District 26 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 D26 this year
		Oct	Nov	Dec	Jan	Feb	Mar	Apr	May
Acutal Member Payment Month end total		2444
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	74
	December	52	52
	January	79	79	79
	February	87	87	87	87
	March	75	75	75	75	75
Projected March 31 Member Payment total		2811	293	241	162	75	0
Average Semi Annual renewals		1959	204	168	113	52	0
(April to June 69.7% of March 31)
4 year Average New Members Per Month
	April	159	159	159	159	159	159
	May	71	71	71	71	71	71	71
	June	119	119	119	119	119	119	119	119
Projected Total		5119	846	758	624	476	349	190	119
Member Payment Goal (Distinguished District)		5483	5483	5483	5483	5483	5483	5483	5483
Projected Member Payment Over Goal		(364)
	(Under Goal)
	Projected Percent of Goal Achieved	93%
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 69.7% 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		?	?	?	?	?	?	?	?