As filed with the Securities and Exchange Commission on March 13, 1998

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                   FORM 8-K/A

                                 CURRENT REPORT

     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


       Date of Report (Date of Earliest Event Reported) December 31, 1997


                                  CAPITAL TRUST
             (Exact Name of Registrant as Specified in its Charter)


                                                                                         
California                                             1-8063                                           94-6181186
- ------------------------------------------------------------------------------------------------------------------
(State or other                                      (Commission                                  (I.R.S. Employer
jurisdiction of                                      File Number)                              Identification No.)
incorporation)




605 Third Avenue, 26th Floor
New York, NY                                                                                              10016
- ------------------------------------------------------------------------------------------------------------------
(Address of principal executive offices)                                                             (Zip Code)


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


- ------------------------------------------------------------------------------------------------------------------
          (Former name or former address, if changed since last report)



                                       -1-





ITEM 2.           Acquisition or Disposition of Assets

         Item 2 is hereby amended as follows:

         On  December 31, 1997,  the Registrant acquired a $22 million preferred
equity interest  (the "Preferred Equity Interest") from  an affiliate of  Credit
Suisse First Boston ("CSFB"). The Preferred Equity Interest represents a portion
of the preferred equity interest in the limited  liability company that owns the
approximately  1.1 million  square  foot office and retail property known as the
MGM Plaza which is located at 2501 Colorado  Avenue in Santa Monica,  California
(the "Property").

         The purchase was funded  with a  combination of existing cash (25%) and
financing (75%) through  a  repurchase  obligation  with an  affiliate  of  CSFB
bearing interest at a specified rate above LIBOR.  The  REPO has a one year term
that may be extended every three months by mutual agreement.

         The Preferred Equity Interest has a mandatory redemption date  which is
34 months following the closing of the  Preferred  Equity  Interest  acquisition
transaction ("Acquisition Closing")  and pays dividends at a specified rate over
LIBOR until redemption. Early redemption of the Preferred Equity Interest is not
permitted during the first four  months  following the Acquisition Closing.  The
Preferred Equity Interest is subject  to  early  redemption  penalties  for  the
period from the fifth through the 22nd  month following the  Acquisition Closing
and is not subject to any penalties during the last year preceding the mandatory
redemption date.

         In assessing the Property underlying the Preferred Equity Interest, the
Registrant considered several  material  factors,  including, but not limited to
those described below.

         With  respect to sources of revenue,  the  Registrant  considered:  the
Property's  occupancy  rate of  approximately  99% as  compared  to the  overall
sub-market  occupancy rate of approximately  97%; the Property's  average annual
base rental rate of  approximately  $23 per occupied  square foot as compared to
competitive  office rental rates in the sub-market of approximately  $20-$25 per
square foot; and the principal businesses,  occupations,  and professions of the
tenants  operating at the  Property,  including  tenants  such as Metro  Goldwyn
Mayer, an office tenant, which occupies  approximately 27% of the Property (with
a lease expiration date no earlier than 2003, a base rental rate which  compares
favorably to the  marketplace,  and three  five-year  renewal  options),  Aurora
National Life,  an  office  tenant,  which  occupies  approximately  13% of  the
Property (with a lease  expiration  date which is no earlier  than 2004, a  base
rental rate which  compares  favorably  to the  marketplace,  and two  five-year
extension options), and Symantec, an office tenant, which occupies approximately
10% of the Property (with a lease  expiration  date no earlier than 2000, a base
rental rate which  compares  favorably  to the  marketplace,  and one  five-year
extension option).

         During  the next  four  years,  40  leases  representing  approximately
379,000  square feet or  approximately  35% of the Property  will mature.  These
leases  represent  approximately $9 million of gross revenue or 39% of the gross
annual rent of the Property.

         With  respect  to  factors   relating  to  expenses,   the   Registrant
considered: the utility rates at the Property for electricity,  steam, and water
and sewer which are  comparable  to utility  rates for similar  properties;  the
taxes at the Property which were comparable to tax rates for similar properties;
maintenance  and operating  expenses  which were in line for similar  properties
which are operated and maintained in a professional manner; and the expenditures
for tenant improvement installations at the Property.

         After reasonable  inquiry,  the Registrant is not aware of any material
factors  relating to the Property  underlying the Preferred Equity Interest that
would cause the reported  financial  information  herein not to be indicative of
future operating results.




                                       -2-





ITEM 7.   Financial Statements, Supplemental Financial Information and Exhibits.

         (a)      Financial Statements of the Property

                  Audited and  unaudited  financial  statements  of the Property
                  underlying the Preferred  Equity  Interest  reported in Item 2
                  herein and in the Registrant's  Current Report on Form 8-K, as
                  filed with the Securities  and Exchange  Commission on January
                  7,  1998,   are  included   herein  in  accordance   with  the
                  instructions  to Form 8-K as indicated in the following  index
                  to the financial statements.



                          Index to Financial Statements

                                                                                                 Page
                                                                                                
Report of Independent Auditors...................................................................  F1
Statement of Revenue and Certain Expenses for the year ended December 31, 1996
      and the nine months ended September 30, 1997 (unaudited).................................... F2
Notes to Statement of Revenues and Certain Expenses............................................... F3





                                       -3-





                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned hereunto duly authorized.


                                            CAPITAL  TRUST
                                             (Registrant)



Date: March  13, 1998                       By:        /s/ Edward L. Shugrue III
                                                 -------------------------------
                                                 Name:   Edward L. Shugrue III
                                                 Title:  Chief Financial Officer



                                       -4-






                         Report of Independent Auditors


Capital Trust

We have audited the  accompanying  statement of revenue and certain  expenses of
MGM Plaza (the Property) for the year ended December 31, 1996. This statement of
revenue and certain  expenses is the  responsibility  of the  management  of MGM
Plaza. Our  responsibility  is to express an opinion on the statement of revenue
and certain expenses based on our audit.

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

The  accompanying  statement  of revenue  and  certain  operating  expenses  was
prepared  for the purpose of  complying  with the rules and  regulations  of the
Securities and Exchange Commission.  Certain expenses (described in Note 1) that
would not be comparable to those resulting from the proposed  future  operations
of the Property are excluded and the  statement is not intended to be a complete
presentation of the revenue and expenses of the Property.

In our  opinion,  the  statement  of revenue and  certain  expenses of MGM Plaza
presents fairly,  in all material  respects,  the revenue and certain  operating
expenses of MGM Plaza for the year ended  December 31, 1996, in conformity  with
generally accepted accounting principles.


                                                /s/  Ernst & Young LLP

Los Angeles, California
February 6, 1998







                                       F-1






                                    MGM Plaza

                    Statement of Revenue and Certain Expenses
                                 (In Thousands)





                                                                                           For the nine
                                                                   Year ended              months ended
                                                                  December 31,             September 30,
                                                                      1996                     1997
                                                             -----------------------  -----------------------
                                                                                            (unaudited)
                                                                                 
Revenues:
   Rental                                                    $                23,963   $               18,480
   Tenant reimbursements                                                       9,136                    6,857
   Parking, net of expenses                                                    3,771                    2,929
                                                             -----------------------  -----------------------
Total revenue                                                                 36,870                   28,266

Certain expenses:
   Property operating and maintenance                                          8,860                    7,058
   Real estate taxes                                                           1,908                    1,855
   Insurance                                                                   1,273                      915
                                                             -----------------------  -----------------------
Total certain expenses                                                        12,041                    9,828

Excess of revenue over certain expenses                      $                24,829   $               18,438
                                                             =======================  =======================


See accompanying notes.




                                       F-2





                                    MGM Plaza

             Notes to the Statement of Revenue and Certain Expenses

                                December 31, 1996


1.  Organization and Basis of Presentation

The accompanying statement of revenues and certain expenses include the accounts
of a commercial  office  complex in Santa  Monica,  California  known as the MGM
Plaza  (the  Property),  which is owned by a private  general  partnership  (the
Partnership).

The  accompanying   statement  has  been  prepared  to  comply  with  rules  and
regulations of the Securities and Exchange Commission.

The accompanying  statement is not  representative  of the actual operations for
the period  presented,  as certain  expenses  that may not be  comparable to the
expenses  expected to be incurred by the Partnership in the future operations of
the  Property  have  been  excluded.  Excluded  expenses  consist  of  interest,
deprecation  and   amortization,   leasing  costs,   and  property  general  and
administrative  costs not  directly  comparable  to the future  operation of the
Property.

The period  presented for the nine months ended September 30, 1997 is unaudited.
In the opinion of management, the information presented reflects all adjustments
necessary for a fair  presentation  of the results of the interim period and all
such adjustments are of a normal, recurring nature.

2.  Summary of Significant Accounting Policies

Revenue Recognition

Rental  revenue is  recognized  on a  straight-line  basis over the terms of the
related leases.

Use of Estimates

The preparation of the statement of revenues and certain  expenses in accordance
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect the  reported  amounts of revenue  and
certain expenses during the reporting periods.  Actual results could differ from
those estimates.




                                       F-3




                                    MGM Plaza

       Notes to the Statement of Revenue and Certain Expenses (continued)


3.  Property Rentals

Future  minimum  rental  revenues  under  noncancelable  operating  leases as of
December 31, 1996 are as follows:



        1997                                                   $      26,915,000
        1998                                                          21,910,000
        1999                                                          26,966,000
        2000                                                          23,208,000
        2001                                                          17,507,000
        Thereafter                                                    26,952,000
                                                         -----------------------
                                                              $      143,458,000
                                                         =======================


These amounts do not include percentage rentals that may be received under
certain leases on the basis of tenant sales in excess of stipulated minimums.




                                       F-4