District 42 Member Payment Projections (2020-2021)
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 1614 1624 1657 1715 1801 1859 3443 3504
             (Oct through Mar excludes any Apr payments)
4 year Average New Members per Month
November 99              
December 43 43            
January 90 90 90          
February 125 125 125 125        
March 71 71 71 71 71      
Projected March 31 Member Payment total 2042 1953 1943 1911 1872 1859    
Average Semi Annual renewals 1501 1435 1428 1405 1376 1366    
 (April to June 73.5% of March 31)
4 year Average New Members Per Month
April 134 134 134 134 134 134    
May 74 74 74 74 74 74 74  
June 103 103 103 103 103 103 103 103
Projected Total 3854 3699 3682 3627 3559 3536 3620 3607
Member Payment Goal (Distinguished District) 4458 4458 4458 4458 4458 4458 4458 4458
Projected Member Payment Over Goal (604) (759) (776) (831) (899) (922) (838) (851)
(Under Goal)
Projected Percent of Goal Achieved 86% 83% 83% 81% 80% 79% 81% 81%
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 73.5% 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     ?     ?     ?     ?     ?     ?     ?     ?