District 6 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		1671
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	34
	December	30	30
	January	37	37	37
	February	40	40	40	40
	March	32	32	32	32	32
Projected March 31 Member Payment total		1844	139	109	72	32	0
Average Semi Annual renewals		1394	105	82	54	24	0
(April to June 75.6% of March 31)
4 year Average New Members Per Month
	April	157	157	157	157	157	157
	May	41	41	41	41	41	41	41
	June	65	65	65	65	65	65	65	65
Projected Total		3501	507	454	389	319	263	106	65
Member Payment Goal (Distinguished District)		3544	3544	3544	3544	3544	3544	3544	3544
Projected Member Payment Over Goal		(43)
	(Under Goal)
	Projected Percent of Goal Achieved	99%
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 75.6% 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		?	?	?	?	?	?	?	?