District 24 Member Payment Projections (2025-2026)
The following serves as a projection of June 30th Member Payment (Month by Month) totals,
	based upon current status, and past 4 years trends
		Oct	Nov	Dec	Jan	Feb	Mar	Apr	May
Acutal Member Payment Month end total		612
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	10
	December	12	12
	January	14	14	14
	February	20	20	20	20
	March	47	47	47	47	47
Projected March 31 Member Payment total		715	93	81	67	47	0
Average Semi Annual renewals		561	73	64	53	37	0
(April to June 78.5% of March 31)
4 year Average New Members Per Month
	April	34	34	34	34	34	34
	May	13	13	13	13	13	13	13
	June	24	24	24	24	24	24	24	24
Projected Total		1347	237	216	191	155	71	37	24
Member Payment Goal (Distinguished District)		1332	1332	1332	1332	1332	1332	1332	1332
Projected Member Payment Over Goal		15
	(Under Goal)
	Projected Percent of Goal Achieved	101%
Additional Projections to add to arrive at Final June 30 projected value
For October 31 to March 31
* add total member payments from Oct 1 unpaid clubs		?	?	?	?	?
* add total member payments from New Clubs		?	?	?	?	?
	(yet to charter prior to March 31)
* add 78.5% of prior two lines		?	?	?	?	?
For April 1 to June 30
* add total member payments from Apr 1 unpaid clubs								?	?
* add total member payments for new Clubs		?	?	?	?	?	?	?	?
	(expected to charter in April, May and June)
Final Projected June 30 total		?	?	?	?	?	?	?	?