Consolidated Statements of Operations (Unaudited) (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended			6 Months Ended
	Jun. 30, 2012	Jun. 30, 2011		Jun. 30, 2012	Jun. 30, 2011
Income from loans and other investments:
Interest and related income	$ 6,763	$ 32,554		$ 21,479	$ 69,545
Less: Interest and related expenses	5,413	32,296		28,754	58,543
Income from loans and other investments, net	1,350	258		(7,275)	11,002
Other revenues:
Management fees from affiliates	1,610	1,595		3,195	3,174
Servicing fees	1,365	438		3,385	748
Total other revenues	2,975	2,033		6,580	3,922
Other expenses:
General and administrative	4,740	4,649		9,052	14,928
Total other expenses	4,740	4,649		9,052	14,928
Total other-than-temporary impairments of securities					(4,933)
Portion of other-than-temporary impairments of securities recognized in other comprehensive income				(160)	(3,271)
Net impairments recognized in earnings				(160)	(8,204)
Recovery of loan losses		8,088		8	17,249
Valuation allowance on loans held-for-sale		(224)			(224)
Gain on extinguishment of debt		937			250,976
Fair value adjustment on investment in CT Legacy Assets	3,704			7,657
Gain on deconsolidation of subsidiary				146,380
Income from equity investments	205	842		901	1,797
Income before income taxes	3,494	7,285		145,039	261,590
Income tax provision	143	1,061		1,066	1,450
Net income	3,351	6,224		143,973	260,140
Less: Net income attributable to noncontrolling interests	(1,068)	(8,069)		(75,137)	(7,400)
Net income (loss) attributable to Capital Trust, Inc.	$ 2,283	$ (1,845)		$ 68,836	$ 252,740
Net income (loss) per share of common stock:
Basic	$ 0.10	$ (0.08)		$ 3.01	$ 11.19
Diluted	$ 0.09	$ (0.08)		$ 2.83	$ 10.52
Weighted average shares of common stock outstanding:
Basic	22,893,522	22,723,146	[1]	22,865,819	22,580,143
Diluted	24,426,857	22,723,146	[1]	24,353,388	24,024,222

[1] Diluted EPS excludes 3.5 million warrants which were not dilutive for the period. These instruments could potentially impact Diluted EPS in future periods, depending on changes in our stock price.