UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                 SCHEDULE 13G/A

                   Under the Securities Exchange Act of 1934*
                                (Amendment No. 1)

                               Capital Trust, Inc.
                               -------------------
                                (Name of Issuer)

                 Class A Common Stock, par value $0.01 per share
                 -----------------------------------------------
                         (Title of Class of Securities)

                                    14052H100
                                    ---------
                                 (CUSIP Number)

                                December 31, 2002
                                -----------------
             (Date of Event Which Requires Filing of this Statement)

           Check the appropriate box to designate the rule pursuant to
                          which this Schedule is filed:

                                [ ] Rule 13d-1(b)
                                [X] Rule 13d-1(c)
                                [ ] Rule 13d-1(d)

  *The remainder of this cover page shall be filled out for a reporting person's
  initial  filing on this form with respect to the subject class of  securities,
  and for any subsequent amendment containing  information which would alter the
  disclosures provided in a prior cover page.

  The  information  required  on the  remainder  of this cover page shall not be
  deemed to be "filed" for the purpose of Section 18 of the Securities  Exchange
  Act of 1934 ("Act") or otherwise subject to the liabilities of that section of
  the Act but shall be subject to all other provisions of the Act (however,  see
  the Notes).

                      *SEE INSTRUCTION BEFORE FILLING OUT!

--------------------                                           -----------------
CUSIP No.  14052H100                   13G                     Page 2 of 9 Pages
--------------------                                           -----------------

--------------------------------------------------------------------------------
1  NAME OF REPORTING PERSON
   S.S. OR I.R.S. IDENTIFICATION NO. OF ABOVE PERSON

   Bedford Oak Advisors, LLC    13-4007124
--------------------------------------------------------------------------------
2  CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*
                                                                         (a) [ ]
                                                                         (b) [X]
--------------------------------------------------------------------------------
3  SEC USE ONLY

--------------------------------------------------------------------------------
4  CITIZENSHIP OR PLACE OF ORGANIZATION

   Delaware
--------------------------------------------------------------------------------
                     5  SOLE VOTING POWER

                        0
                     -----------------------------------------------------------
     NUMBER OF       6  SHARED VOTING POWER
      SHARES
   BENEFICIALLY         906,300
     OWNED BY        -----------------------------------------------------------
       EACH          7  SOLE DISPOSITIVE POWER
     REPORTING
      PERSON            0
       WITH          -----------------------------------------------------------
                     8  SHARED DISPOSITIVE POWER

                        906,300
--------------------------------------------------------------------------------
9  AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

   906,300
--------------------------------------------------------------------------------
10 CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (9) EXCLUDES CERTAIN SHARES*

   N/A
--------------------------------------------------------------------------------
11 PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 9

   5.5%
--------------------------------------------------------------------------------
12 TYPE OF REPORTING PERSON*

   00
--------------------------------------------------------------------------------

                      *SEE INSTRUCTION BEFORE FILLING OUT!

---------------------                                          -----------------
CUSIP No.  14052H100                   13G                     Page 3 of 9 Pages
---------------------                                          -----------------

--------------------------------------------------------------------------------
1  NAME OF REPORTING PERSON
   S.S. OR I.R.S. IDENTIFICATION NO. OF ABOVE PERSON

   Harvey P. Eisen
--------------------------------------------------------------------------------
2  CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*
                                                                         (a) [ ]
                                                                         (b) [X]

--------------------------------------------------------------------------------
3  SEC USE ONLY

--------------------------------------------------------------------------------
4  CITIZENSHIP OR PLACE OF ORGANIZATION

   United States
--------------------------------------------------------------------------------
                     5  SOLE VOTING POWER

                        0
                     -----------------------------------------------------------
     NUMBER OF       6  SHARED VOTING POWER
      SHARES
   BENEFICIALLY         906,300
     OWNED BY        -----------------------------------------------------------
       EACH          7  SOLE DISPOSITIVE POWER
     REPORTING
      PERSON            0
       WITH         -----------------------------------------------------------
                     8  SHARED DISPOSITIVE POWER

                        906,300
--------------------------------------------------------------------------------
9  AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

   906,300
--------------------------------------------------------------------------------
10 CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (9) EXCLUDES CERTAIN SHARES*

   N/A
--------------------------------------------------------------------------------
11 PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW 9

   5.5%
--------------------------------------------------------------------------------
12 TYPE OF REPORTING PERSON*

   IN
--------------------------------------------------------------------------------

                      *SEE INSTRUCTION BEFORE FILLING OUT!

This Amendment No. 1 on Schedule 13G (this "Amendment No. 1") amends,
supplements and restates the Schedule 13G which was filed on November 18, 2002,
with respect to the Common Stock (as defined in Item 2(d) below) of Capital
Trust, Inc. (the "Schedule 13G").

ITEM 1(a): NAME OF ISSUER:

     Capital Trust, Inc. (the "Company").

ITEM 1(b): ADDRESS OF ISSUER'S PRINCIPAL EXECUTIVE OFFICES:

     410 Park Avenue, 14th floor
     New York, NY 10022

ITEMS 2(a) AND 2(b): NAME OF PERSON FILING; ADDRESS OF PRINCIPAL BUSINESS
OFFICE:

     This statement is filed by and on behalf of (i) Bedford Oak Advisors, LLC
     ("BOA"), in its capacity as investment manager of two private investment
     partnerships (the "Partnerships") and an offshore investment fund (the
     "Fund"), and (ii) Harvey Eisen, in his capacity as managing member of BOA.
     The principal business address of each reporting person is 100 South
     Bedford Road, Mt. Kisco, New York, 10549.

ITEM 2(c): CITIZENSHIP:

     BOA is a Delaware limited liability company.
     Mr. Eisen is a United States citizen.

ITEM 2(d): TITLE OF CLASS OF SECURITIES:

     Class A Common Stock, par value $0.01 per share ("Common Stock")

ITEM 2(e): CUSIP NUMBER:

     14052H100

                                       -5-

ITEM 3: IF THIS STATEMENT IS FILED PURSUANT TO RULES 13D-1(b) OR 13D-2(b) OR
        (c), CHECK WHETHER THE PERSON FILING IS A:

     (a) [ ] Broker or dealer registered under Section 15 of the Act,
     (b) [ ] Bank as defined in Section  3(a)(6) of the Act,
     (c) [ ] Insurance Company as defined in Section 3(a)(19) of the Act,
     (d) [ ] Investment Company registered under Section 8 of the Investment
             Company Act of 1940,
     (e) [ ] Investment Adviser in accordance with Rule 13d-1(b)(1)(ii)(E),
     (f) [ ] Employee Benefit Plan or Endowment Fund in accordance with 13d-1
             (b)(1)(ii)(F),
     (g) [ ] Parent Holding Company or control person in accordance with Rule
             13d-1 (b)(1)(ii)(G),
     (h) [ ] Savings Association as defined in Section 3(b) of the Federal
             Deposit Insurance Act,
     (i) [ ] Church Plan that is excluded from the definition of an
             investment company under Section 3(c)(14) of the Investment
             Company Act of 1940,
     (j) [ ] Group, in accordance with Rule 13d-1(b)(1)(ii)(J).

ITEM 4: OWNERSHIP:

     As of the date of the event which requires the filing of this statement:

                                       -6-

     A.   BOA.

     (a)  Amount beneficially owned: BOA is deemed to have beneficial ownership
          of 906,300 shares of Common Stock by virtue of its position as
          investment manager of the Partnerships and the Fund. BOA shares voting
          and dispositive power over its holdings of Common Stock with the
          Partnerships, the Fund and Mr. Eisen.

     (b)  Percent of class: 5.5%.

     (c)  Number of shares as to which such person has:

          (i)   Sole power to vote or direct the vote: -0-
          (ii)  Shared power to vote or direct the vote: 906,300
          (iii) Sole power to dispose or direct the disposition: -0-
          (iv)  Shared power to dispose or direct the disposition: 906,300

     B.   MR. EISEN.

     (a)  Amount beneficially owned: Mr. Eisen is deemed to have beneficial
          ownership of 906,300 shares of Common Stock by virtue of his position
          as the managing member of BOA. Mr. Eisen shares voting and dispositive
          power over his holdings of Common Stock with the Partnerships, the
          Fund and BOA.

     (b)  Percent of class: 5.5%.

     (c)  Number of shares as to which such person has:

          (i)   Sole power to vote or direct the vote: -0-
          (ii)  Shared power to vote or direct the vote: 906,300
          (iii) Sole power to dispose or direct the disposition: -0-
          (iv)  Shared power to dispose or direct the disposition: 906,300

ITEM 5: OWNERSHIP OF FIVE PERCENT OR LESS OF A CLASS:

     Not Applicable

ITEM 6: OWNERSHIP OF MORE THAN FIVE PERCENT ON BEHALF OF ANOTHER PERSON:

     The Partnerships and the Fund have the right to receive dividends from and
     the proceeds of the sale of the subject securities owned by such entities.
     None of such parties owns beneficially more than 5% of the class.

ITEM 7: IDENTIFICATION AND CLASSIFICATION OF THE SUBSIDIARY WHICH ACQUIRED THE
SECURITY BEING REPORTED ON BY THE PARENT HOLDING COMPANY:

     Not Applicable.

ITEM 8: IDENTIFICATION AND CLASSIFICATION OF MEMBERS OF THE GROUP:

     Not Applicable.

ITEM 9: NOTICE OF DISSOLUTION OF GROUP:

     Not Applicable.

                                       -7-

ITEM 10: CERTIFICATION:

     By signing below each of the undersigned certifies that, to the best of the
     undersigned's knowledge and belief, the securities referred to above were
     not acquired and are not held for the purpose of or with the effect of
     changing or influencing the control of the issuer of the securities and
     were not acquired and are not held in connection with or as a participant
     in any transaction having that purpose or effect.

                                   SIGNATURES

     After reasonable inquiry and to the best of the undersigned's knowledge and
belief, each of the undersigned certifies that the information set forth in this
statement is true, complete and correct.

Dated: February 11, 2003


                                        BEDFORD OAK ADVISORS, LLC

                                        By: /s/ Harvey P. Eisen
                                            ------------------------------------
                                            Harvey P. Eisen
                                            Chairman and Managing Member


                                            /s/ Harvey P. Eisen
                                            ------------------------------------
                                            HARVEY P. EISEN