Artificial Ice

Manufacturing Cost Data

ON

Artificial Ice

MADE IN
ACCORDANCE WITH

OTTO LUHR
CONSULTING ENGINEER
&
HERMAN FRIEDL
ARCHITECT

ICE MAKING SYSTEM

PATENT APPLIED FOR

154 WEST RANDOLPH STREET
CHICAGO, ILL.

Ice for Commercial Purposes

ICE for commercial purposes is obtained in two ways: either by cutting during the winter time from our lakes and rivers and storing in large Ice Storage Houses located alongside, or by freezing pure clean water by means of artificial refrigeration.

All authorities are agreed that artificial ice is more sanitary than natural ice and it is only a matter of time when the use of natural ice will be prohibited except in special cases when the purity of its source of supply is beyond doubt.

Our improved method of making artificial ice will cut the labor cost down to the minimum and will enable the manufacturer to profitably sell artificial ice at the price natural ice can be harvested. The logical result thereof will be the building of a large number of modern ice plants all over the country to supply the market with artificial ice in place of the present natural ice.

We do not claim any wonders for our system but believe that the following points of advantage will convince any practical ice manufacturer that the labor cost has been cut in two.

Second. Our air supply is permanently connected to the cans and the supply to each can can be regulated, if required.

Third. We have a continuous air supply to the cans during freezing as well as during thawing, dumping and filling. Our air supply never ceases.

Fourth. Our air is automatically cooled down to the temperature of the brine in the tank thereby eliminating all possibility of moisture in the air pipes.

Fifth. Our cans are held in a solid frame of steel work and are connected to the crane from the time the cans are pulled until they are put back into the tanks, thereby doubling the life of the cans.

We give herewith data covering the cost of manufacturing ice and will guarantee that under reasonably fair management the number of men required will not be exceeded.

Do not fail to carefully analyze the following cost data. They may seem extremely low but a thorough study of our system will prove them to be very conservative.

[1]

NUMBER ONE

Manufacturing Costs Per Ton of Ice
Using Electric Power at Present Chicago
Rates for Power and Labor

Capacity of plant, 240 tons of ice per day, using 2692 cans of 400-lb. capacity.

Average current requirement for freezing one ton of ice, including storage cooling and all auxiliaries, 55 K. W. hours.

Assuming one month's shut-down for inspection and repairs, the total output of 240 tons of ice for 333 days amounts to 79,920 tons, or roughly speaking 80,000 tons of ice.

Adding 1/2 cent per ton of ice for the required heating, the total power
cost of making 80,000 tons of ice is (80,000 x .50) = $ 40,000.00

240 tons of ice equal 1200---400-lb. cans. As 24 cans are pulled at one time it requires 1200 / 24 = 50 pulls per day, or one pull every 29 minutes. The ice-puller has therefore ample time to set up all ice pulled in storage house as directed.

During the month of December, the Ice Plant will be shut down for overhauling and repairs, and part of the ice stored during November will be sold in December, therefore, requiring a total storage capacity of 18,750 tons, of which 750 tons will be stored in the ante-room and 18,000 tons will be stored in the big winter storage.

NOTE--These sales can only be realized if the dealer has at least 18,000 tons of natural ice on hand to enable him to take care of the family trade during the hot months.

If no large supply of natural ice is on hand hardly 50,000 tons can be sold, thereby increasing the cost per ton considerably.

POWER COST:
Due to numerous starting and stopping of compressor during the slack months the maximeter charges will be higher and therefore it must be assumed that 60 K. W. hours will be required per ton of ice instead of 55 K. W. hours for continuous consumption.

60 K. W. hours per ton of ice at .9 cent per K. W. hour equals 54 cents per ton. Adding 1/2 cent per ton for the required heating the power cost for making 60,450 tons of ice equals 60,450 x 54.5 cents, equals $ 32,945.25

COST OF POWER:
A modern, highly efficient and economical steam driven high speed compressor plant must be installed so as to get the maximum power out of coal. The boiler room will contain two 250-H. P. water-tube boilers with automatic stokers and coal bin overhead holding two weeks' supply of coal. Steam pressure 175 lbs. As the firing of the boilers is automatic and requires practically no work on the part of the engineers, no firemen are needed. Ashes will also be removed automatically. The engine room equipment will consist of two 175-ton high speed compressors, direct connected to two Simple Condensing Una-flow Engines; also two generators, two cooling tower water pumps, two air compressors, switchboard, etc. All to be equipped with the latest labor and power-saving devices.

Equipped as above, 25 tons of refrigeration can be easily obtained from one ton of ordinary 12,500 B T U coal. 1.8 ton of refrigeration is required to produce one ton of ice including the required cooling of storage house.

Therefore the power cost of making one ton of ice with coal at $5.00 per ton equals $5.00 divided by 25/1.8 = 37 cent. (One cent per ton of ice is added for heating of dipping tank water.)

Assuming one month's shut-down for inspection and repairs, the total output of 160 tons of ice for 333 days amounts to 53,280 tons of ice.

A modern, highly efficient and economical steam driven high speed compressor plant must be installed so as to get the maximum power out of coal. The boiler-room will contain two 200-H. P. water-tube boilers with automatic stokers and coal bin overhead holding two weeks' supply of coal. Steam pressure 175 lbs. As the firing of the boilers is automatic and requires practically no work on the part of the engineers, no firemen will be needed. Ashes will also be automatically removed. The engine room equipment will consist of two 100-ton high speed compressors, direct connected to two Simple Condensing Unaflow Engines; also two generators, two cooling tower pumps, two air compressors, switchboard, etc. All to be equipped with the latest labor and power-saving devices.

Equipped as above, 25 tons of refrigeration can be easily obtained from one ton of ordinary 12500 B T U coal. 1.8 tons of refrigeration is required to produce one ton of ice, including the cooling of the storage house.

Therefore, the power cost of making one ton of ice with coal at $5.00 per ton equals $5.00 divided by 25/1.8 = 37 cent. (One cent per ton of ice is added for heating of dipping-tank water.

Assuming one month's shut down for inspection and repairs, the total output of 100 tons of ice for 333 days amounts to 33,300 tons of ice.

The total power cost of making 33,300 tons of ice is therefore,
33,300 x 37 cent, equals $ 12,321.00

*** END OF THE PROJECT GUTENBERG EBOOK MANUFACTURING COST DATA ON ARTIFICIAL ICE ***

Updated editions will replace the previous one—the old editions will be renamed.

Creating the works from print editions not protected by U.S. copyright law means that no one owns a United States copyright in these works, so the Foundation (and you!) can copy and distribute it in the United States without permission and without paying copyright royalties. Special rules, set forth in the General Terms of Use part of this license, apply to copying and distributing Project Gutenberg™ electronic works to protect the PROJECT GUTENBERG™ concept and trademark. Project Gutenberg is a registered trademark, and may not be used if you charge for an eBook, except by following the terms of the trademark license, including paying royalties for use of the Project Gutenberg trademark. If you do not charge anything for copies of this eBook, complying with the trademark license is very easy. You may use this eBook for nearly any purpose such as creation of derivative works, reports, performances and research. Project Gutenberg eBooks may be modified and printed and given away—you may do practically ANYTHING in the United States with eBooks not protected by U.S. copyright law. Redistribution is subject to the trademark license, especially commercial redistribution.

START: FULL LICENSE

PLEASE READ THIS BEFORE YOU DISTRIBUTE OR USE THIS WORK

To protect the Project Gutenberg™ mission of promoting the free distribution of electronic works, by using or distributing this work (or any other work associated in any way with the phrase “Project Gutenberg”), you agree to comply with all the terms of the Full Project Gutenberg™ License available with this file or online at www.gutenberg.org/license.

Section 1. General Terms of Use and Redistributing Project Gutenberg™ electronic works

1.A. By reading or using any part of this Project Gutenberg™ electronic work, you indicate that you have read, understand, agree to and accept all the terms of this license and intellectual property (trademark/copyright) agreement. If you do not agree to abide by all the terms of this agreement, you must cease using and return or destroy all copies of Project Gutenberg™ electronic works in your possession. If you paid a fee for obtaining a copy of or access to a Project Gutenberg™ electronic work and you do not agree to be bound by the terms of this agreement, you may obtain a refund from the person or entity to whom you paid the fee as set forth in paragraph 1.E.8.

1.B. “Project Gutenberg” is a registered trademark. It may only be used on or associated in any way with an electronic work by people who agree to be bound by the terms of this agreement. There are a few things that you can do with most Project Gutenberg™ electronic works even without complying with the full terms of this agreement. See paragraph 1.C below. There are a lot of things you can do with Project Gutenberg™ electronic works if you follow the terms of this agreement and help preserve free future access to Project Gutenberg™ electronic works. See paragraph 1.E below.

1.C. The Project Gutenberg Literary Archive Foundation (“the Foundation” or PGLAF), owns a compilation copyright in the collection of Project Gutenberg™ electronic works. Nearly all the individual works in the collection are in the public domain in the United States. If an individual work is unprotected by copyright law in the United States and you are located in the United States, we do not claim a right to prevent you from copying, distributing, performing, displaying or creating derivative works based on the work as long as all references to Project Gutenberg are removed. Of course, we hope that you will support the Project Gutenberg™ mission of promoting free access to electronic works by freely sharing Project Gutenberg™ works in compliance with the terms of this agreement for keeping the Project Gutenberg™ name associated with the work. You can easily comply with the terms of this agreement by keeping this work in the same format with its attached full Project Gutenberg™ License when you share it without charge with others.

1.D. The copyright laws of the place where you are located also govern what you can do with this work. Copyright laws in most countries are in a constant state of change. If you are outside the United States, check the laws of your country in addition to the terms of this agreement before downloading, copying, displaying, performing, distributing or creating derivative works based on this work or any other Project Gutenberg™ work. The Foundation makes no representations concerning the copyright status of any work in any country other than the United States.

1.E. Unless you have removed all references to Project Gutenberg:

1.E.1. The following sentence, with active links to, or other immediate access to, the full Project Gutenberg™ License must appear prominently whenever any copy of a Project Gutenberg™ work (any work on which the phrase “Project Gutenberg” appears, or with which the phrase “Project Gutenberg” is associated) is accessed, displayed, performed, viewed, copied or distributed:

This eBook is for the use of anyone anywhere in the United States and most other parts of the world at no cost and with almost no restrictions whatsoever. You may copy it, give it away or re-use it under the terms of the Project Gutenberg License included with this eBook or online at www.gutenberg.org. If you are not located in the United States, you will have to check the laws of the country where you are located before using this eBook.

1.E.2. If an individual Project Gutenberg™ electronic work is derived from texts not protected by U.S. copyright law (does not contain a notice indicating that it is posted with permission of the copyright holder), the work can be copied and distributed to anyone in the United States without paying any fees or charges. If you are redistributing or providing access to a work with the phrase “Project Gutenberg” associated with or appearing on the work, you must comply either with the requirements of paragraphs 1.E.1 through 1.E.7 or obtain permission for the use of the work and the Project Gutenberg™ trademark as set forth in paragraphs 1.E.8 or 1.E.9.

1.E.3. If an individual Project Gutenberg™ electronic work is posted with the permission of the copyright holder, your use and distribution must comply with both paragraphs 1.E.1 through 1.E.7 and any additional terms imposed by the copyright holder. Additional terms will be linked to the Project Gutenberg™ License for all works posted with the permission of the copyright holder found at the beginning of this work.

1.E.4. Do not unlink or detach or remove the full Project Gutenberg™ License terms from this work, or any files containing a part of this work or any other work associated with Project Gutenberg™.

1.E.5. Do not copy, display, perform, distribute or redistribute this electronic work, or any part of this electronic work, without prominently displaying the sentence set forth in paragraph 1.E.1 with active links or immediate access to the full terms of the Project Gutenberg™ License.

1.E.6. You may convert to and distribute this work in any binary, compressed, marked up, nonproprietary or proprietary form, including any word processing or hypertext form. However, if you provide access to or distribute copies of a Project Gutenberg™ work in a format other than “Plain Vanilla ASCII” or other format used in the official version posted on the official Project Gutenberg™ website (www.gutenberg.org), you must, at no additional cost, fee or expense to the user, provide a copy, a means of exporting a copy, or a means of obtaining a copy upon request, of the work in its original “Plain Vanilla ASCII” or other form. Any alternate format must include the full Project Gutenberg™ License as specified in paragraph 1.E.1.

1.E.7. Do not charge a fee for access to, viewing, displaying, performing, copying or distributing any Project Gutenberg™ works unless you comply with paragraph 1.E.8 or 1.E.9.

1.E.8. You may charge a reasonable fee for copies of or providing access to or distributing Project Gutenberg™ electronic works provided that:

• You pay a royalty fee of 20% of the gross profits you derive from the use of Project Gutenberg™ works calculated using the method you already use to calculate your applicable taxes. The fee is owed to the owner of the Project Gutenberg™ trademark, but he has agreed to donate royalties under this paragraph to the Project Gutenberg Literary Archive Foundation. Royalty payments must be paid within 60 days following each date on which you prepare (or are legally required to prepare) your periodic tax returns. Royalty payments should be clearly marked as such and sent to the Project Gutenberg Literary Archive Foundation at the address specified in Section 4, “Information about donations to the Project Gutenberg Literary Archive Foundation.”
• You provide a full refund of any money paid by a user who notifies you in writing (or by e-mail) within 30 days of receipt that s/he does not agree to the terms of the full Project Gutenberg™ License. You must require such a user to return or destroy all copies of the works possessed in a physical medium and discontinue all use of and all access to other copies of Project Gutenberg™ works.
• You provide, in accordance with paragraph 1.F.3, a full refund of any money paid for a work or a replacement copy, if a defect in the electronic work is discovered and reported to you within 90 days of receipt of the work.
• You comply with all other terms of this agreement for free distribution of Project Gutenberg™ works.

1.E.9. If you wish to charge a fee or distribute a Project Gutenberg™ electronic work or group of works on different terms than are set forth in this agreement, you must obtain permission in writing from the Project Gutenberg Literary Archive Foundation, the manager of the Project Gutenberg™ trademark. Contact the Foundation as set forth in Section 3 below.

1.F.

1.F.1. Project Gutenberg volunteers and employees expend considerable effort to identify, do copyright research on, transcribe and proofread works not protected by U.S. copyright law in creating the Project Gutenberg™ collection. Despite these efforts, Project Gutenberg™ electronic works, and the medium on which they may be stored, may contain “Defects,” such as, but not limited to, incomplete, inaccurate or corrupt data, transcription errors, a copyright or other intellectual property infringement, a defective or damaged disk or other medium, a computer virus, or computer codes that damage or cannot be read by your equipment.

1.F.2. LIMITED WARRANTY, DISCLAIMER OF DAMAGES - Except for the “Right of Replacement or Refund” described in paragraph 1.F.3, the Project Gutenberg Literary Archive Foundation, the owner of the Project Gutenberg™ trademark, and any other party distributing a Project Gutenberg™ electronic work under this agreement, disclaim all liability to you for damages, costs and expenses, including legal fees. YOU AGREE THAT YOU HAVE NO REMEDIES FOR NEGLIGENCE, STRICT LIABILITY, BREACH OF WARRANTY OR BREACH OF CONTRACT EXCEPT THOSE PROVIDED IN PARAGRAPH 1.F.3. YOU AGREE THAT THE FOUNDATION, THE TRADEMARK OWNER, AND ANY DISTRIBUTOR UNDER THIS AGREEMENT WILL NOT BE LIABLE TO YOU FOR ACTUAL, DIRECT, INDIRECT, CONSEQUENTIAL, PUNITIVE OR INCIDENTAL DAMAGES EVEN IF YOU GIVE NOTICE OF THE POSSIBILITY OF SUCH DAMAGE.

1.F.3. LIMITED RIGHT OF REPLACEMENT OR REFUND - If you discover a defect in this electronic work within 90 days of receiving it, you can receive a refund of the money (if any) you paid for it by sending a written explanation to the person you received the work from. If you received the work on a physical medium, you must return the medium with your written explanation. The person or entity that provided you with the defective work may elect to provide a replacement copy in lieu of a refund. If you received the work electronically, the person or entity providing it to you may choose to give you a second opportunity to receive the work electronically in lieu of a refund. If the second copy is also defective, you may demand a refund in writing without further opportunities to fix the problem.

1.F.4. Except for the limited right of replacement or refund set forth in paragraph 1.F.3, this work is provided to you ‘AS-IS’, WITH NO OTHER WARRANTIES OF ANY KIND, EXPRESS OR IMPLIED, INCLUDING BUT NOT LIMITED TO WARRANTIES OF MERCHANTABILITY OR FITNESS FOR ANY PURPOSE.

1.F.5. Some states do not allow disclaimers of certain implied warranties or the exclusion or limitation of certain types of damages. If any disclaimer or limitation set forth in this agreement violates the law of the state applicable to this agreement, the agreement shall be interpreted to make the maximum disclaimer or limitation permitted by the applicable state law. The invalidity or unenforceability of any provision of this agreement shall not void the remaining provisions.

1.F.6. INDEMNITY - You agree to indemnify and hold the Foundation, the trademark owner, any agent or employee of the Foundation, anyone providing copies of Project Gutenberg™ electronic works in accordance with this agreement, and any volunteers associated with the production, promotion and distribution of Project Gutenberg™ electronic works, harmless from all liability, costs and expenses, including legal fees, that arise directly or indirectly from any of the following which you do or cause to occur: (a) distribution of this or any Project Gutenberg™ work, (b) alteration, modification, or additions or deletions to any Project Gutenberg™ work, and (c) any Defect you cause.

Section 2. Information about the Mission of Project Gutenberg™

Project Gutenberg™ is synonymous with the free distribution of electronic works in formats readable by the widest variety of computers including obsolete, old, middle-aged and new computers. It exists because of the efforts of hundreds of volunteers and donations from people in all walks of life.

Volunteers and financial support to provide volunteers with the assistance they need are critical to reaching Project Gutenberg™’s goals and ensuring that the Project Gutenberg™ collection will remain freely available for generations to come. In 2001, the Project Gutenberg Literary Archive Foundation was created to provide a secure and permanent future for Project Gutenberg™ and future generations. To learn more about the Project Gutenberg Literary Archive Foundation and how your efforts and donations can help, see Sections 3 and 4 and the Foundation information page at www.gutenberg.org.

Section 3. Information about the Project Gutenberg Literary Archive Foundation

The Project Gutenberg Literary Archive Foundation is a non-profit 501(c)(3) educational corporation organized under the laws of the state of Mississippi and granted tax exempt status by the Internal Revenue Service. The Foundation’s EIN or federal tax identification number is 64-6221541. Contributions to the Project Gutenberg Literary Archive Foundation are tax deductible to the full extent permitted by U.S. federal laws and your state’s laws.

The Foundation’s business office is located at 809 North 1500 West, Salt Lake City, UT 84116, (801) 596-1887. Email contact links and up to date contact information can be found at the Foundation’s website and official page at www.gutenberg.org/contact

Section 4. Information about Donations to the Project Gutenberg Literary Archive Foundation

Project Gutenberg™ depends upon and cannot survive without widespread public support and donations to carry out its mission of increasing the number of public domain and licensed works that can be freely distributed in machine-readable form accessible by the widest array of equipment including outdated equipment. Many small donations ($1 to $5,000) are particularly important to maintaining tax exempt status with the IRS.

The Foundation is committed to complying with the laws regulating charities and charitable donations in all 50 states of the United States. Compliance requirements are not uniform and it takes a considerable effort, much paperwork and many fees to meet and keep up with these requirements. We do not solicit donations in locations where we have not received written confirmation of compliance. To SEND DONATIONS or determine the status of compliance for any particular state visit www.gutenberg.org/donate.

While we cannot and do not solicit contributions from states where we have not met the solicitation requirements, we know of no prohibition against accepting unsolicited donations from donors in such states who approach us with offers to donate.

International donations are gratefully accepted, but we cannot make any statements concerning tax treatment of donations received from outside the United States. U.S. laws alone swamp our small staff.

Please check the Project Gutenberg web pages for current donation methods and addresses. Donations are accepted in a number of other ways including checks, online payments and credit card donations. To donate, please visit: www.gutenberg.org/donate.

Section 5. General Information About Project Gutenberg™ electronic works

Professor Michael S. Hart was the originator of the Project Gutenberg™ concept of a library of electronic works that could be freely shared with anyone. For forty years, he produced and distributed Project Gutenberg™ eBooks with only a loose network of volunteer support.

Project Gutenberg™ eBooks are often created from several printed editions, all of which are confirmed as not protected by copyright in the U.S. unless a copyright notice is included. Thus, we do not necessarily keep eBooks in compliance with any particular paper edition.

Most people start at our website which has the main PG search facility: www.gutenberg.org.

This website includes information about Project Gutenberg™, including how to make donations to the Project Gutenberg Literary Archive Foundation, how to help produce our new eBooks, and how to subscribe to our email newsletter to hear about new eBooks.

1 chief engineer per day	$ 10.00
3 engineers per day	$ 8.00
Total per day	$ 34.00
365 days at $34.00 equals	$ 12,410.00

3 men pulling ice and setting it up in store-room.	per day $ 6.00
3 men in store-room	per day $ 6.00
1 shipping clerk	per day $ 8.00
Total labor	per day $ 44.00

Cost of Ammonia at	2 cent per ton	$ 1,600.00
Cost of Oil and Waste at	2 cent per ton	$ 1,600.00
Cost of Water at	3 cent per ton	$ 2,400.00
Cost of Salt at	72 cent per ton	$ 400.00
Plant Maintenance and Repairs		$ 3,500.00

1 Manager and Salesman, per year	$ 5,000.00
1 Bookkeeper, per year	$ 2,400.00
Stationery, Telephone, etc	$ 600.00
Total Cost	$ 8,000.00

8 per cent interest on $350,000.00 investment	$ 28,000.00
8 per cent interest on value of land ($20,000.00)	$ 1,600.00
8 per cent interest on $10,000.00 working capital	$ 800.00
3 per cent depreciation on $350,000.00	$ 10,500.00
Insurance (estimated)	$ 1,500.00
Taxes (estimated)	$ 3,500.00
Total		$ 45,900.00

The Project Gutenberg eBook of Manufacturing Cost Data on Artificial Ice

THE FULL PROJECT GUTENBERG LICENSE

Manufacturing cost including office expense	$ 1.10.840
Overhead charges	$ 0.57.375

Month	Ice produced per day	Ice sold direct per day	Ice stored per day	Ice Sold from storage daily	Total Ice stored in 30 days
January	240	65	175		5250
February	240	65	175		5250
March	240	115	125		3750
April	240	165	75		2250
May	240	300		60
June	240	400		160
July	240	400		160
August	240	400		160
September	240	350		110
October	240	200	40		1200
November	240	140	100		3000
December	None	65		65
				Tons	20700
				Less Tons	1950
				Total Tons	18750

Month	Tons per day	Total Tons
January	65	1,950
February	65	1,950
March	115	3,450
April	165	4,950
May	240	7,200
June	240	7,200
July	240	7,200
August	240	7,200
September.	240	7,200
October	200	6,000
November	140	4,200
December	65	1,950
	Total output tons	60,450

6 ice pullers per day	$ 6.00
3 air men per day	$ 6.00
6 storage house men per day	$ 6.00
Total per day	$ 90.00
184 days at $90.00 equals	$ 16,560.00

6 pullers per day	$ 6.00
4 storage house men per day	$ 6.00
Total per day	$ 60.00
91 days at $60.00 equals	$ 5,460.00

3 pullers per day	$ 6.00
3 storage house men per day	$ 6.00
Total per day	$ 36.00
92 days at $36.00 equals	$ 3,312.00

Cost of Ammonia at	2 cent per ton	$ 1,209.00
Cost of Oil and Waste at	2 cent per ton	$ 1,209.00
Cost of Water at	3 cent per ton	$ 1,813.50
Cost of Salt at	1/2 cent per ton	$ 302.25
Plant Maintenance and Repairs		$ 2,800.00

1 Manager and Salesman per year	$ 5,000.00
1 Bookkeeper per year	$ 2,400.00
Stationery, Telephone, etc	$ 600.00
Total Cost	$ 8,000.00

8 per cent Interest on $280,000.00 investment	$ 22,400.00
8 per cent Interest on value of land ($12,000.00)	$ 960.00
8 per cent interest on $8,000.00 working capita	$ 640.00
3 per cent depreciation on $280,000.00	$ 8,400.00
Insurance (estimated)	$ 1,200.00
Taxes (estimated)	$ 2,500.00
Total Overhead Charge	36,100.00

May, June, July, August, September and October require:
3 ice pullers	per day $ 6.00
3 storage house men	per day $ 6.00
Total	per day $ 36.00
184 days at $ 36.00 equals		$ 6,624.00
March, April and November require:
3 ice pullers	per day $ 6.00
2 storage house men	per day $ 6.00
Total per day	$ 30.00
91 days at $ 30.00 equals		$ 2,730.00
December, January and February require:
3 ice pullers	per day $ 6.00
1 storage house man	per day $ 6.00
Total	per day $ 24.00
92 days at $ 24.00 equals		$ 2,208.00
1 shipping clerk	per day $ 8.00
330 days x 8 equals.		$ 2,640.00
Total Labor Cost.		$ 14,202.00

1 Office Man (Manager and Bookkeeper)	$ 3,000.00
Stationery, Telephone, etc. (per year)	$ 300.00
Total Office Expense		$ 3,300.00

1 Office Man (Manager and Bookkeeper)	$ 3,000.00
Stationery, Telephone, etc. (per year)	$ 300.00
Total Office Expense	$ 3,300.00

Harry A. McDonald	President
Nelson J. Dessert	Vice president
Carl F. Siclaff	Vice president
Harry J. Weigand	Treasurer & Comptroller
Jerome H. Remick	Ice Cream Sales & Service
J. Harry Brickley	Retail Milk Sales
Oliver G. Spaulding	Legal Department
Richard L. Baire	Advertising
Frank McVeigh	Purchasing Department
Ben F. Taylor	Ice Cream Production
Ben F. Taylor	Ice Cream Delivery
Edward C. Krahl	Henry St. Production
Doc Grayson	Laboratory
John Kostuch	Plant Engineer - Maintenance
John Kostuch	Power & Refrigeration
J. Harry Watson	Transportation
J. Harry Watson	Shops
H. Terry Snowday	Wholesale Milk Sales
Carl O. Tuttle	Butter Department
Tom Wood	Credit & Collections
J. McWilliams	Detroit Creamery Farms

Garages	Detroit Subs. (Advisory)
Auto Shops	Detroit (Met. Area)
	Subs. (Advisory)
Paint Shops	Detroit & Subs.
Electrical Shops	Detroit Subs. (Advisory)

Carpenter Shops	Detroit & Sub. (Advisory)

Stables	Detroit (Advisory)
Barnmen	Sub. (Advisory)
Washers
Blacksmiths

Wagon Shops	Detroit & Subs
Harness Shops	Detroit & Subs.
Plumbing Shops	Detroit
Sign Shop	Detroit & Subs.
Tin Shop	Detroit & Subs.
Special Delivery and Trucking	Detroit (Main)
Branch Trucking
Special Trucking

1 chief engineer	per day $ 8.00
3 engineers	per day $ 6.00
1 shipping clerk	per day $ 6.00
3 men in Storage House	per day $ 4.00
Total	per day $ 44.00
365 days at $44.00 per day equals		$ 16,060.00
Additional labor cost for putting 12,000 tons into winter storage and taking out at $4.00 per day		$ 1,200.00
Total Labor Cost		$ 17,260.00

Cost of Ammonia at 2 cent per ton	$ 1,065.60
Cost of Oil and Waste at 2 cent per ton	$ 1,065.60
Cost of Water at 3 cent per ton	$ 1,598.40
Cost of Salt at 1/2 cent per ton	$ 266.40
Plant Maintenance and Repairs	$ 2,200.00

8 per cent interest on $220,000.00 investment equals	$ 17,600.00
8 per cent interest on value of land ($10,000.00)	$ 800.00
8 per cent interest on working capital ($7,500.00)	$ 600.00
3 per cent depreciation on $220,000.00	$ 6,600.00
Insurance (estimated)	$ 1,000.00
Taxes (estimated)	$ 2,000.00
Total overhead charges	$ 28,600.00

Cost of Ammonia at	2 cent per ton	$ 666.00
Cost of Oil and Waste at	2 cent per ton	$ 666.00
Cost of Water at	3 cent per ton	$ 999.00
Cost of Salt at	1/2 cent per ton	$ 166.50
Plant Maintenance and Repairs		$ 1,500.00

8 per cent interest on $150,000.00 investment	$ 12,000.00
8 per cent interest on value of land ($7,000.00)	$ 560.00
8 per cent interest on $5,000.00 working capital	$ 400.00
3 per cent depreciation on $150,000.00	$ 4,500.00
Insurance (estimated)	$ 700.00
Taxes (estimated)	$ 1,360.00
Total overhead charges	$ 19,520.00