District 25 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
	*** includes former D23 clubs that moved to D25 this year
		Oct	Nov	Dec	Jan	Feb	Mar	Apr	May
Acutal Member Payment Month end total		1839
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	57
	December	37	37
	January	62	62	62
	February	71	71	71	71
	March	51	51	51	51	51
Projected March 31 Member Payment total		2117	221	184	122	51	0
Average Semi Annual renewals		1486	155	129	86	36	0
(April to June 70.2% of March 31)
4 year Average New Members Per Month
	April	131	131	131	131	131	131
	May	73	73	73	73	73	73	73
	June	119	119	119	119	119	119	119	119
Projected Total		3926	699	636	531	410	323	192	119
Member Payment Goal (Distinguished District)		4194	4194	4194	4194	4194	4194	4194	4194
Projected Member Payment Over Goal		(268)
	(Under Goal)
	Projected Percent of Goal Achieved	94%
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 70.2% 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		?	?	?	?	?	?	?	?