| Forecast reporting year | First forecast year | Second forecast year | Third forecast year | Fourth forecast year | Fifth forecast year | ||
| Rental received (from operating activities) | |||||||
| Reimbursements | |||||||
| Receipts government | |||||||
| Other receipts companies | |||||||
| Interest received (from operating activities) | |||||||
| Cash inflows | |||||||
| Ground lease expenses (from operating activities) | |||||||
| Payments to employees | |||||||
| Maintenance expenses (from operating activities) | |||||||
| Other operating expenses (from operating activities) | |||||||
| Interest paid (from operating activities) | |||||||
| Sector specific levy independent of results | |||||||
| Lessor levy | |||||||
| Liveability expenses external expenses non-investment related | |||||||
| Corporate tax | |||||||
| Cash outflows | |||||||
| Cash flows from (used in) operating activities | |||||||
| Sales income from rent | |||||||
| Sales income of housing units (VOV) after purchase in dPi period | |||||||
| Sales income land | |||||||
| Divestment and investment proceeds other | |||||||
| Proceeds from sales of property, plant and equipment | |||||||
| New buildings rent | |||||||
| Accommodation improvements | |||||||
| Purchase | |||||||
| New buildings sale | |||||||
| Purchase housing units (VOV) for resale | |||||||
| Demolition expenses | |||||||
| Other investments from investing activities | |||||||
| Purchase of property, plant and equipment | |||||||
| Incoming and outgoing cashflow property plant equipment | |||||||
| Income compounds | |||||||
| Income other | |||||||
| Payments compound | |||||||
| Payments other | |||||||
| Balance incoming and outgoing cashflow financial fixed assets | |||||||
| Cash flows from (used in) investing activities | |||||||
| New loans to be secured | |||||||
| New non secured loans | |||||||
| Redemption secured loans | |||||||
| Redemption secured loans | |||||||
| Cash flows from (used in) financing activities | |||||||
| Increase (decrease) in cash and cash equivalents | |||||||
| Changes in short-term loans cash and cash equivalents | |||||||
| Cash and cash equivalents (cash flow) | |||||||
| Cash and cash equivalents (cash flow) | |||||||