District 55 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		2118
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	68
	December	44	44
	January	81	81	81
	February	104	104	104	104
	March	64	64	64	64	64
Projected March 31 Member Payment total		2479	293	249	168	64	0
Average Semi Annual renewals		1631	193	164	111	42	0
(April to June 65.8% of March 31)
4 year Average New Members Per Month
	April	183	183	183	183	183	183
	May	84	84	84	84	84	84	84
	June	101	101	101	101	101	101	101	101
Projected Total		4478	854	781	647	474	368	185	101
Member Payment Goal (Distinguished District)		4707	4707	4707	4707	4707	4707	4707	4707
Projected Member Payment Over Goal		(229)
	(Under Goal)
	Projected Percent of Goal Achieved	95%
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 65.8% 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		?	?	?	?	?	?	?	?