District 42 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		1521
	(Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
	November	56
	December	43	43
	January	58	58	58
	February	71	71	71	71
	March	57	57	57	57	57
Projected March 31 Member Payment total		1806	229	186	128	57	0
Average Semi Annual renewals		1367	173	141	97	43	0
(April to June 75.7% of March 31)
4 year Average New Members Per Month
	April	100	100	100	100	100	100
	May	56	56	56	56	56	56	56
	June	92	92	92	92	92	92	92	92
Projected Total		3421	650	575	473	348	248	148	92
Member Payment Goal (Distinguished District)		3607	3607	3607	3607	3607	3607	3607	3607
Projected Member Payment Over Goal		(186)
	(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 75.7% 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		?	?	?	?	?	?	?	?