
Vesting of restricted Class A
Common Stock to unrestricted
Class A Common Stock -- -- -- 2 -- (2)
Repurchase and retirement of shares
of Class A Common Stock
previously outstanding -- -- -- (24) -- --
-------------- ---------------------------------------------------------------------
Balance at December 31, 2002 $ (8,817) $ -- $ -- $ 162 $ -- $ 3
============== =====================================================================

</TABLE>



<TABLE>
<CAPTION>


Accumulated
Additional Other
Paid-In Unearned Comprehensive Accumulated
Capital Compensation Income/(Loss) Deficit Total
-------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Balance at January 1, 2000 $ 189,456 $ (407) $ (10,164) $ (20,651) $158,540
Net income -- -- -- 9,761 9,761
Change in unrealized loss on
available-for-sale securities,
net of related income taxes -- -- 12 -- 12
Conversion of Class A Common Stock
to Class B Common Stock -- -- -- -- --
Issuance of warrants to purchase
shares of Class A Common Stock 1,360 -- -- -- 1,360
Issuance of Class A Common
Stock unit awards 624 -- -- -- 625
Cancellation of previously issued
restricted Class A Common Stock (279) 182 -- -- (98)
Issuance of restricted Class A
Common Stock 947 (950) -- -- --
Restricted Class A Common Stock
which vested and was issued as
unrestricted Class A Common Stock -- -- -- -- --
Restricted Class A Common Stock
earned -- 707 -- -- 707
Dividends paid on Preferred Stock -- -- -- (1,615) (1,615)
Repurchase and retirement of shares
of Class A Common Stock
previously outstanding (10,601) -- -- -- (10,626)
-------------------------------------------------------------------------
Balance at December 31, 2000 181,507 (468) (10,152) (12,505) 158,666

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 -- -- -- 3,276
Issuance of Class A Common
Stock unit awards 624 -- -- -- 625
Issuance of restricted Class A
Common Stock 1,023 (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 Stock previously outstanding (49,625) -- -- -- (49,725)
-------------------------------------------------------------------------

Balance at December 31, 2001 136,805 (583) (29,909) (3,872) 102,628

Net loss -- -- -- (9,738) (9,738)
Unrealized gain on derivative
financial instruments, net of
related income taxes -- -- 1,715 -- 1,715
Unrealized loss on
available-for-sale securities,
net of related income taxes -- -- (794) -- (794)
Issuance of Class A Common
Stock unit awards 312 -- -- -- 313
Issuance of restricted Class A
Common Stock 399 (400) -- -- --
Restricted Class A Common Stock
earned -- 663 -- -- 663
Vesting of restricted Class A
Common Stock to unrestricted
Class A Common Stock -- -- -- -- --
Repurchase and retirement of shares
of Class A Common Stock
previously outstanding (10,707) -- -- -- (10,731)
-------------------------------------------------------------------------
Balance at December 31, 2002 $ 126,809 $ (320) $(28,988) $ (13,610) $ 84,056
=========================================================================

</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, 2002, 2001 and 2000
(in thousands)


<TABLE>
<CAPTION>

2002 2001 2000
------------- ------------- -------------
<S> <C> <C> <C>
Cash flows from operating activities:
Net income / (loss) $ (9,738) $ 9,370 $ 9,761
Adjustments to reconcile net income / (loss) to net
cash provided by operating activities:
Deferred income taxes 8,178 (1,044) (3,351)
Provision for / (recapture of) provision for
possible credit losses (4,713) 748 5,478
Depreciation and amortition 992 909 902
Loss / (income) from equity investments in Funds 2,534 (2,991) (1,530)
Net gain on sales of CMBS and available-for-sale
securities (711) -- --
Cash paid on settlement of fair value hedge (23,624) -- --
Unrealized loss on hedged and derivative
securities 2,561 542 --
Restricted Class A Common Stock earned 663 910 707
Amortization of premiums and accretion of
discounts on loans and investments, net (2,365) (2,853) (2,683)
Accretion of discount on term redeemable
securities contract 680 3,897 3,593
Accretion of discounts and fees on Convertible
Trust Preferred Securities, net 1,305 799 799
Loss on sale of fixed assets -- -- 64
Expenses reversed on cancellation of restricted
stock previously issued -- -- (98)
Changes in assets and liabilities:
Deposits and other receivables 761 (981) 322
Accrued interest receivable 192 2,627 2,287
Prepaid and other assets (26) 1,659 353
Deferred origination fees and other revenue (462) (961) (1,248)
Accounts payable and accrued expenses (215) 138 (3,478)
------------- ------------- -------------
Net cash provided by / (used in) operating activities (23,988) 12,769 11,878
------------- ------------- -------------
Cash flows from investing activities:
Purchases of available-for-sale securities (39,999) (257,877) --
Principal collections on and proceeds from sales
of available-for-sale securities 131,347 103,038 --
Cash received on commercial
mortgage-backed securities recorded as
discount -- -- 1,446
Principal collections on and proceeds from sale
of CMBS 67,880 -- --
Principal collections on certificated mezzanine
investments -- 22,379 23,053
Origination and purchase of loans receivable -- (13,319) (14,192)
Principal collections on loans receivable 136,246 112,585 169,227
Equity investments in Funds (5,973) (35,599) (36,606)
Return of capital from Funds 11,840 28,942 13,107
Purchases of equipment and leasehold improvements (5) (183) (495)
Proceeds from sale of equipment -- -- 12
------------- ------------- -------------
Net cash provided by / (used in) investing activities 301,336 (40,034) 155,552
------------- ------------- -------------

Cash flows from financing activities:
Proceeds from repurchase obligations 179,861 251,503 --
Repayment of repurchase obligations (167,685) (120,192) (12,134)
Proceeds from credit facilities 118,500 191,870 56,000
Repayment of credit facilities (199,711) (244,300) (225,622)
Repayment of notes payable (977) (891) (827)
Repayment of Convertible Trust Preferred
Securities (60,258) -- --
Proceeds from term redeemable securities contract 35,816 -- --
Repayment of term redeemable securities contract (173,628) -- --
Dividends paid on Class A Preferred Stock -- (737) (1,615)
Repurchase and retirement of shares of Common
and Preferred Stock previously outstanding (10,731) (49,725) (10,626)
------------- ------------- -------------
Net cash provided by / (used in) financing activities (278,813) 27,528 (194,824)
------------- ------------- -------------

Net increase / (decrease) in cash and cash equivalents (1,465) 263 (27,394)
Cash and cash equivalents at beginning of year 11,651 11,388 38,782
------------- ------------- -------------
Cash and cash equivalents at end of year $ 10,186 $ 11,651 $ 11,388
============= ============= =============

</TABLE>


See accompanying notes to consolidated financial statements.

F-6
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000


1. Organization

Capital Trust, Inc. (the "Company") is an investment management and real estate
finance company that specializes in providing structured capital solutions to
owner/operators of commercial real estate. In December 2002, the Company's board
of directors authorized an election to be taxed as a real estate investment
trust ("REIT") for the 2003 tax year. The Company will continue to make, for its
own account and as investment manager for the account of funds under management,
loans and debt-related investments in various types of commercial real estate
assets and operating companies. The Company's business strategy is to expand its
investment management business by sponsoring additional real estate investment
funds and expanding the scope of its products.

The Company is the 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.

On March 8, 2000, the Company entered into a venture with affiliates of
Citigroup Alternative Investments Inc. (collectively "Citigroup") pursuant to
which they agreed, among other things, to co-sponsor and invest capital in a
series of commercial real estate mezzanine private equity funds managed by the
Company.

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 up to $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 earned approximately $9.6 million of
management and advisory fees in 2002 from its management of Fund II. In November
2002, the general partner announced its intention to voluntarily reduce the
management fees charged to partners by 50% effective January 1, 2003.

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


2. Venture with Citigroup Investments Inc., continued

In connection with the organization of Fund I, the Company issued a warrant to
Citigroup 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 had
issued to Citigroup warrants to purchase 4,278,467 shares of its Class A Common
Stock. In total, the Company had issued to Citigroup four warrants to purchase
8,528,467 shares of its Class A Common Stock which had a $5.00 per share
exercise price, were exercisable and were to expire on March 8, 2005. The
Company capitalized such costs that are being amortized over the anticipated
lives of the Funds. The Company has no further obligations to issue additional
warrants to Citigroup at December 31, 2002. In January 2003, the Company
purchased all of the outstanding warrants for $2.1 million.

3. Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated financial statements of the Company include the accounts of the
Company and its wholly owned subsidiaries, CTIMCO (as described in Note 2),
CT-F1, LLC (direct member and equity owner of Fund I), CT-F2-LP, LLC (limited
partner of Fund II), CT-F2-GP, LLC (direct member and equity owner of Fund II
GP), CT-BB Funding Corp. (financing subsidiary for three mezzanine loans), CT
Convertible Trust I (as described in Note 13), CT LF Funding Corp. LLC
(financing subsidiary for all of the Company's CMBS securities), CT BSI Funding
Corp. LLC and VIC, Inc., which together with the Company wholly owns Victor
Capital Group, L.P. ("Victor Capital") and VCG Montreal Management, Inc. All
significant intercompany balances and transactions have been eliminated in
consolidation.

Revenue Recognition

Interest income for the Company's mortgage and other loans and investments is
recognized over the life of the investment using the 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. Exit fees are also recognized over the estimated 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.

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, 2002 and 2001, a majority of the cash and cash equivalents consisted of
overnight investments in JP Morgan commercial paper. The Company had no bank
balances in excess of federally insured amounts at December 31, 2002 and 2001.
The Company has not experienced any losses on its demand deposits, commercial
paper or money market investments.

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


3. Summary of Significant Accounting Policies, continued

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 sheet 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.

Loans Receivable and Reserve for Possible Credit Losses

Loans receivable are reported on the consolidated balance sheet at the lower of
cost or market. The provision for possible credit losses on loans receivable 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.

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.


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 of 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 with the changes in value included in net income.

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.

Deferred Debt Issuance Costs

The Company capitalizes costs incurred related to the issuance of long-term
debt. These costs are deferred and reported on balance sheet in the caption
deferred origination fees and other revenue and are 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.

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. The Company determined that
there had been a decline in the value of the acquired enterprise and wrote down
the value of the excess of purchase price over net tangible assets acquired to
the revised fair value in 2000.

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
($8,817,000), ($9,813,000) and $9,773,000 for the years ended December 31, 2002,
2001 and 2000, 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. At
December 31, 2002, accumulated other comprehensive loss is comprised of
unrealized losses on CMBS of $29,402,000 and unrealized losses on cash flow
swaps of $1,822,000 offset by unrealized gains on available-for sale securities
of $2,236,000 netting to a total of $28,988,000.

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, 2002, potentially dilutive
shares of Common Stock include dilutive Common Stock warrants and options and
future commitments for stock unit awards. 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.

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


3. Summary of Significant Accounting Policies, continued

Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally accepted 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.

Reclassifications

Certain reclassifications have been made in the presentation of the 2001 and
2000 consolidated financial statements to conform to the 2002 presentation.

Segment Reporting

As the Company manages its operations as one segment, separate segment reporting
is not presented for 2002, 2001 and 2000, as the financial information for that
segment is the same as the information in the consolidated financial statements.

New Accounting Pronouncement

In January 2003 the FASB issued Interpretation No. 46,"Consolidation of Variable
Interest Entities" (the "Interpretation"), which provides new criteria for
determining whether or not consolidation accounting is required. The
Interpretation may require the Company to consolidate financial information for
certain of its investments/managed entities. This Interpretation generally is
effective for entities with variable interests in variable interest entities
created after January 31, 2003; otherwise, it is applicable for the first
interim or annual reporting period beginning after June 15, 2003. If applicable,
the Interpretation would require consolidation of an investee's/managed entity's
assets and liabilities and results of operations, with minority interest
recorded for the ownership share applicable to other investors. Where
consolidation is not required, additional disclosures may be required.

4. Available-for-Sale Securities

At December 31, 2002, the Company's available-for-sale securities consisted of
the following (in thousands):

<TABLE>
<CAPTION>

Gross
Amortized Unrealized Estimated
-----------------
Cost Gains Losses Fair Value
---------------------------------------
<S> <C> <C> <C> <C>
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September
1, 2031 $ 6,513 $ 213 $ -- $ 6,726
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September
1, 2031 31,017 936 -- 31,953
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September
1, 2031 1,770 60 -- 1,830
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due April 1,
2032 23,698 1,026 -- 24,724
---------------------------------------
$ 62,998 $ 2,235 $ -- $65,233

=======================================
</TABLE>

The Company purchased the security due April 1, 2032 in March 2002 at a discount
with seller provided financing through a repurchase agreement.

The Company sold three securities due September 1, 2031 in June 2002 with an
amortized cost of $75,006,000 for $75,358,000 resulting in a total gain of
$352,000.

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


4. Available-for-Sale Securities, continued

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
---------------------------------------
<S> <C> <C> <C> <C>
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September $ 9,309 $-- $ 107 $ 9,202
1, 2031
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September 59,574 -- 733 58,841
1, 2031
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September 8,086 -- 93 7,993
1, 2031
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September 19,014 -- 220 18,794
1, 2031
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September 56,570 -- 659 55,911
1, 2031
Federal Home Loan Mortgage Corporation Gold,
fixed rate interest at 6.50%, due September 2,072 -- 24 2,048
1, 2031
---------------------------------------
$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.

During the year ended December 31, 2000, 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 2001, the Company
received $1.4 million of additional discount from the issuer of the securities
in settlement of a dispute with the issuer. In May 2002, the Company received
full satisfaction of $36,509,000 face amount of interests in three subordinated
CMBS issued by a financial asset securitization investment trust. In connection
with the early payoff, the Company recognized an additional $370,000 of
unamortized discount as additional interest income in 2002.

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


5. Commercial Mortgage-Backed Securities, continued

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. In June 2002, three sales
of CMBS in two issues were completed. The securities, which had a basis of
$31,012,000 including amortization of discounts, were sold for $31,371,000
resulting in a net gain of $359,000.

The remaining BB CMBS Portfolio securities bear interest at fixed rates that
have an average face rate of 7.63% on the face amount and mature at various
dates from February 2006 to March 2015. At December 31, 2002, the expected
average life for the CMBS portfolio is 9.1 years. 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, 2002 was 13.66%.

6. 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 or acquires 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 or acquires 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 other loans not
meeting the above criteria.

At December 31, 2002 and 2001, the Company's loans receivable consisted of the
following (in thousands):

2002 2001
---------------- ---------------
Mortgage Loans $ 15,202 $ 69,998
Mezzanine Loans 98,268 142,160
Other loans receivable 7,859 49,625
---------------- ---------------
121,329 261,783
Less: reserve for possible credit losses (4,982) (13,695)
---------------- ---------------
Total loans $ 116,347 $ 248,088
================ ===============

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


6. Loans Receivable, continued

One Mortgage Loan receivable with an original principal balance of $8,000,000
reached maturity on July 15, 2001 and has not been repaid with respect to
principal and interest. In December 2002, the loan was written down to
$4,000,000 through a charge to the allowance for possible credit losses. 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, 2002, 2001
and 2000, $958,000, $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 were carried at $779,000
until the non-recourse note payable was foreclosed upon on January 17, 2001. 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 was not recorded.

During the year ended December 31, 2002, the Company provided no additional
fundings on loans originated in prior periods and has no outstanding loan
commitments at December 31, 2002.

At December 31, 2002, 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 10.27%
Mezzanine Loans 11.23%
Other loans receivable 13.66%
Total Loans 11.31%

At December 31, 2002, $28,283,000 (24%) 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 $89,046,000 (76%) 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, 2002
of the Company's performing loans receivable was as follows:

Weighted
Average
Range of Maturity Dates Maturity
--------------------------------- ------------
Mortgage Loans December 2003 11 Months
Mezzanine Loans May 2007 to July 2009 68 Months
Other loans receivable August 2003 7 Months
Total Loans August 2003 to July 2009 58 Months

At December 31, 2002, there are two loans secured by office buildings in New
York City to a related group of borrowers totaling $73.8 million or
approximately 19.2% of total assets. For the year ended December 31, 2002, total
gross revenues, total operating expenses and net income before capital
improvements on the two buildings total $46.6 million, $8.7 million and $4.6
million, respectively (unaudited). There are no other loans to a single borrower
or to related groups of borrowers that exceed ten percent of total assets.
Approximately 85% of all performing loans are secured by properties in New York.
Approximately 76% of all performing loans are secured by office buildings. These
credit concentrations are adequately collateralized as of December 31, 2002.

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


6. Loans Receivable, continued

In connection with the aforementioned loans, at December 31, 2002 and 2001, the
Company has deferred origination fees, net of direct costs of $160,000 and
$1,202,000, respectively, that are being amortized into income over the life of
the loan. At December 31, 2002 and 2001, the Company has also recorded
$1,694,000 and $372,000, 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, 2002, performing loans totaling $117,329,000 are pledged as
collateral for borrowings on the Company's credit facility and term redeemable
securities contract.

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

2002 2001 2000
------------ ------------ -----------
Beginning balance $13,695 $12,947 $ 7,605
Provision for (recapture of)
allowance for possible credit losses (4,713) 748 5,478
Amounts charged against reserve for
possible credit losses (4,000) -- (136)
------------ ------------ -----------
Ending balance $ 4,982 $13,695 $12,947
============ ============ ===========


7. Equity investment in Funds

CT Mezzanine Partners LLC ("Fund I")

As part of the venture with Citigroup, as described in Note 2, the Company held
an equity investment in Fund I during the years ended December 31, 2002, 2001
and 2000. The activity for the equity investment in Fund I for the years ended
December 31, 2002, 2001 and 2000 is as follows (in thousands):

2002 2001 2000
------------ ------------ ------------
Beginning balance $24,983 $26,011 $ --
Capital contributions to Fund I -- 25,331 33,214
Company portion of Fund I income /
(loss) (4,345) 2,934 1,530
Costs capitalized for investment
in Fund I -- -- 4,752
Amortization of capitalized costs (476) (477) (378)
Distributions from Fund I (10,133) (28,816) (13,107)
------------ ------------ ------------
Ending balance $10,029 $24,983 $26,011
============ ============ ============

As of December 31, 2002, Fund I has loans outstanding totaling $50,237,000, all
of which are performing in accordance with the terms of the loan agreements. One
loan for $26.0 million, which was in default and for which the accrual of
interest had been suspended, was written down to $212,000 and distributed
pro-rata to the members in December 2002. Upon receipt of the loan with a face
amount of $6,500,000, the Company disposed of the asset.

For the years ended December 31, 2002, 2001 and 2000, the Company received
$530,000, $765,000 and $373,000, respectively, of fees for management of Fund I.

On January 31, 2003, the Company purchased from affiliates of Citigroup their
75% interests in Fund I for $38.4 million (including the assumption of
liabilities). As of January 31, 2003, the Company will consolidate the
operations of Fund I in its consolidated financial statements.

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


7. Equity investment in Funds, continued

CT Mezzanine Partners II LP ("Fund II")

The Company had equity investments in Fund II during the years ended December
31, 2002 and 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 for the years ended
December 31, 2002 and 2001 is as follows (in thousands):

2002 2001
------------ ------------
Beginning balance $10,571 $ --
Capital contributions to Fund II 5,150 7,097
Company portion of Fund II income 1,810 54
Costs capitalized for investment in
Fund II -- 3,776
Amortization of capitalized costs (378) (229)
Distributions from Fund II (1,707) (127)
------------ ------------
Ending balance $15,446 $10,571
============ ============

As of December 31, 2002, Fund II has loans and investments outstanding totaling
$723,525,000, all of which are performing in accordance with the terms of the
loan agreements.

For the years ended December 31, 2002 and 2001, the Company received $8,089,000
and $5,884,000, respectively, of fees for management of Fund II.

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 had equity investments in Fund II GP during the years ended December
31, 2002 and 2001. The activity for the equity investment in Fund II GP is as
follows (in thousands):

2002 2001
------------ ------------
Beginning balance $ 2,675 $ --
Capital contributions to Fund II GP 823 2,671
Company portion of Fund II GP income 1 4
Distributions from Fund II GP -- --
------------ ------------
Ending balance $ 3,499 $ 2,675
============ ============

In addition, the Company earned $1,505,000 and $1,015,000 of consulting fees
from Fund II GP during the years ended December 31, 2002 and 2001, respectively.
At December 31, 2002 and 2001, the Company had receivables of $380,000 and
$1,015,000, respectively, from Fund II GP, which 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.

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


8. 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
Group, L.P. 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.

9. Equipment and Leasehold Improvements

At December 31, 2002 and 2001, equipment and leasehold improvements, net, are
summarized as follows (in thousands):

Period of
Depreciation or
Amortization 2002 2001
------------------- ---------- ----------

Office and computer equipment 1 to 3 years $ 554 $ 568
Furniture and fixtures 5 years 146 146
Leasehold improvements Term of leases 388 385
----------- -----------
1,088 1,099
Less: accumulated depreciation (698) (576)
----------- -----------
$ 390 $ 523
=========== ===========

Depreciation and amortization expense on equipment and leasehold improvements,
which are computed on a straight-line basis totaled $138,000, $203,000 and
$238,000 for the years ended December 31, 2002, 2001 and 2000, respectively.
Equipment and leasehold improvements are included at their depreciated cost in
prepaid and other assets in the consolidated balance sheets.

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


10. Notes Payable

At December 31, 2002, the Company has no notes payable and at December 31, 2001,
the Company had notes payable aggregating $977,000.

In connection with the acquisition of Victor Capital Group, L.P. 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 of whom serves as the chief executive officer of the Company.
The notes were 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, 2002, the Acquisition Notes have been repaid.

11. 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 called for additional commitment fees
when the total borrowing under the credit facility exceeded $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 February 28,
2002, the Company's $355 million credit facility matured and was settled and was
replaced with the repurchase obligations discussed below.

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. The Company
subsequently extended the expiration of such credit facility from December 1999
to June 2000 and 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.
Effective July 16, 2002, pursuant to an amended and restated credit agreement,
the Company extended the expiration of such credit facility from July 2002 to
July 2003 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.

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


11. Long-Term Debt, continued

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 as an officer of the Company on December 29,
2000 is not an event of non-compliance with the foregoing covenant.

At December 31, 2002, the Company has borrowed $40,000,000 against the $100
million credit facility at an average borrowing rate (including amortization of
fees incurred and capitalized) of 4.72%. The Company has pledged assets of
$81,666,000 as collateral for the borrowing against such credit facility.

On December 31, 2002, the unused amount of potential credit under the remaining
credit facility was $60,000,000.

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 had a three-year term that expired in February
2002.

On February 28, 2002, when the Company's $355 million credit facility matured
and the term redeemable securities contract became due and settled, 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. The Company has no outstanding borrowings
against the new term redeemable securities contract at December 31, 2002.

Repurchase Obligations

At December 31, 2002, the Company was obligated to two counterparties under
repurchase agreements.

The repurchase obligation with the first counterparty, an affiliate of a
securities dealer, was utilized to finance CMBS securities that were previously
financed with the credit facility and original term redeemable securities
contract. At December 31, 2002, the Company sold CMBS assets with a book and
market value of $155,780,000 and has a liability to repurchase these assets for
$97,000,000 that is non-recourse to the Company. This repurchase obligation has
a one-year term that expired in February 2003 and was subsequently extended to
February 2004. The liability balance bears interest at specified rates over
LIBOR based upon each asset included in the obligation.

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


11. Long-Term Debt, continued

The other repurchase obligation with the other counterparty, a securities
dealer, arose in connection with the purchase of available-for-sale securities.
At December 31, 2002, the Company has sold such assets with a book and market
value of $65,233,000 and has a liability to repurchase these assets for
$63,056,000. This repurchase agreement has a maturity date in March 2003. The
liability balance bears interest at LIBOR.

The interest rate in effect for the repurchase obligations outstanding at
December 31, 2002 was 1.90% and the interest rate in effect for the repurchase
obligations outstanding at December 31, 2001 was 2.03%.

12. 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.

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.

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, "Accounting for
Certain Investments in Debt and Equity Securities," 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.
Capital Trust, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)


12. Derivative Financial Instruments, continued

The fair value hedge 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. During the period from January 1, 2002 to December 20,
2002, the Company recognized a loss of $16,234,000 for the decrease in the value
of the swap which was substantially offset by a gain of $15,924,000 for the
change in the fair value of the securities attributed to the hedged risk
resulting in a $310,000 charge to unrealized loss on derivative securities on
the consolidated statement of operations. In conjunction with the sale of the
CMBS previously discussed in Note 5, in order to maintain the effectiveness of
the hedge, the Company reduced the maturity of the fair value hedge from
December 2014 to November 2009 and recognized a realized gain for the payments
received totaling $940,000. On December 23, 2002, in order to eliminate
accumulated earnings and profits in anticipation of the Company's election of
REIT status for tax purposes, the fair value hedge was settled resulting in a
realized loss of $23.6 million.

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 period from January 1, 2002 to
December 20, 2002 and during the year ended December 31, 2001, the fair value of
the cash flow swaps decreased by $3.3 million and $2.9 million, respectively,
which was deferred into other comprehensive loss until the cash flow hedges were
settled on December 23, 2002 and the settlement amount of $6.7 million was
recorded as a charge to earnings.

During the period from January 1, 2002 to December 20, 2002 and during the year
ended December 31, 2001, the Company recognized a loss of $62,000 and a gain of
$47,000, respectively 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. When the interest rate cap was settled on
December 23, 2002, the Company recognized a realized loss of $51,000 on the
consolidated statement of operations.

In December 2002, the Company entered into two new cash flow hedge contracts.
The following table summarizes the notional value and fair value of the
Company's derivative financial instruments at December 31, 2002.


Notional Interest
Hedge Type Value Rate Maturity Fair Value
- ------- ---------------- ------------- ----------- -------- ------------
Swap Cash Flow Hedge $85,000,000 4.2425% 2015 $(1,435,000)
Swap Cash Flow Hedge 24,000,000 4.2325% 2015 (387,000)

On December 31, 2002, the derivative financial instruments were reported at
their fair value as interest rate hedge liabilities and the decrease in the fair
value of the cash flow swaps of $1.8 million 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 $3.1million
currently held in accumulated other comprehensive income will be reclassified to
earnings, with regard to the cash flow hedges.

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


13. 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. 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 was 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, mirrored 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 bore a blended coupon
rate of 10.16% per annum which rate varied as the proportion of outstanding
Convertible Amount to the outstanding Non-Convertible Amount changes and were to
step up in accordance with the coupon rate step up terms applicable to the
Convertible Amount and the Non-Convertible Amount.

F-23
13.  Convertible Trust Preferred Securities, continued

The Convertible Amount bore a coupon rate of 8.25% per annum through March 31,
2002 and increased 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 share of common
stock 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.

Prior to redemption, the Non-Convertible Amount bore a coupon rate of 13.00% per
annum. On September 30, 2002, the Non-Convertible Debentures were redeemed in
full, utilizing additional borrowings on the credit facility and repurchase
agreements, resulting in a corresponding redemption in full of the related
Non-Convertible Amount. In connection with the redemption transaction, the
Company expensed the remaining unamortized discount and fees on the redeemed
Non-Convertible Amount resulting in $586,000 of additional expense for the
quarter ended September 30, 2002.

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.

14. Stockholders' Equity

Authorized Capital

Upon consummation of the reorganization (see Note 1), each outstanding
predecessor class A common share of beneficial interest was converted into one
share of Class A Common Stock, and each outstanding predecessor class A
preferred share of beneficial interest was converted into one share of Class A
Preferred Stock. 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 had 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.

F-24
14.  Stockholders' Equity, continued

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 of beneficial interest were converted into shares of
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. 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.

Common and Preferred Stock Transactions

During March 2000, the Company commenced an open market stock repurchase program
under which the Company was initially authorized to purchase, from time to time,
up to 2,000,000 shares of Class A Common Stock. Since that time the
authorization has been increased by the board of directors to purchase up to
7,100,770 shares of Class A Common Stock. As of December 31, 2002, the Company
had purchased and retired, pursuant to the program, 4,902,470 shares of Class A
Common Stock at an average price of $4.36 per share (including commissions).

The Company has no further obligations to issue additional warrants to Citigroup
at December 31, 2002. The value of the warrants at the issuance dates,
$4,636,000, was capitalized and is being amortized over the anticipated lives of
the Funds. On January 31, 2003, the Company purchased all of the outstanding
warrants to purchase 8,528,467 shares of Class A Common Stock for $2,132,000.

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
$20,896,000, 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 previously
outstanding Preferred Stock and eliminated the related dividend.

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


14. Stockholders' Equity, continued
Earnings per Share

The following table sets forth the calculation of Basic and Diluted EPS for the
years ended December 31, 2002 and 2001:

<TABLE>
<CAPTION>


Year Ended December 31, 2002 Year Ended December 31, 2001
-------------------------------------- ------------------------------------
Per Share Per Share
Net Loss Shares Amount Net Income Shares Amount
------------- ------------- ---------- ------------- ---------- ------------

<S> <C> <C> <C> <C> <C> <C>
Basic EPS:
Net earnings / (loss)
allocable to Common
Stock $(9,738,000) 18,026,192 $ (0.54) $8,764,000 20,166,319 $ 0.43
========== ===========

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

Diluted EPS:
Net earnings / (loss)
per share of Common
Stock and Assumed
Conversions $(9,738,000) 18,026,192 $ (0.54) $13,490,000 36,124,105 $ 0.37
============= ============= ========== ============= ========== ===========

</TABLE>


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

Year Ended December 31, 2000
-------------------------------------

Net Income Shares Per Share
Amount
------------- ------------- ---------

Basic EPS:
Net earnings allocable
to Common Stock $8,146,000 23,171,057 $ 0.35
=========
Effect of Dilutive Securities:
Options outstanding for
the purchase of Common Stock -- 37
Future commitments for
stock unit awards for
the issuance of Common Stock -- 200,000
Convertible Trust
Preferred Securities
exchangeable for
shares of Common Stock -- --
Convertible Preferred Stock 1,615,000 6,320,833
------------- -------------

Diluted EPS:
Net earnings per share
of Common Stock and
Assumed Conversions $9,761,000 29,691,927 $ 0.33
============= ============= =========

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


15. General and Administrative Expenses

General and administrative expenses for the years ended December 31, 2002, 2001
and 2000 consist of (in thousands):

2002 2001 2000
---------------- --------------- ---------------
Salaries and benefits $ 9,276 $ 11,082 $ 11,280
Professional services 1,806 1,545 1,170
Other 2,914 2,755 2,989
---------------- --------------- ---------------
Total $ 13,996 $ 15,382 $ 15,439
================ =============== ===============

16. 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, 2002, 2001 and
2000 is comprised as follows (in thousands):

2002 2001 2000
------------ ------------- -------------
Current
Federal $ 8,752 $10,642 $12,561
State 2,654 3,811 4,493
Local 2,802 3,473 4,057
Deferred
Federal 5,152 (732) (2,025)
State 1,483 (72) (697)
Local 1,595 (240) (629)
------------ ------------- -------------

Provision for income taxes $22,438 $16,882 $17,760
============ ============= =============

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, 2002,
2001 and 2000 are as follows (in thousands):



2002 2001 2000
---------------- ---------------- ----------------
$ % $ % $ %
-------- ------- -------- ------- -------- -------
Federal income tax at
statutory rate $ 7,404 35.0% $12,156 35.0% $12,405 35.0%
State and local taxes,
net of federal tax
benefit 5,547 26.2% 4,532 13.1% 4,696 13.3%
Utilization of net
operating loss
carryforwards (490) (2.3)% (490) (1.4)% (490) (1.4)%
Capital loss
carryforwards not
recognized due to
uncertainty of
utilization 10,304 48.7% -- --% -- --%
Compensation in excess
of deductible limits 502 2.4% 642 1.8% 851 2.4%
Reduction of net
deferred tax
liabilities (2,783) (13.1)% -- --% -- --%
Other 1,954 9.2% 42 0.1% 298 0.8%
--------- ------- -------- ------- -------- -------
$22,438 106.1% $16,882 48.6% $17,760 50.1%
========= ======= ======== ======= ======== =======

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


16. Income Taxes, continued

The Company has federal net operating loss carryforwards ("NOLs") as of December
31, 2002 of approximately $13.9 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 Company also has
federal capital loss carryforwards as of December 31, 2002 of approximately
$29.4 million that expire in 2007.

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.

As discussed in Note 1, the board of directors has authorized the election to be
taxed as a REIT beginning in 2003. Management intends to operate the Company in
a manner to meet the qualifications to be taxed as a REIT for federal income tax
purposes during the 2003 tax year. Management does not expect the Company will
be liable for income taxes or taxes on "built-in gain" on its assets at the
federal level or in most states in future years, other than on the Company's
taxable REIT subsidiary. Accordingly, the Company eliminated substantially all
of its deferred tax liabilities other than that related to its taxable REIT
subsidiary at December 31, 2002.

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

December 31,
---------------------------
2002 2001
------------ -------------
Net operating loss carryforward $ 4,849 $ 5,394
Capital loss carryforward 13,573 --
Reserves on other assets and for possible credit
losses 2,689 6,340
Other (2,858) 2,434
------------ -------------
Deferred tax assets 18,253 14,168
Valuation allowance (16,668) (4,405)
------------ -------------
$ 1,585 $ 9,763
============ =============

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.

17. 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,
2002, 2001 and 2000, was $110,000, $196,000 and $187,000, respectively.

F-28
17.  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
882,896 shares of Class A Common Stock may be issued during the fiscal year 2003
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, 2002. The maximum number of shares that may be
subject to awards to any employee during the term of the plan may not exceed
1,000,000 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 2002, 2001 and 2000, the Company issued 75,472 shares,
227,780 shares and 230,304 shares, respectively, of restricted stock. 62,374
shares were canceled in 2001 and 32,500 shares were canceled in 2000 upon the
resignation of employees prior to vesting. The shares of restricted stock issued
in 2002 vest one-third on each of the following dates: February 1, 2003,
February 1, 2004 and February 1, 2005. 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 Company also granted 52,083 shares of performance based
restricted stock in 1999, which were canceled in 2002.

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, 2002, 2001 and 2000:


<TABLE>
<CAPTION>

Weighted
Options Exercise Price Average
Outstanding per Share Exercise Price
per Share
------------ --------------------- ----------------
<S> <C> <C> <C>
Outstanding at January 1, 2000 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
Granted in 2002 292,500 $5.30 5.30
Canceled in 2002 (52,000) $4.125 - $6.00 4.99
------------ ----------------
Outstanding at December 31, 2002 1,971,667 $4.125 - $10.00 $ 6.29
============ ================

</TABLE>

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


17. Employee Benefit Plans, continued

At December 31, 2002, 2001 and 2000, 1,306,987, 1,011,824 and 745,505,
respectively, of the options were exercisable. At December 31, 2002, the
outstanding options have various remaining contractual lives ranging from 3.00
to 9.09 years with a weighted average life of 6.54 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 882,896 shares of
Class A Common Stock may be issued during the fiscal year 2002 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,
2002.

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, 2002, 2001 and 2000:


<TABLE>
<CAPTION>

Weighted
Options Exercise Price Average
Outstanding per Share Exercise Price
per Share
------------ --------------------- ----------------
<S> <C> <C> <C> <C>
Outstanding at January 1, 2000 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
Granted in 2002 -- $ -- --
------------ ----------------
Outstanding at December 31, 2002 255,000 $6.00-$10.00 $ 9.22
============ ================

</TABLE>

At December 31, 2002, 2001 and 2000, 255,000, 255,000 and 186,668, respectively,
of the options were exercisable. At December 31, 2002, the outstanding options
have a remaining contractual life of 4.54 years to 5.08 years with a weighted
average life of 4.98 years.

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


17. Employee Benefit Plans, continued

Accounting for Stock-Based Compensation

The Company complies with the provisions of the FASB's Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS
No. 123"). 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:

2002 2001 2000
---------------- --------------- -------------
Risk-free interest rate 4.30% 4.75% 6.65%
Volatility 25.0% 25.0% 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, 2002, 2001 and 2000 were $1.64, $1.47 and $1.58, 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, 2002, 2001 and 2000 is as
follows (in thousands, except for net earnings (loss) per share of common
stock):

<TABLE>
<CAPTION>

2002 2001 2000
--------------------- -------------------- --------------------
As As As
reported Pro forma reported Pro forma reported Pro forma
--------- ---------- --------- --------- -------- ---------

<S> <C> <C> <C> <C> <C> <C>
Net income $(9,738) $(10,038) $ 9,370 $ 9,043 $ 9,761 $ 9,287
Net earnings per share
of common stock:
Basic $ (0.54) $ (0.56) $ 0.43 $ 0.42 $ 0.35 $ 0.33
Diluted $ (0.54) $ (0.56) $ 0.37 $ 0.36 $ 0.33 $ 0.31

</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)


18. Fair Values of Financial Instruments

The FASB's Statement of Financial Accounting Standards No. 107, "Disclosures
about Fair Value of Financial Instruments," ("SFAS No. 107") 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.

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)


18. 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, 2002 December 31, 2001
------------------------- -------------------------
Carrying Fair Carrying Fair
Amount Value Amount Value
----------- ---------- ----------- ----------
<S> <C> <C> <C> <C>
Financial Assets:
Loans receivable, net $ 116,347 $ 122,366 $ 248,088 $ 247,127
Available-for-sale securities 65,233 65,233 152,789 152,789
CMBS 155,780 155,780 210,268 210,268
Interest rate hedge liabilities (1,822) (1,822) (9,987) (9,987)
Interest rate cap agreement -- -- 82 82

</TABLE>

19. Supplemental Schedule of Non-Cash and Financing Activities

Interest paid on the Company's outstanding debt for 2002, 2001 and 2000 was
$32,293,000, $38,290,000 and $48,531,000, respectively. Income taxes paid by the
Company in 2002, 2001 and 2000 were $8,275,000, $11,583,000 and $15,612,000,
respectively.

20. 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, 2002. Pursuant to the
agreement, the director provided 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, 2002, 2001 and 2000, 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 that
expired on December 31, 2002. Under the agreement, the consultant was paid
$15,000 per month for which the consultant provided services for the Company
including serving on the management committees for Fund I, Fund II and any other
tasks and assignments requested by the chief executive officer. During the years
ended December 31, 2002 and 2001, the Company incurred expenses of $180,000 in
connection with this agreement.

The Company pays Equity Group Investments, L.L.C. and Equity Risk Services,
Inc., affiliates under common control of the chairman of the board of directors,
for certain corporate services provided to the Company. These services include
consulting on insurance matters, legal matters, tax matters, risk management,
and investor relations. During the years ended December 31, 2002, 2001 and 2000,
the Company incurred $57,000, $100,000 and $85,000, respectively, of expenses in
connection with these services.

During the year ended December 31, 2000, 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 year ended December 31, 2000, the Company earned $16,000
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)


21. Commitments and Contingencies

Leases

The Company leases premises and equipment under operating leases with various
expiration dates. Minimum annual rental payments at December 31, 2002 are as
follows (in thousands):

Years ending December 31:
- -------------------------
2003 $ 844
2004 923
2005 914
2006 914
2007 914
Thereafter 457
-------------
$ 4,966
=============

Rent expense for office space and equipment amounted to $899,000, $852,000 and
$1,017,000 for the years ended December 31, 2002, 2001 and 2000, respectively.

Litigation

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

Employment Agreements

The Company has an employment agreement with its chief executive officer that
provided for an initial five-year term of employment that ended July 15, 2002.
The agreement has been automatically extended for a one-year renewal term ending
July 15, 2003 and contains extension options that extend the agreement for
additional one-year terms automatically unless terminated by either party by
April 17, 2003. The employment agreement currently provides for a base annual
salary of $600,000, subject to calendar year cost of living increases at the
discretion of the board of directors. The chief 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 is a participant in the Incentive Stock Plan and other employee benefit
plans of the Company.

22. Segment Reporting

As the Company manages its operations as one segment, separate segment reporting
is not presented for 2002, 2001 and 2000 as the financial information for that
segment is the same as the information in the consolidated financial statements.

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


23. 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, including acts of
terrorism, 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)


24. 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, 2002, 2001 and 2000 (in thousands except per share
data):

<TABLE>
<CAPTION>

March 31 June 30 September 30 December 31
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
2002
- ----
Revenues $13,886 $16,579 $16,843 $ 9,695
Net income / (loss) $ 1,573 $ 1,117 $ 1,553 $(13,981)
Net income / (loss) per share of
Common Stock:
Basic $ 0.08 $ 0.06 $ 0.09 $ (0.84)
Diluted $ 0.08 $ 0.06 $ 0.08 $ (0.84)


2001
- ----
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 $22,617 $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

</TABLE>

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


25. Subsequent Events

In December 2002, the Company's board of directors authorized the Company's
election to be taxed as a REIT for the 2003 tax year. The Company will continue
to make, for its own account and as investment manager for the account of funds
under management, loans and debt-related investments in various types of
commercial real estate and related assets.

In view of the Company's election to be taxed as a REIT, the Company will tailor
the its balance sheet investment program to originate or acquire loans and
investments to produce a portfolio that meets the asset and income tests
necessary to maintain the Company's qualification as a REIT. In order to
accommodate the Company's REIT status, the legal structure of future investment
funds the Company sponsors may be different from the legal structure of the
Company's existing investment funds.

In order to qualify as a REIT, five or fewer individuals may own no more than
50% of the Company's Common Stock. As a means of facilitating compliance with
such qualification, stockholders controlled by John R. Klopp and Craig M.
Hatkoff and trusts for the benefit of the family of Samuel Zell each sold
500,000 shares of Class A Common Stock to an institutional investor in a
transaction that closed on February 7, 2003. Following this transaction, the
Company's largest five individual stockholders own in the aggregate less than
50% of the Company's Class A Common Stock.

In connection with the organization of Fund I and Fund II and in accordance with
the venture agreement, in 2001 and 2002, the Company issued to affiliates of
Citigroup a warrant to purchase 8,528,467 shares of Class A Common Stock. At
December 31, 2002, all such warrants had a $5.00 per share exercise price, were
exercisable and were to expire on March 8, 2005. In January 2003, the Company
purchased all of the outstanding warrants for $2.1 million.

In January 2003, the Company purchased Citigroup's 75% interest in Fund I for a
purchase price of approximately $38.4 million (including the assumption of
liabilities). As of January 31, 2003, the Company will consolidate the
operations of Fund I in its consolidated financial statements.

On January 31, 2003, Edward L. Shugrue III, the Company's chief financial
officer, resigned and was replaced by Brian H. Oswald. Prior to his appointment
as chief financial officer, Mr. Oswald had been the Company's director of
finance and accounting and chief accounting officer since 1997. In connection
with Mr. Shugrue's resignation, the Company purchased 199,282 shares of Class A
Common Stock from Mr. Shugrue for $947,000.

F-37