District 106 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		1149
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	33
	December	17	17
	January	30	30	30
	February	39	39	39	39
	March	41	41	41	41	41
Projected March 31 Member Payment total		1309	127	110	80	41	0
Average Semi Annual renewals		1038	101	87	63	33	0
(April to June 79.3% of March 31)
4 year Average New Members Per Month
	April	68	68	68	68	68	68
	May	28	28	28	28	28	28	28
	June	72	72	72	72	72	72	72	72
Projected Total		2515	396	365	311	242	168	100	72
Member Payment Goal (Distinguished District)		2639	2639	2639	2639	2639	2639	2639	2639
Projected Member Payment Over Goal		(124)
	(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 79.3% 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		?	?	?	?	?	?	?	?