Exhibit 12.1

STATEMENT RE COMPUTATION OF RATIO OF CONSOLIDATED EARNINGS TO FIXED CHARGES - CONSOLIDATED



|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|-------------------------------------------------------------------- |  | ----------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                     |  | For the Twelve Months Ended September 30, |        
|(Dollars in thousands)                                               |  | 2006                                      |         |   | 2005 |   |         | 2004 |  |   | 2003    |   |  | 2002 |        
|FIXED CHARGES:                                                       |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Real estate                                                          |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Interest and debt expense                                            |  | $                                         | 51,645  |   |      | $ | 46,503  |      |  | $ | 58,645  |   |  | $    | 48,970  |   |  | $ | 49,086  |  
|Ground rent                                                          |  |                                           |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total fixed charges for ratio - real estate                          |  |                                           | 51,645  |   |      |   | 46,503  |      |  |   | 58,645  |   |  |      | 48,970  |   |  |   | 49,086  |  
|Banking                                                              |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Preference security dividend requirements of consolidated subsidiary |  |                                           | 15,385  |   |      |   | 15,385  |      |  |   | 27,989  |   |  |      | 15,000  |   |  |   | 15,000  |  
|Interest expense                                                     |  |                                           | 318,171 |   |      |   | 207,193 |      |  |   | 163,022 |   |  |      | 205,479 |   |  |   | 273,186 |  
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total fixed charges for ratio - total company                        |  | $                                         | 385,201 |   |      | $ | 269,081 |      |  | $ | 249,656 |   |  | $    | 269,449 |   |  | $ | 337,272 |  
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|EARNINGS:                                                            |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Operating income - total company                                     |  | $                                         | 136,773 |   |      | $ | 182,327 |      |  | $ | 208,567 |   |  | $    | 132,545 |   |  | $ | 85,847  |  
|Equity in earnings of unconsolidated entities                        |  |                                           | (10,051 | ) |      |   | (8,246  | )    |  |   | (7,788  | ) |  |      | (7,248  | ) |  |   | (8,811  | )
|Distributions from unconsolidated entities                           |  |                                           | 14,821  |   |      |   | 13,272  |      |  |   | 12,550  |   |  |      | 12,048  |   |  |   | 11,496  |  
|Capitalized interest                                                 |  |                                           | (1,129  | ) |      |   |        |      |  |   |        |   |  |      |        |   |  |   | (287    | )
|Preference security dividend requirements of consolidated subsidiary |  |                                           | (15,385 | ) |      |   | (15,385 | )    |  |   | (27,989 | ) |  |      | (15,000 | ) |  |   | (15,000 | )
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                                     |  |                                           | 125,029 |   |      |   | 171,968 |      |  |   | 185,340 |   |  |      | 122,345 |   |  |   | 73,245  |  
|Total fixed charges for ratio - total company                        |  |                                           | 385,201 |   |      |   | 269,081 |      |  |   | 249,656 |   |  |      | 269,449 |   |  |   | 337,272 |  
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total earnings for ratio                                             |  | $                                         | 510,230 |   |      | $ | 441,049 |      |  | $ | 434,996 |   |  | $    | 391,794 |   |  | $ | 410,517 |  
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|RATIO OF EARNINGS TO FIXED CHARGES                                   |  |                                           | 1.33    | x |      |   | 1.64    | x    |  |   | 1.74    | x |  |      | 1.45    | x |  |   | 1.22    | x
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Excess of available earnings over fixed charges                      |  | $                                         | 125,029 |   |      | $ | 171,968 |      |  | $ | 185,340 |   |  | $    | 122,345 |   |  | $ | 73,245  |  
|                                                                     |  |                                           |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |