District 64 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		722	765	784	811
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	29
	December	15	15
	January	30	30	30
	February	30	30	30	30
	March	33	33	33	33	34
Projected March 31 Member Payment total		859	873	877	874	34	0
Average Semi Annual renewals		690	701	704	702	27	0
(April to June 80.3% of March 31)
4 year Average New Members Per Month
	April	44	44	44	44	44	44
	May	23	23	23	23	23	23	23
	June	26	26	26	26	26	26	26	26
Projected Total		1642	1667	1674	1669	154	93	49	26
Member Payment Goal (Distinguished District)		1916	1916	1916	1916	1916	1916	1916	1916
Projected Member Payment Over Goal		(274)	(249)	(242)	(247)
	(Under Goal)
	Projected Percent of Goal Achieved	86%	87%	87%	87%
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 80.3% 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		?	?	?	?	?	?	?	?