ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
Chobham Manor - Revised Sinking Fund Contributions - Summary:-
2
3
4
Option 1 on Consultation LetterOption 2 on Consultation LetterOption 3 on Consultation LetterOption 4 on Consultation LetterOption 5 on Consultation Letter
5
6
2024/25 ContributionsProposed Contributions - Annual Inflationary Increase onlyProposed Contributions - Annual Inflationary Increase + Additional % IncreaseProposed Contributions - All Components @ 100% (as breakdown)Proposed Contributions - All Components @ 60% DiscountProposed Contribution for 5 Main Components @ 60 % Discount
7
As example only - 5% inflationary increaseAs example only - 5% inflationary increase + additional 10% on block itemsRoof, Windows, Fire Protection, Cyclical Decorations, Lift (where applicable)
8
9
Block
Scheme Code
2024/25 Annual Block Sinking Fund Contribution per Unit2024/25 Annual Estate Sinking Fund Contribution per Unit2024/25 Total Annual Sinking Fund Contribution per Unit (collected as a single amount)2025/26 Annual Block Sinking Fund Contribution per unit2025/26 Annual Estate Sinking Fund Contribution per Unit2025/26 Total Annual Sinking Fund Contribution per Unit (collected as a single amount)2025/26 Annual Block Sinking Fund Contribution per unit2025/26 Annual Estate Sinking Fund Contribution per Unit2025/26 Total Annual Sinking Fund Contribution per Unit (collected as a single amount)Recalculated Annual Amount per Unit for Block ReplacementsAnnual Amount per Unit for Estate Replacements (not shown on breakdown tabs)Total Proposed Annual Contribution per UnitRecalculated Annual Amount per Unit for All Components @ 60% DiscountAnnual Amount per Unit for Estate Replacements (not shown on breakdown tabs)Total Proposed Annual Contribution per UnitRecalculated Annual Amount per Unit for 5 Main Components @ 60 % DiscountAnnual Amount per Unit for Estate Replacements (not shown on breakdown tabs)Total Proposed Annual Contribution per Unit
10
1-8 Windsor House2959A01 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,564.11 £ 31.51 £ 2,595.62 £ 1,025.64 £ 31.51 £ 1,057.15 £ 835.69 £ 31.51 £ 867.20
11
12
23-53 Peloton Avenue (Core Access)2959A02 £ 296.50 £ 30.01 £ 326.51 £ 311.33 £ 31.51 £ 342.84 £ 342.46 £ 31.51 £ 373.97 £ 2,050.65 £ 31.51 £ 2,082.16 £ 820.26 £ 31.51 £ 851.77 £ 473.00 £ 31.51 £ 504.51
13
23-53 Peloton Avenue (No Core Access)2959A02 £ 296.50 £ 30.01 £ 326.51 £ 311.33 £ 31.51 £ 342.84 £ 342.46 £ 31.51 £ 373.97 £ 948.45 £ 31.51 £ 979.96 £ 379.38 £ 31.51 £ 410.89 £ 372.98 £ 31.51 £ 404.49
14
15
65-84 Park View Mansions (Core Access)2959A04 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 1,796.09 £ 31.51 £ 1,827.60 £ 718.44 £ 31.51 £ 749.95 £ 560.55 £ 31.51 £ 592.06
16
65-84 Park View Mansions (No Core Access)2959A04 £ 296.53 £ 30.01 £ 326.54 £ 311.36 £ 31.51 £ 342.87 £ 342.49 £ 31.51 £ 374.00 £ 647.84 £ 31.51 £ 679.35 £ 259.14 £ 31.51 £ 290.65 £ 240.99 £ 31.51 £ 272.50
17
18
52-64 Park View Mansions (Core Access)2959A05 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,262.08 £ 31.51 £ 2,293.59 £ 904.83 £ 31.51 £ 936.34 £ 689.06 £ 31.51 £ 720.57
19
52-64 Park View Mansions (No Core Access)2959A05 £ 296.53 £ 30.01 £ 326.54 £ 311.36 £ 31.51 £ 342.87 £ 342.49 £ 31.51 £ 374.00 £ 769.30 £ 31.51 £ 800.81 £ 307.72 £ 31.51 £ 339.23 £ 272.21 £ 31.51 £ 303.72
20
21
37-51 Park View Mansions (Core Access)2959A06 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,204.97 £ 31.51 £ 2,236.48 £ 881.99 £ 31.51 £ 913.50 £ 676.50 £ 31.51 £ 708.01
22
37-51 Park View Mansions (No Core Access)2959A06 £ 296.53 £ 30.01 £ 326.54 £ 311.36 £ 31.51 £ 342.87 £ 342.49 £ 31.51 £ 374.00 £ 709.61 £ 31.51 £ 741.12 £ 283.84 £ 31.51 £ 315.35 £ 259.65 £ 31.51 £ 291.16
23
24
24-36 Park View Mansions (Core Access)2959A07 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,258.65 £ 31.51 £ 2,290.16 £ 903.46 £ 31.51 £ 934.97 £ 689.05 £ 31.51 £ 720.56
25
24-36 Park View Mansions (No Core Access)2959A07 £ 296.53 £ 30.01 £ 326.54 £ 311.36 £ 31.51 £ 342.87 £ 342.49 £ 31.51 £ 374.00 £ 762.94 £ 31.51 £ 794.45 £ 305.18 £ 31.51 £ 336.69 £ 272.20 £ 31.51 £ 303.71
26
27
1-23 Park View Mansions (Core Access)2959A08 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 1,689.15 £ 31.51 £ 1,720.66 £ 675.66 £ 31.51 £ 707.17 £ 506.24 £ 31.51 £ 537.75
28
1-23 Park View Mansions (No Core Access)2959A08 £ 296.53 £ 30.01 £ 326.54 £ 311.36 £ 31.51 £ 342.87 £ 342.49 £ 31.51 £ 374.00 £ 621.21 £ 31.51 £ 652.72 £ 248.48 £ 31.51 £ 279.99 £ 231.28 £ 31.51 £ 262.79
29
30
1-8 Compton House2959A09 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,833.69 £ 31.51 £ 2,865.20 £ 1,133.48 £ 31.51 £ 1,164.99 £ 904.16 £ 31.51 £ 935.67
31
32
8-16 Peloton Avenue (Core Access)2959A13 £ 442.95 £ 30.01 £ 472.96 £ 465.10 £ 31.51 £ 496.61 £ 511.61 £ 31.51 £ 543.12 £ 2,358.75 £ 31.51 £ 2,390.26 £ 943.50 £ 31.51 £ 975.01 £ 529.74 £ 31.51 £ 561.25
33
8-16 Peloton Avenue (No Core Access)2959A13 £ 343.02 £ 30.01 £ 373.03 £ 360.17 £ 31.51 £ 391.68 £ 396.19 £ 31.51 £ 427.70 £ 1,158.40 £ 31.51 £ 1,189.91 £ 463.36 £ 31.51 £ 494.87 £ 429.72 £ 31.51 £ 461.23
34
35
1-14 Hewett House & 14-20 Abercrombie Road (Core Access)2959A14 £ 496.44 £ 30.01 £ 526.45 £ 521.26 £ 31.51 £ 552.77 £ 573.39 £ 31.51 £ 604.90 £ 1,775.60 £ 31.51 £ 1,807.11 £ 710.24 £ 31.51 £ 741.75 £ 588.64 £ 31.51 £ 620.15
36
1-14 Hewett House & 14-20 Abercrombie Road (No Core Access)2959A14 £ 343.50 £ 30.01 £ 373.51 £ 360.68 £ 31.51 £ 392.19 £ 396.74 £ 31.51 £ 428.25 £ 715.98 £ 31.51 £ 747.49 £ 286.39 £ 31.51 £ 317.90 £ 264.40 £ 31.51 £ 295.91
37
38
1-20 Hyett Court, Derny Avenue2959A16 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,188.68 £ 31.51 £ 2,220.19 £ 875.47 £ 31.51 £ 906.98 £ 705.07 £ 31.51 £ 736.58
39
40
1-21 Hyett Court, Honour Lea Avenue & 2-5 Hyett Terrace (Core Access)2959A17 £ 495.92 £ 30.01 £ 525.93 £ 520.72 £ 31.51 £ 552.23 £ 572.79 £ 31.51 £ 604.30 £ 1,981.76 £ 31.51 £ 2,013.27 £ 792.70 £ 31.51 £ 824.21 £ 644.30 £ 31.51 £ 675.81
41
1-21 Hyett Court, Honour Lea Avenue & 2-5 Hyett Terrace (No Core Access)
2959A17 £ 342.22 £ 30.01 £ 372.23 £ 359.33 £ 31.51 £ 390.84 £ 395.26 £ 31.51 £ 426.77 £ 586.07 £ 31.51 £ 617.58 £ 234.43 £ 31.51 £ 265.94 £ 214.65 £ 31.51 £ 246.16
42
43
1-19 Hyett Court & 4 & 6 Peloton Avenue (Core Access)2959A18 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 1,760.07 £ 31.51 £ 1,791.58 £ 704.03 £ 31.51 £ 735.54 £ 535.97 £ 31.51 £ 567.48
44
1-19 Hyett Court & 4 & 6 Peloton Avenue (No Core Access)2959A18 £ 342.14 £ 30.01 £ 372.15 £ 359.25 £ 31.51 £ 390.76 £ 395.17 £ 31.51 £ 426.68 £ 710.21 £ 31.51 £ 741.72 £ 284.08 £ 31.51 £ 315.59 £ 262.10 £ 31.51 £ 293.61
45
46
1-10 Platamone House2959A19 £ 495.77 £ 30.01 £ 525.78 £ 520.56 £ 31.51 £ 552.07 £ 572.61 £ 31.51 £ 604.12 £ 2,275.01 £ 31.51 £ 2,306.52 £ 910.00 £ 31.51 £ 941.51 £ 723.44 £ 31.51 £ 754.95
47
48
3-11 Derny Avenue (Core Access)2959A20 £ 442.95 £ 30.01 £ 472.96 £ 465.10 £ 31.51 £ 496.61 £ 511.61 £ 31.51 £ 543.12 £ 2,102.67 £ 31.51 £ 2,134.18 £ 841.07 £ 31.51 £ 872.58 £ 456.49 £ 31.51 £ 488.00
49
3-11 Derny Avenue (No Core Access)2959A20 £ 343.02 £ 30.01 £ 373.03 £ 360.17 £ 31.51 £ 391.68 £ 396.19 £ 31.51 £ 427.70 £ 1,023.27 £ 31.51 £ 1,054.78 £ 409.31 £ 31.51 £ 440.82 £ 356.47 £ 31.51 £ 387.98
50
51
1-10 Pinney House2959A21 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,330.65 £ 31.51 £ 2,362.16 £ 932.26 £ 31.51 £ 963.77 £ 754.02 £ 31.51 £ 785.53
52
53
1-10 Ruckholt House2959A22 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 2,149.56 £ 31.51 £ 2,181.07 £ 859.82 £ 31.51 £ 891.33 £ 669.76 £ 31.51 £ 701.27
54
55
1-6 Allen House2959A24 £ 496.60 £ 30.01 £ 526.61 £ 521.43 £ 31.51 £ 552.94 £ 573.57 £ 31.51 £ 605.08 £ 3,327.18 £ 31.51 £ 3,358.69 £ 1,330.87 £ 31.51 £ 1,362.38 £ 1,069.87 £ 31.51 £ 1,101.38
56
57
22-52 Peloton Avenue (Core Access)2959A25 £ 342.12 £ 30.01 £ 372.13 £ 359.23 £ 31.51 £ 390.74 £ 395.15 £ 31.51 £ 426.66 £ 2,088.02 £ 31.51 £ 2,119.53 £ 835.21 £ 31.51 £ 866.72 £ 481.95 £ 31.51 £ 513.46
58
59
1-11 Pickett House & 2 & 4 Cadence Way & 107 Villiers Gardens (No Core Access)
2959A27 £ 290.13 £ 30.01 £ 320.14 £ 304.64 £ 31.51 £ 336.15 £ 335.10 £ 31.51 £ 366.61 £ 721.10 £ 31.51 £ 752.61 £ 288.44 £ 31.51 £ 319.95 £ 260.17 £ 31.51 £ 291.68
60
61
1-34 Goswell Court2959A29 £ 486.27 £ 30.01 £ 516.28 £ 510.58 £ 31.51 £ 542.09 £ 561.64 £ 31.51 £ 593.15 £ 1,223.55 £ 31.51 £ 1,255.06 £ 489.42 £ 31.51 £ 520.93 £ 381.45 £ 31.51 £ 412.96
62
63
1-9 Higgins House & 2 & 6 Derny Avenue (Core Access)2959A32 £ 486.28 £ 30.01 £ 516.29 £ 510.59 £ 31.51 £ 542.10 £ 561.65 £ 31.51 £ 593.16 £ 2,314.15 £ 31.51 £ 2,345.66 £ 925.66 £ 31.51 £ 957.17 £ 735.95 £ 31.51 £ 767.46
64
1-9 Higgins House & 2 & 6 Derny Avenue (No Core Access)2959A32 £ 290.12 £ 30.01 £ 320.13 £ 304.63 £ 31.51 £ 336.14 £ 335.09 £ 31.51 £ 366.60 £ 804.77 £ 31.51 £ 836.28 £ 321.91 £ 31.51 £ 353.42 £ 282.94 £ 31.51 £ 314.45
65
66
1-14 Barrett House & 3 & 5 Temple Lane (Core Access)2959A34 £ 486.27 £ 30.01 £ 516.28 £ 510.58 £ 31.51 £ 542.09 £ 561.64 £ 31.51 £ 593.15 £ 2,526.56 £ 31.51 £ 2,558.07 £ 1,010.62 £ 31.51 £ 1,042.13 £ 795.44 £ 31.51 £ 826.95
67
1-14 Barrett House & 3 & 5 Temple Lane No Core Access)2959A34 £ 290.13 £ 30.01 £ 320.14 £ 304.64 £ 31.51 £ 336.15 £ 335.10 £ 31.51 £ 366.61 £ 845.44 £ 31.51 £ 876.95 £ 338.18 £ 31.51 £ 369.69 £ 308.18 £ 31.51 £ 339.69
68
69
73-79 Villiers Gardens (Core Access)2959A37 £ 275.60 £ 30.01 £ 305.61 £ 289.38 £ 31.51 £ 320.89 £ 318.32 £ 31.51 £ 349.83 £ 2,193.70 £ 31.51 £ 2,225.21 £ 877.48 £ 31.51 £ 908.99 £ 455.16 £ 31.51 £ 486.67
70
73-79 Villiers Gardens (No Core Access)2959A37 £ 275.60 £ 30.01 £ 305.61 £ 289.38 £ 31.51 £ 320.89 £ 318.32 £ 31.51 £ 349.83 £ 951.85 £ 31.51 £ 983.36 £ 380.74 £ 31.51 £ 412.25 £ 355.14 £ 31.51 £ 386.65
71
72
81-87 Villiers Gardens (Core Access)2959A38 £ 275.60 £ 30.01 £ 305.61 £ 289.38 £ 31.51 £ 320.89 £ 318.32 £ 31.51 £ 349.83 £ 2,193.96 £ 31.51 £ 2,225.47 £ 877.58 £ 31.51 £ 909.09 £ 455.26 £ 31.51 £ 486.77
73
81-87 Villiers Gardens (No Core Access)2959A38 £ 275.60 £ 30.01 £ 305.61 £ 289.38 £ 31.51 £ 320.89 £ 318.32 £ 31.51 £ 349.83 £ 952.11 £ 31.51 £ 983.62 £ 380.84 £ 31.51 £ 412.35 £ 355.24 £ 31.51 £ 386.75
74
75
89-95 Villiers Gardens (Core Access)2959A39 £ 275.60 £ 30.01 £ 305.61 £ 289.38 £ 31.51 £ 320.89 £ 318.32 £ 31.51 £ 349.83 £ 2,193.96 £ 31.51 £ 2,225.47 £ 877.58 £ 31.51 £ 909.09 £ 455.26 £ 31.51 £ 486.77
76
89-95 Villiers Gardens (No Core Access)2959A39 £ 275.60 £ 30.01 £ 305.61 £ 289.38 £ 31.51 £ 320.89 £ 318.32 £ 31.51 £ 349.83 £ 952.11 £ 31.51 £ 983.62 £ 380.84 £ 31.51 £ 412.35 £ 355.24 £ 31.51 £ 386.75
77
78
97-103 Villiers Gardens (Core Access)2959A40 £ 280.80 £ 30.01 £ 310.81 £ 294.84 £ 31.51 £ 326.35 £ 324.32 £ 31.51 £ 355.83 £ 2,234.82 £ 31.51 £ 2,266.33 £ 893.93 £ 31.51 £ 925.44 £ 455.16 £ 31.51 £ 486.67
79
97-103 Villiers Gardens (No Core Access)2959A40 £ 280.80 £ 30.01 £ 310.81 £ 294.84 £ 31.51 £ 326.35 £ 324.32 £ 31.51 £ 355.83 £ 992.97 £ 31.51 £ 1,024.48 £ 397.19 £ 31.51 £ 428.70 £ 355.14 £ 31.51 £ 386.65
80
81
80-86 Abercrombie Road (Core Access)2959A45 £ 284.77 £ 30.01 £ 314.78 £ 299.01 £ 31.51 £ 330.52 £ 328.91 £ 31.51 £ 360.42 £ 2,201.09 £ 31.51 £ 2,232.60 £ 880.44 £ 31.51 £ 911.95 £ 458.12 £ 31.51 £ 489.63
82
80-86 Abercrombie Road (No Core Access)2959A45 £ 284.77 £ 30.01 £ 314.78 £ 299.01 £ 31.51 £ 330.52 £ 328.91 £ 31.51 £ 360.42 £ 959.24 £ 31.51 £ 990.75 £ 383.70 £ 31.51 £ 415.21 £ 358.10 £ 31.51 £ 389.61
83
84
88-94 Abercrombie Road (Core Access)2959A46 £ 284.77 £ 30.01 £ 314.78 £ 299.01 £ 31.51 £ 330.52 £ 328.91 £ 31.51 £ 360.42 £ 2,203.34 £ 31.51 £ 2,234.85 £ 881.34 £ 31.51 £ 912.85 £ 459.02 £ 31.51 £ 490.53
85
88-94 Abercrombie Road (No Core Access)2959A46 £ 284.77 £ 30.01 £ 314.78 £ 299.01 £ 31.51 £ 330.52 £ 328.91 £ 31.51 £ 360.42 £ 961.49 £ 31.51 £ 993.00 £ 384.60 £ 31.51 £ 416.11 £ 359.00 £ 31.51 £ 390.51
86
£ -
87
25-47 Criterium House & 17, 18, 20 & 21 Olympic Park Avenue (Core Access)
2959A47 £ 471.91 £ 30.01 £ 501.92 £ 495.51 £ 31.51 £ 527.02 £ 545.06 £ 31.51 £ 576.57 £ 1,443.26 £ 31.51 £ 1,474.77 £ 577.30 £ 31.51 £ 608.81 £ 428.07 £ 31.51 £ 459.58
88
25-47 Criterium House & 17, 18, 20 & 21 Olympic Park Avenue (No Core Access)
2959A47 £ 411.52 £ 30.01 £ 441.53 £ 432.10 £ 31.51 £ 463.61 £ 475.31 £ 31.51 £ 506.82 £ 537.54 £ 31.51 £ 569.05 £ 215.02 £ 31.51 £ 246.53 £ 201.58 £ 31.51 £ 233.09
89
90
1-24 Criterium House & 12, 14, 15 & 16 Olympic Park Avenue (Core Access)2959A48 £ 471.92 £ 30.01 £ 501.93 £ 495.52 £ 31.51 £ 527.03 £ 545.07 £ 31.51 £ 576.58 £ 1,417.64 £ 31.51 £ 1,449.15 £ 567.06 £ 31.51 £ 598.57 £ 419.18 £ 31.51 £ 450.69
91
1-24 Criterium House & 12, 14, 15 & 16 Olympic Park Avenue (No Core Access)
2959A48 £ 411.53 £ 30.01 £ 441.54 £ 432.11 £ 31.51 £ 463.62 £ 475.32 £ 31.51 £ 506.83 £ 532.29 £ 31.51 £ 563.80 £ 212.92 £ 31.51 £ 244.43 £ 199.96 £ 31.51 £ 231.47
92
93
30-56 Triathlon Point & 9, 13 & 15 Madison Way (Core Access)2959A49 £ 471.91 £ 30.01 £ 501.92 £ 495.51 £ 31.51 £ 527.02 £ 545.06 £ 31.51 £ 576.57 £ 1,749.30 £ 31.51 £ 1,780.81 £ 699.72 £ 31.51 £ 731.23 £ 523.61 £ 31.51 £ 555.12
94
30-56 Triathlon Point & 9, 13 & 15 Madison Way (No Core Access)2959A49 £ 411.53 £ 30.01 £ 441.54 £ 432.11 £ 31.51 £ 463.62 £ 475.32 £ 31.51 £ 506.83 £ 558.68 £ 31.51 £ 590.19 £ 223.47 £ 31.51 £ 254.98 £ 210.28 £ 31.51 £ 241.79
95
96
23-29 Triathlon Point & 3 & 7 Madison Way (Core Access)2959A50 £ 471.91 £ 30.01 £ 501.92 £ 495.51 £ 31.51 £ 527.02 £ 545.06 £ 31.51 £ 576.57 £ 2,442.74 £ 31.51 £ 2,474.25 £ 977.10 £ 31.51 £ 1,008.61 £ 777.54 £ 31.51 £ 809.05
97
23-29 Triathlon Point & 3 & 7 Madison Way (No Core Access)2959A50 £ 411.52 £ 30.01 £ 441.53 £ 432.10 £ 31.51 £ 463.61 £ 475.31 £ 31.51 £ 506.82 £ 641.97 £ 31.51 £ 673.48 £ 256.79 £ 31.51 £ 288.30 £ 238.81 £ 31.51 £ 270.32
98
99
1-22 Triathlon Point & 3 & 4 Grupetto Terrace (Core Access)2959A51471.9230.01 £ 501.93 £ 495.52 £ 31.51 £ 527.03 £ 545.07 £ 31.51 £ 576.58 £ 1,893.32 £ 31.51 £ 1,924.83 £ 757.33 £ 31.51 £ 788.84 £ 606.26 £ 31.51 £ 637.77
100
1-22 Triathlon Point & 3 & 4 Grupetto Terrace (No Core Access)2959A51411.5330.01 £ 441.54 £ 432.11 £ 31.51 £ 463.62 £ 475.32 £ 31.51 £ 506.83 £ 571.59 £ 31.51 £ 603.10 £ 228.64 £ 31.51 £ 260.15 £ 212.14 £ 31.51 £ 243.65