Page 65 - VCC 2022 Capital Plan New Binded
P. 65
# of Members
Year
2025 2031 2030 2029 2028 2027 2026 0 1 9 8 7 6 5 4 325 325 325 327 311 298 279 85 85 85 70 67 67 67 40 40 40 35 34 34 34 22 22 22 22 22 22 22 65 65 65 65 65 60 61 27 27 27 27 27 25 23 28 28 28 28 28 28 28 4 4 4 4 4 4 4 4 4 4 4 4 4 4 600 600 600 582 562 542 522 ‐ ‐ 18 20 20 20 20 0% 0% 3% 4% 4% 4%
268 65 34 22 56 21 28 4 4 502 20 4% 4 546.00 418.00 214.00 284.00 342.00 342.00 234.00 ‐ ‐ **Year 1 numbers include $30 Debt retirement. Assumes the DR amount is reclassified as Dues going forward.
2024 3 2024
260 63 34 22 48 19 28 4 4 482 1 0% 3 520.00 398.00 204.00 270.00 326.00 326.00 223.00 ‐ ‐
2023 2 2023
259 63 34 22 48 19 28 4 4 481 (48) ‐9% 2 510.00 390.00 200.00 265.00 320.00 320.00 219.00 ‐ ‐
2022 1 2022
Beginning Members 281 73 42 23 49 24 29 4 4 529 Dues Category 1 Athletic Social Dining Non‐Resident Junior Military Emeritus Honorary On Leave
Dues Category Athletic Social Dining Non‐Resident Junior Military Emeritus Honorary On Leave Dues Income Change (#) Change (%)
