As filed with the Securities and Exchange Commission on August 6, 1998

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 8-K

                                 CURRENT REPORT

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


         Date of Report (Date of Earliest Event Reported) July 28, 1998


                                  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, New York                                                       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)









743259.4




ITEM 5.           Other Events

         On  July  28,  1998,  the  Registrant  privately  placed  to the  three
Investors  (as defined  below) (the  "Private  Placement")150,000  8.25% Step Up
Convertible Trust Preferred Securities  (liquidation amount $1,000 per security)
representing  undivided beneficial interests in the assets of the CT Trust I (as
defined  below)  with an  aggregate  liquidation  amount  of  $150,000,000  (the
"Preferred   Securities").   The  Preferred   Securities   were  issued  by  the
Registrant's  newly formed  consolidated  subsidiary,  CT Convertible Trust I, a
Delaware statutory business trust ("CT Trust I"),  concurrently with the related
issuance  and  sale to CT Trust I of the  Company's  8.25%  Step Up  Convertible
Junior Subordinated Debentures in the aggregate principal amount of $154,650,000
(the "Convertible Debentures"). The Registrant received $145,500,000 of proceeds
pursuant to the foregoing transactions, reflecting an original issue discount of
3% from the liquidation amount of the Preferred Securities.

         The  Registrant  sponsored the formation of CT Trust I, pursuant to the
Declaration  of Trust,  dated as of July 28,  1998 (the  "Declaration"),  by the
Trustees (as defined therein), the Registrant, as sponsor, and the holders, from
time to time,  of  undivided  beneficial  interests  in CT Trust I to be  issued
pursuant to such Declaration. A Certificate of Trust for CT Trust I was filed in
the State of Delaware on July 28, 1998.

         The  Preferred  Securities  were  offered  and  sold  pursuant  to  the
Preferred  Securities  Purchase  Agreement,  dated  as of  July  27,  1998  (the
"Purchase Agreement"),  among the Registrant, CT Trust I, as issuer, and Vornado
Realty L.P., a Delaware  limited  partnership  ("VRLP"),  EOP Operating  Limited
Partnership,  an Delaware limited  partnership  ("EOPLP"),  Mellon Bank N.A., as
trustee for General Motors Hourly-Rate  Employes Pension Trust, a New York trust
("Hourly  GM  Trust"),  and Mellon  Bank N.A.,  as trustee  for  General  Motors
Salaried  Employes  Pension  Trust,  a New York trust  ("Salaried GM Trust," and
together with the Hourly GM Trust,  the "GM Trust";  each of VRLP, EOPLP and the
GM Trust  being  referred to herein as an  "Investor"  and  collectively  as the
"Investors"), as purchasers.  Pursuant to the Declaration, the proceeds obtained
from the  Private  Placement,  together  with  the  proceeds  obtained  from the
issuance and sale by the CT Trust I to the Registrant pursuant to a Subscription
Agreement,  dated as of July 28, 1998, by the  Registrant of 4,650 8.25% Step Up
Convertible  Trust Common Securities  (liquidation  amount $1,000 per security),
representing  undivided beneficial interests in the assets of CT Trust I with an
aggregate liquidation amount of $4,650,000 (the "Common Securities" and together
with the Preferred Securities, the "Securities"), were used to purchase from the
Registrant $154,650,000 aggregate principal amount of Convertible Debentures.

         The Securities were issued pursuant to the  Declaration.  The Preferred
Securities are guaranteed by the Registrant,  with respect to distributions  and
amounts  payable upon  liquidation or redemption and otherwise,  pursuant to the
Preferred  Securities  Guarantee  Agreement,  dated as of July 28, 1998,  by the
Registrant and Wilmington  Trust Company,  as preferred  guarantee  trustee (the
"Preferred Securities  Guarantee").  The Common Securities are guaranteed by the
Registrant,  with respect to distributions  and amounts payable upon liquidation
or  redemption  and  otherwise,  pursuant  to the  Common  Securities  Guarantee
Agreement,  dated as of July 28, 1998, by the Registrant (the "Common Securities
Guarantee").

         Distributions payable on each Security are fixed at a rate per annum of
8.25% of the stated liquidation amount of $1,000 per Security from and including
July 28,  1998 to and  including  September  30,  2004,  such rate per annum (i)
automatically  increasing  by an  additional  0.75% per annum (any such increase
will be  cumulative  with any such prior  increase(s))  on October 1, 2004,  and
again on each

743259.4






subsequent October 1 and (ii) automatically increasing by a prescribed amount in
the event the  Registrant  pays a cash  dividend or  distribution  on its Common
Shares (as defined  below).  Distributions  on the Securities are cumulative and
are required to be paid quarterly in arrears on March 31, June 30,  September 30
and December 31 of each year, commencing on September 30, 1998.

         The Convertible Debentures were issued under an Indenture,  dated as of
July 28, 1998,  between the Registrant and Wilmington Trust Company,  as trustee
(the "Indenture").  The Convertible Debentures will mature on September 30, 2018
(the "Maturity Date"). Each Convertible Debenture will bear interest at the rate
of 8.25%  per  annum  (i) from  and  including  July  28,1998  to and  including
September 30, 2004, such rate of interest per annum automatically  increasing by
an additional  0.75% per annum (any such increase  shall be cumulative  with any
such prior  increase(s)) on October 1, 2004 and again on each subsequent October
1 and (ii) automatically increasing by an amount equal to the amount of any such
similar  increase to the  distribution  rate on the  Securities in the event the
Registrant  pays a cash dividend or a distribution  on its Common Shares,  until
the  principal  thereof  becomes due and  payable.  Interest on the  Convertible
Debentures  is  cumulative  and is required to be paid  quarterly  in arrears on
March 31, June 30,  September  30 and  December 31 of each year,  commencing  on
September 30, 1998.

         As discussed  above, the  distribution  rates and distribution  payment
dates for the Preferred Securities correspond to the interest rates and interest
payment dates Convertible  Debentures,  which are the sole assets of CT Trust I.
As a  result,  if  principal  and  interest  are  not  paid  on the  Convertible
Debentures,  no  amounts  will be paid on the  Preferred  Securities.  Under the
Indenture,  so long as no event  of  default  with  respect  to the  Convertible
Debentures has occurred and is continuing, the Registrant,  upon the making of a
prescribed  certification,  has the right to defer  payments  of interest on the
Convertible  Debentures  at any time,  and from time to time,  for a period  not
exceeding  20  consecutive  quarterly  periods  ("Extension  Period"),  which if
exercised would defer quarterly distributions on the Preferred Securities during
any  such  Extension  Period.  During  any  Extension  Period,  interest  on the
Convertible  Debentures  and  distributions  on the Preferred  Securities  would
continue to  accumulate  with interest  thereon,  compounded  quarterly,  at the
applicable  interest  rate or  distribution  rate  to the  extent  permitted  by
applicable law.

         The Indenture provides, subject to certain exceptions, that upon (i) an
event of default under the Indenture, (ii) a default by CT Trust I with respect
to payment or other obligations under the Preferred Securities Guarantee or
Common Securities Guarantee, or (iii) the election by CT Trust I to defer
payments of interest on Convertible Debentures in accordance with the Indenture,
the Registrant will be prohibited from (x) paying dividends or making other
distributions on, or redeeming, purchasing or making liquidation payments with
respect to, its capital stock and (y) paying interest, principal or premium on,
or repaying, repurchasing, or redeeming any of the Registrant's debt securities
ranking pari passu with or junior to the Convertible Debentures or making any
guarantee payments with respect to any guarantee by the Registrant of the debt
securities or any of the Registrant's subsidiaries if such guarantee ranks pari
passu with or junior in interest to the Convertible Debentures. Under the
Indenture, the Registrant may redeem the Convertible Debentures in whole or in
part (pro rata among the holders) on or after September 30, 2003 at a price
equal to 100% of the principal amount of the Convertible Debentures plus accrued
and unpaid interest to the redemption date. Proceeds from any redemption must be
used to redeem the Preferred Securities and any Common Securities.

         Upon the repayment of the  Convertible  Debentures in whole or in part,
whether at maturity,  upon  redemption  or  otherwise,  the  proceeds  from such
repayment or payment  will be  simultaneously  applied to redeem the  Securities
having an aggregate liquidation amount equal to the aggregate principal amount

743259.4
                                        2





of the  Convertible  Debentures so repaid or redeemed at a redemption  price per
Security equal to the redemption price of the Convertible  Debentures,  together
with accrued and unpaid distributions thereon to, but excluding, the date of the
redemption.

         Pursuant to the Declaration,  at any time through the close of business
on the  last  business  day  prior  to the  Maturity  Date  (or,  in the case of
Securities called for redemption, prior to the close of business on the business
date prior to the  redemption  date),  the Securities  will be convertible  into
class A common shares of beneficial interest, $1.00 par value, of the Registrant
(the "Common Shares"), pursuant to the direction of the holder of the Securities
to the  conversion  agent to  exchange  such  Securities  for a  portion  of the
Convertible  Debentures  theretofore  held  by CT  Trust I on the  basis  of one
Security per $1,000 principal amount of Convertible Debentures,  and immediately
convert such amount of Convertible  Debentures  into Common Shares at an initial
rate  of  85.47  Common  Shares  per  $1,000  principal  amount  of  Convertible
Debentures  (which is  equivalent  to a  conversion  price of $11.70  per Common
Share), subject to certain adjustments.

         In connection with the Private Placement, the Registrant,  VRLP, EOPLP,
and General Motors Investment Management Corporation, a Delaware corporation, as
agent for and for the benefit of the Pension Plans (as defined  therein) entered
into a certain Co-Investment  Agreement,  dated as of July 28, 1998, pursuant to
which the Registrant,  subject to certain terms and conditions,  is obligated to
extend to the other parties to such  agreement the  opportunity  to co-invest in
any loan or other  investment  for which the Registrant in its sole and absolute
discretion seeks to obtain co-investors.

         In  connection  with  the  Private  Placement,  on July 28,  1998,  the
Registrant and the Investors  also executed the  Registration  Rights  Agreement
pursuant to which the Investors are entitled to certain registration rights with
respect  to  the  Common  Shares  which  are  issuable  upon  conversion  of the
Securities and/or the Convertible Debentures.

         Neither  the  Securities  nor  the  Convertible  Debentures  have  been
registered under the Securities Act of 1933, as amended (the "Act"), and may not
be  offered or sold in the  United  States  without  registration  under,  or an
applicable  exemption  from  the  registration   requirements  of  the  Act  and
applicable state securities laws.

         On July 29, 1998,  the  Registrant  issued a press  release,  a copy of
which  is  attached  hereto  as  Exhibit  99.2  and the  full  text of  which is
incorporated   by  reference   herein,   announcing  the   consummation  of  the
Transactions.

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

(c)      Exhibits.

4.1      Certificate of Trust of CT Convertible Trust I

4.2      Preferred Securities Purchase Agreement dated as of July 27, 1998 among
         Capital Trust, CT Convertible Trust I, 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.


743259.4 
                                        3





4.3      Declaration of Trust of CT Convertible  Trust I ("CT Trust I") dated as
         of July 28, 1998 by the Trustees (as defined  therein),  Capital Trust,
         as sponsor, and the holders, from time to time, of undivided beneficial
         interests in CT Trust I to be issued pursuant to such Declaration.

4.4      Indenture  dated  as  of  July  28,  1998  between  Capital  Trust  and
         Wilmington Trust Company, as trustee.

4.5      Preferred  Securities  Guarantee Agreement dated as of July 28, 1998 by
         Capital Trust and Wilmington Trust Company, as trustee.

4.6      Common  Securities  Guarantee  Agreement  dated as of July 28,  1998 by
         Capital Trust.

10.1     Co-Investment  Agreement dated as of July 28, 1998 among Capital Trust,
         Vornado Realty L.P.,  EOP Operating  Limited  Partnership,  and General
         Motors  Investment  Management  Corporation,  as agent  for and for the
         benefit of the Pension Plans (as defined therein).

10.2     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.

99.1     Press Release, dated July 29, 1998.

743259.4 
                                        4





                                   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: August 6, 1998              By: /s/  Edward L. Shugrue III
                                      --------------------------
                                      Name:  Edward L. Shugrue III
                                      Title: Chief Financial Officer

743259.4 
                                        5