| 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 | | | 767 | 0.6 | 29     | 7.2 | 45.2 | 1,998 | NA | 1.35 | -7 | Sep 10 | | | 2,533 | 0.8 | 60     | 11.0 | -54.4 | 1,585 | NA | 1.71 | 4 | Sep 10 | | | 11,454 | 0.8 | 35     | 3.8 | 69.5 | 5,934 | NA | 1.65 | 9 | Sep 10 | | | 15,699 | 0.8 | 44     | 9.7 | 29.5 | 11,763 | NA | 2.01 | 4 | Sep 10 | | | 3,032 | 0.8 | 52     | 9.7 | 144.2 | 2,532 | NA | 1.27 | 0 | Sep 10 | | | 14,954 | 0.9 | 43     | 13.6 | 99.3 | 6,720 | NA | 1.32 | 5 | Sep 10 | | | 7,140 | 0.9 | 2     | 14.7 | -137.4 | 2,703 | NA | 4.09 | 18 | Sep 10 | | | 4,402 | 1.0 | 55     | 14.6 | -125.1 | 1,877 | NA | 2.34 | 5 | Sep 10 | | | 2,268 | 1.0 | 45     | 10.9 | -5.9 | 1,046 | NA | 2.20 | 11 | Sep 10 | | | 430 | 1.1 | 12     | 2.8 | -6.1 | 2,252 | NA | 0.59 | 9 | Sep 10 | | | 1,185 | 1.1 | 38     | 9.6 | 9.1 | 2,401 | NA | 1.72 | -0 | Sep 10 | | | 2,612 | 1.2 | 28     | 10.5 | 235.5 | 1,130 | NA | 2.76 | 15 | Sep 10 | | | 1,801 | 1.2 | 45     | 10.6 | 114.7 | 1,217 | NA | 1.81 | 5 | Sep 10 | | | 2,288 | 1.2 | 24     | 8.4 | -18.9 | 2,302 | 2.3 | 1.41 | 16 | Sep 10 | | | 6,258 | 1.3 | 19     | 9.1 | -6.5 | 2,447 | NA | 2.83 | 72 | Sep 10 | | | 11,044 | 1.3 | 8     | 2.5 | 47.8 | 2,984 | 0.3 | 2.66 | 9 | Sep 11 | | | 4,031 | 1.4 | 40     | 13.4 | -49.6 | 3,127 | NA | 2.67 | 11 | Sep 10 | | | 7,663 | 1.4 | 57     | 13.8 | 50 | 4,030 | NA | 1.71 | 0 | Dec 10 | | | 2,090 | 1.5 | 32     | 7.3 | 24 | 1,548 | NA | 1.82 | 3 | Sep 10 | | | 7,275 | 1.6 | 72     | 13.9 | -53.7 | 4,530 | NA | 0.85 | 5 | Sep 10 | | | 4,407 | 1.7 | 38     | 11.0 | 26.8 | 2,723 | NA | 2.10 | 3 | Sep 10 | | | 16,939 | 1.7 | 32     | 12.5 | -176.3 | 9,601 | NA | 2.16 | 10 | Sep 10 | | | 3,765 | 1.9 | 35     | 9.7 | 30.4 | 2,691 | NA | 1.74 | -0 | Sep 10 | | | 40,881 | 2.2 | 28     | 14.2 | 25.7 | 17,559 | NA | 2.89 | 4 | Dec 10 | | | 11,787 | 3.3 | 47     | 17.2 | -133 | 4,068 | NA | 2.36 | 3 | Dec 10 |
| |
|
*Probability of default implicit in equity market capitalization of firm, measured in dollars |
|
|
|