District 22 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		826	852	895	953
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	23
	December	18	18
	January	22	22	22
	February	35	35	35	35
	March	23	23	23	23	23
Projected March 31 Member Payment total		947	950	975	1011	23	0
Average Semi Annual renewals		678	680	698	724	16	0
(April to June 71.6% of March 31)
4 year Average New Members Per Month
	April	62	62	62	62	62	62
	May	25	25	25	25	25	25	25
	June	35	35	35	35	35	35	35	35
Projected Total		1747	1752	1795	1857	161	122	60	35
Member Payment Goal (Distinguished District)		1986	1986	1986	1986	1986	1986	1986	1986
Projected Member Payment Over Goal		(239)	(234)	(191)	(129)
	(Under Goal)
	Projected Percent of Goal Achieved	88%	88%	90%	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 71.6% 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		?	?	?	?	?	?	?	?