| REITS (Figures in Millions) |
| Ticker | Company | Market Cap | Market To Model | $Default Risk* % of EV | EV To Revenue | Price To FCF | Total Debt | %Short Term | EBITDA / Interest | % Growth | As of | | | 31 | 0.2 | 89     | 11.6 | -0.4 | 2,714 | NA | NA | -10 | Mar 08 | | | 360 | 0.3 | 37     | 7.6 | -8.3 | 1,013 | 30.1 | 1.77 | 6 | Sep 09 | | | 829 | 0.3 | 77     | 19.1 | 10.5 | 6,855 | 98.5 | NA | 2 | Dec 08 | | | 290 | 0.3 | 0     | 4.8 | -5.3 | 2,047 | NA | 1.62 | -7 | Sep 09 | | | 498 | 0.3 | 32     | 5.6 | -3.9 | 2,168 | NA | 1.87 | 2 | Sep 09 | | | 300 | 0.4 | 24     | 1.7 | 21.8 | 1,552 | NA | 1.46 | -5 | Sep 09 | | | 1,569 | 0.4 | 19     | 5.8 | 26.9 | 2,323 | 3.1 | 2.97 | 6 | Sep 09 | | | 353 | 0.5 | 48     | 3.1 | 42 | 2,791 | NA | 0.84 | -12 | Sep 09 | | | 104 | 0.5 | 42     | 9.0 | -1.7 | 4,830 | NA | 1.15 | 0 | Jun 09 | | | 824 | 0.7 | 44     | 8.8 | 7.6 | 2,442 | NA | 1.64 | 8 | Sep 09 | | | 1,620 | 0.7 | 6     | 6.2 | -8 | 3,675 | NA | 1.72 | 5 | Dec 09 | | | 2,514 | 0.7 | 4     | 9.1 | 45.4 | 3,172 | NA | 2.17 | 2 | Sep 09 | | | 1,647 | 0.8 | 27     | 10.3 | 226.6 | 1,065 | NA | 2.68 | 11 | Sep 09 | | | 3,644 | 0.8 | 1     | 8.0 | 13 | 2,589 | 10.0 | 2.87 | 5 | Sep 09 | | | 1,637 | 0.9 | 18     | 8.5 | 53.2 | 1,584 | NA | 2.48 | 5 | Dec 09 | | | 1,502 | 1.0 | 19     | 6.6 | -26.5 | 2,754 | NA | 2.18 | 8 | Sep 09 | | | 1,548 | 1.0 | 27     | 6.0 | 15.4 | 1,548 | NA | 1.93 | 7 | Dec 09 | | | 1,073 | 1.0 | 48     | 7.9 | -20.7 | 1,162 | NA | 1.87 | 3 | Sep 09 | | | 722 | 1.0 | 2     | 6.9 | 4.7 | 2,374 | NA | 1.72 | 2 | Sep 09 | | | 1,548 | 1.0 | 25     | 7.4 | 36.4 | 1,400 | NA | 2.35 | 5 | Dec 09 | | | 2,175 | 1.0 | 15     | 6.9 | 14.6 | 2,691 | NA | 2.02 | 6 | Dec 09 | | | 1,762 | 1.0 | 23     | 8.7 | 18.8 | 1,222 | 10.5 | 2.26 | 12 | Dec 09 | | | 1,524 | 1.1 | 54     | 12.8 | -77.6 | 1,314 | 7.1 | 1.97 | 5 | Sep 09 | | | 5,338 | 1.1 | 2     | 14.6 | -77.2 | 3,154 | NA | 2.86 | 5 | Sep 09 | | | 2,163 | 1.1 | 22     | 8.1 | 146.2 | 1,551 | NA | 2.48 | 2 | Dec 09 | | | 7,751 | 1.1 | 10     | 2.1 | 33.8 | 2,955 | NA | 2.58 | 6 | Dec 09 | | | 12,695 | 1.1 | 10     | 8.5 | 24.5 | 12,043 | NA | 2.02 | 7 | Dec 09 | | | 2,736 | 1.2 | 16     | 6.3 | 13.5 | 2,362 | NA | 2.35 | 6 | Dec 09 | | | 4,234 | 1.2 | 39     | 9.3 | -123 | 1,393 | NA | 0.71 | 15 | Sep 09 | | | 2,626 | 1.2 | 26     | 10.5 | 65.4 | 1,761 | NA | 2.60 | 1 | Sep 09 | | | 2,786 | 1.2 | 22     | 4.7 | 8.4 | 2,598 | NA | 2.48 | -9 | Sep 09 | | | 1,577 | 1.2 | 83     | 16.6 | 17.6 | 7,701 | 97.7 | 1.42 | 55 | Mar 08 | | | 4,018 | 1.2 | 14     | 13.6 | 17.8 | 1,475 | NA | 3.42 | 4 | Dec 09 | | | 1,490 | 1.3 | 39     | 8.1 | -19.4 | 1,130 | NA | 2.30 | 7 | Dec 09 | | | 2,837 | 1.3 | 10     | 11.4 | -19.2 | 2,747 | NA | 2.68 | 2 | Dec 09 | | | 10,534 | 1.3 | 28     | 9.0 | -89.2 | 9,393 | NA | 2.25 | 15 | Dec 09 | | | 4,405 | 1.3 | 15     | 12.1 | 45 | 2,026 | 16.6 | 2.09 | 2 | Sep 09 | | | 1,913 | 1.4 | 32     | 10.2 | 17.2 | 1,867 | NA | 1.98 | 7 | Dec 09 | | | 2,319 | 1.4 | 40     | 10.1 | -44.6 | 5,734 | NA | 1.45 | -3 | Dec 09 | | | 7,781 | 1.4 | 44     | 3.1 | -37.9 | 5,934 | NA | 0.50 | 8 | Dec 09 | | | 2,252 | 1.4 | 23     | 6.3 | -27.1 | 1,866 | NA | 0.21 | 11 | Sep 09 | | | 2,942 | 1.4 | 35     | 9.3 | 107.8 | 2,139 | NA | 3.90 | 14 | Sep 09 | | | 22,581 | 1.4 | 43     | 10.6 | 19.5 | 18,676 | NA | 2.41 | 3 | Dec 09 | | | 2,619 | 1.4 | 10     | 10.0 | -22.8 | 3,427 | NA | 0.47 | 1 | Dec 09 | | | 7,126 | 1.4 | 8     | 9.6 | 15.5 | 2,670 | NA | 3.14 | 8 | Dec 09 | | | 5,989 | 1.5 | 35     | 13.0 | 28 | 4,434 | NA | 2.12 | 2 | Dec 09 | | | 1,310 | 1.5 | 42     | 8.3 | 29.5 | 1,046 | NA | 2.26 | 2 | Dec 09 | | | 3,768 | 1.6 | 51     | 11.3 | 119.1 | 3,436 | NA | 4.15 | 1 | Dec 09 | | | 10,089 | 1.6 | 19     | 10.9 | 77 | 6,720 | NA | 1.34 | 1 | Dec 09 | | | 139 | 1.6 | 40     | NA | 0.7 | 10,057 | NA | 0.56 | 20 | Mar 08 | | | 2,729 | 1.7 | 32     | 7.9 | 15.7 | 2,723 | NA | 2.04 | 9 | Dec 09 | | | 2,645 | 1.7 | 35     | 5.9 | 1070.2 | 4,871 | NA | 0.99 | 1 | Dec 09 | | | 462 | 1.7 | 61     | 11.0 | 37.6 | 1,004 | 34.5 | 1.61 | 7 | Sep 09 | | | 4,424 | 1.9 | 25     | 8.8 | 12.7 | 4,910 | NA | 1.92 | 4 | Dec 09 | | | 6,835 | 2.1 | 1     | 11.6 | -29.1 | 3,552 | NA | 3.34 | 5 | Sep 09 | | | 3,687 | 2.3 | 43     | 9.8 | -71.8 | 4,968 | 34.9 | 1.21 | 9 | Dec 09 | | | 6,201 | 2.6 | 30     | 4.4 | 2.9 | 17,389 | 36.7 | 7.57 | 1 | Jun 09 | | | 438 | 4.5 | 103     | 13.5 | -0.2 | 12,516 | NA | -143.27 | -15 | Jun 09 | | | 241 | 4.6 | 86     | 10.7 | 6.8 | 1,690 | NA | 8.15 | 4 | Sep 09 |
| |
|
*Probability of default implicit in equity market capitalization of firm, measured in dollars |
|
|
|