![]() |
|
| MEDINA
LODGE NO. 58, F. & A. M.
Dispensation Granted
Monday, January 31, 1820
|
|
Master
Sr. Warden
Jr. Warden
Treasurer
Secretary
Sr. Deacon
Jr. Deacon
Tyler
Trustees
Medina Lodge No. 58
STATED MEETINGS
WEBSITE
|
TRESTLEBOARD
April
2003
My Brethren,
I come to you with a grave
concern to us all. My inspection is coming up April 3rd, and I
forgot to tell you that you need to make reservations, if you plan to have dinner.
A Prime Rib
Dinner will be served in the dining hall at
At the meeting of March 6th WB Lloyd
Egbert informed me that at this time nobody has come forward to help with the
Fellow Craft team. He stated that he would have to go outside of our lodge to
get help on putting on the Master Mason Degree. My Brethren, when we became
Master Masons we were told that the Blue Lodge is the basis on which all the
other bodies rely. At this time I feel that for one reason or another we find a
reason not to come to lodge.
Well my Brethren, if you do not come to lodge we
may not be able to open lodge some day. If that happens then it might come to
us to turn in our charter. If you do not know what that means let me tell you, our
members will have to find a new lodge to join, and the appendant bodies that
meet in our
To Brother Russ Palmateer, WB William Burd, WB Darrell Garris, WB
Respectfully,
William C. Thompson
News from the Southeast Corner
Fellow Craft Degree Conferred March 6th
Brother
Anthony Calco was passed to the degree of Fellow
Craft by WM William C. Thompson. The lecture was given by WB Darrell Garris. The
charge was given by WM Thompson. Congratulations Brother Calco!
Calendar of Events
Stated Meetings
Thursday, April 10th,
Thursday, April 24th,
Thursday, May 8th,
Thursday, May 22nd,
Thursday, March 20th,
Thursday April 3rd,
Saturday, April 26th,
Saturday, May 24th,
On the Fiscal Health of
the Lodge
In the early nineties the Lodge inherited a large sum of
money from the estate of a deceased Brother. It was a blessing and it was a curse.
It was a blessing because it has enabled us to maintain possession of the
To understand what has happened, it is helpful to understand
that the Lodge and the
Although the
The Lodge derives virtually all of its income from annual
dues and fees for degrees. It has given fixed expenses and certain discretionary
expenses.
The
The $30,000.00 annual rental income had been paid by Blue
Lodge, Eastern Stars, Knights Templar, Royal Arch (now Litchfield Lodge), and
Medina Theater. The annual dollar amounts are $7,500.00, $4,500.00, $1,500.00,
$1,500.00, and $15,000.00 respectively.
The $15,000.00 derived from the rental to Medina Theater was
lost when they closed their doors in May of 2000. Since that time Blue Lodge
has paid the expenses the
A study of the income and expenses of the Lodge over the
past 5 or 6 years shows that to meet its expenses the Lodge requires annual
dues to be set at $65.00, historically. So why were dues only $30.00 or $35.00
for so long? Because the Lodge didn't need the money.
The inheritance had been wisely invested. The income from the investments was
more than sufficient to meet all the expenses of the Lodge. But that is no
longer true. The expense of maintaining the
But there is even more bad news. The annual dues figure of
$65.00 is derived from the Lodge's current income and expenses. Current
expenses include an annual rent of only $7,500.00. If we were to rid ourselves
of the
To meet foreseeable expenses associated with the
Assuming we eventually find a renter for the Front Offices
at $12,000 per year and can rent the theater for $21,000.00 per year (or sell
the theater for $300,000.00 and invest the proceeds at 7.00%) we are still
looking at a rental increase of $7,000.00 per year divided among the Blue Lodge
and other Masonic bodies occupying the building. This would mean a $3,500 per
year rent increase for Blue Lodge, bringing its total annual rent to $11,000.00
which translates to annual dues of $80.00 if our membership does not evaporate.
Whether we stay in the
The table that follows shows Lodge income and expenses
averaged over a 68 month period beginning
|
|
Historical |
|
Forecast |
|
|
|
|
|
|
|
|
|
|
|
INCOME |
|
|
|
|
Affiliation
Fees |
1,045 |
|
200 |
|
Dinner
Collections |
2,901 |
|
340 |
|
Gifts
Received |
449 |
|
60 |
|
Masonic
Handbook Sales |
62 |
|
|
|
Misc.
Income |
108 |
|
20 |
|
Sunshine
Basket |
437 |
|
|
|
Membership
Dues |
69,165 |
|
13,690 |
|
Fees
for Degrees (1) |
6,390 |
|
1,305 |
|
Interest-Dividends
etc |
467 |
|
85 |
|
TOTAL INCOME |
81,024 |
|
15,700 |
|
|
|
|
|
|
EXPENSES |
|
|
|
|
20th
MDA Dues |
75 |
|
15 |
|
20th
MDA Golf Outing |
185 |
|
35 |
|
Awards
& Recognition (2) |
2,093 |
|
235 |
|
Candidate
Costs (3) |
995 |
|
175 |
|
Community
(4) |
5,450 |
|
350 |
|
DeMolay
& Rainbow (5) |
600 |
|
200 |
|
Envelopes
& Stationary |
859 |
|
135 |
|
Degree
Fees Returned (6) |
565 |
|
290 |
|
Forms |
50 |
|
10 |
|
Grand
Master's Reception |
650 |
|
125 |
|
Gifts
for Grand Officers |
40 |
|
10 |
|
Gifts
Other |
1,356 |
|
0 |
|
Gratuities
(7) |
5,048 |
|
890 |
|
Lodge
Bulletin - |
11,734 |
|
2,325 |
|
Misc Office Expenses (8) |
4,166 |
|
735 |
|
Office
Equip & Repair |
357 |
|
0 |
|
Masonic
Paraphernalia |
251 |
|
0 |
|
Postage |
1,989 |
|
350 |
|
Recognition
Gifts |
121 |
|
0 |
|
Rent |
41,261 |
|
7,502 |
|
Rituals
& Manuals |
454 |
|
15 |
|
Secretaries'
Assn Dues |
30 |
|
20 |
|
Special
Events (9) |
8,386 |
|
1,250 |
|
Travel
(10) |
2,005 |
|
420 |
|
Charity
Other |
1,410 |
|
0 |
|
Grand
Lodge Charitable Foundation |
1,375 |
|
350 |
|
Grand
Lodge Scholarship Fund |
700 |
|
100 |
|
Grand
Lodge Dues |
16,644 |
|
4,060 |
|
Masonic
Charity (11) |
1,801 |
|
200 |
|
Special
Olympics |
2,795 |
|
500 |
|
TOTAL EXPENSES |
113,445 |
|
20,297 |
|
TOTAL INCOME MINUS TOTAL EXPENSES |
(32,421) |
|
(4,597) |
|
|
|
|
|
|
Computation of Annual Dues |
|
|
|
|
Average
Annual Shortfall (12) |
5,721 |
|
4,597 |
|
Shortfall
per member (based on 300 members) |
19 |
|
15 |
|
Average
Income from 2000-2002 Dues increases |
10 |
|
0 |
|
Required
dues increase to balance books |
29 |
|
15 |
|
Annual
Dues as of April 1999 |
35 |
|
|
|
Annual
Dues as of April 2003 |
|
|
50 |
|
Annual Dues Required to keep books balanced |
64 |
|
65 |
(1) Fees For Degrees has been adjusted to factor
out the windfall provided by the two Grand Master's One-Day Classes
(2) Past Master's Apron & Lapel Pin
(3) Candidate Aprons, Bibles & Lapel Pins
(4) Medina Youth Baseball, National Child Safety
Council,
(5) Masonic Youth Support
(6) Refunds to Candidates who paid for degrees not
conferred
(7) Per Standing Resolutions
(8) Funeral Flowers, Fidelity Bond, Photocopying
(9) Awards Night, Past Master Night, Ladies Night,
Widows Easter Cards and Gifts
(10) Junior & Senior Wardens' Grand Lodge
Travel Expenses
(11) Masonic Services Association Green Envelope
Campaigns
(12) Historical Column only: "Total Income Minus Total Expenses" divided by the number of months (68) multiplied by 12