Professional Documents
Culture Documents
Drew Somers - Economic Evaluation
Drew Somers - Economic Evaluation
B4A 3L6
902-282-6153
6 April 2023
The table above summarizes the assumptions and costs associated with Option 1. With respect to
Option 2, the rate at which the snow removal company charges per visit is essentially the only
cost. A typical snow removal company charges approximately $50 per visit (Stout, 2021), but
occasionally they charge more if demand is high following a significant storm. For this analysis,
the cost per visit was set at $55; the extra five dollars accounts for instances where fees are
increased. Given Nova Scotia’s average annual snowfall of 221 centimetres, it was estimated that
the snowblower and plow would be operational ten times per year, with the snowblower
consuming one hour worth of gas per use. Based on the costs outlined above, a total annual cost
can be generated for each snow removal option; this annual cost does not include the purchase
price and salvage value of the snowblower, and only considers the operating and maintenance
costs.
Option 1 Annual Costs (Snowblower):
10 Operational Uses 1 hour 5 litres $1.49 $15.00
[( )×( )×( )×( )] + [ ] = $89.50/year
Year Operational Use hour litre year
The annual cost for Option 1 was calculated to be $89.50/year, while Option 2 was found to be
$550.00/year. Using the calculated annual costs for each option, and the known purchase price
and salvage value of the snowblower, two cash flow diagrams were generated.
2 Economic Evaluation
Figure 1. Cash Flow Diagram for Option 1 (Snowblower)
Using the two cash flow diagrams, the Net Present Worth (NPW) and the Annual Equivalent
Cost (AEC) was calculated and compared for each option. An interest rate of 3% compounded
semi-annually (3.023% effective annual rate) was applied to the cash flows.
Option 1 Net Present Worth (Snowblower):
NPW1 = -$1666.66 - $89.50(P/A,3.023%,10) + $500(P/F,3.023%,10)
NPW1= -$2057.82
Option 1 Annual Equivalent Cost (Snowblower):
AEC1 = -$2,057.82(A/P,3.023%,10)
AEC1 = -$462.24
Option 2 Net Present Worth (Plow):
NPW2 = -$550(P/A,3.023%,10)
NPW2 = -$4686.11
3 Economic Evaluation
Option 2 Annual Equivalent Cost (Plow):
AEC2 = -$4,686.11(A/P,3.023%,10)
AEC2 = -$550
The calculations show that based on an annual rate of 3.023%, the NPW and AEC for Option 1 is
favourable. If Option 1 is selected, there is an annual equivalent savings of $87.76 and an overall
savings of $2,628.29, which is the difference between both AEC values and both NPW values,
respectively. The interest rate for this analysis was assumed to be 3% semi-annually, which made
Option 1 favourable, however, it was possible to find an interest rate that resulted in the projects
becoming economically indifferent. The calculations below show that an effective annual interest
rate of 23.4% would render the two options economically indifferent, meaning both options
would cost the same over a ten-year period.
Economically Indifferent Interest Rate, i:
NPW1 = NPW2
-$1666.66 - $89.50(P/A,i,10) + $500(P/F,i,10) = -$550(P/A,i,10)
i=23.4% (compounded annually)
As previously stated, fuel prices fluctuate daily. In effort to improve the accuracy of the report,
NPW and AEC calculations were completed again for Option 1 using a higher fuel price. A
higher fuel price increases the operating cost of the snowblower and subsequently decreases the
NPW and AEC. The new NPW and AEC calculations were conducted with a fuel price of
$1.65/litre instead of the $1.49/litre formerly used. Using the higher fuel price, it was found that
the NPW and AEC decreased from -$2057.82 to -$2126.16 and -$462.24 to -$477.59,
respectively.
Option 1 Annual Costs with Increased Fuel Price:
10 Operational Uses 1 hour 5 litres $1.65 $15.00
[( )×( )×( )×( )] + [ ] = $97.5/year
Year Operational Use hour litre year
4 Economic Evaluation
difference of $2628.29 and an annual equivalent cost difference of $87.76, both in favour of
purchasing a snowblower. To test the sensitivity of the initial results, the NPW and AEC of
Option 1 were recalculated using a higher fuel price, which still resulted in Option 1 being
favourable. It was also determined that if a situation arises where the effective annual interest
rate is 23.4% and fuel prices remain at $1.49/litre, the projects would be economically
indifferent. Since both options do not generate any revenue, an IRR calculation was not useful in
the evaluation. It should also be restated that the evaluation was based on a series of assumptions
that are subject to change depending on specific details that relate to an individual property
owner (size of driveway, gas-powered or electric-powered snowblower, snowfall based on
geographic discrepancies) or the economic forecast (interest rate, fuel prices, snowblower costs,
contracting costs). Regardless of the variability, it can be confidently stated that a Nova Scotian
is at a financial advantage by purchasing a snowblower opposed to contracting a third-party
plow. If specific costs vary significantly for individual property owners, then at the very least,
this report will serve as an accurate template for a similar economic evaluation with differ ent
input values, providing additional flexibility for decision-making.
Some references and additional calculations follow as an enclosure. The team at Snow Solution
Inc. hopes this evaluation proves to be useful and are willing to answer any additional questions.
Regards,
5 Economic Evaluation
References
“Canadian Tire Small Engine Spark Plugs.” www.canadiantire.ca,
www.canadiantire.ca/en/pdp/firstfire-small-engine-replacement-spark-plug-by-e3-ff-10-
0607513p.html?&&&&ds_rl=1283573&ds_rl=1283573&gclid=Cj0KCQjwla-
hBhD7ARIsAM9tQKvRxNkdpR3_2yk2JefFwXS-ifVJszg6YcKDntSL1_-
MUUN9noSA9uUaAj9TEALw_wcB&gclsrc=aw.ds#store=224. Accessed 5 Apr. 2023.
PLC Warmup. “The Average Cost of Snow Removal and a Great Solution.” Warmup, 12 Sept.
2022, https://www.warmup.ca/blog/average-cost-to-remove-snow-from-
driveway#:~:text=The%20price%20depends%20on%20where,%24250%2D%24500%20p
er%20visit.
Stout, Dan. “How much does Snow Removal Cost?” The Family Handyman, 2021,
https://www.familyhandyman.com/article/snow-removal-cost/.
The Canadian Press. “N.S. Is on Track for below Average Snow Season despite 30 Cm
Overnight Snowfall.” Halifax | Globalnews.ca, Global News, 3 Mar. 2023,
https://globalnews.ca/news/9526091/ns-snow-season-below-average/amp/.
6 Economic Evaluation
APPENDIX
7 Economic Evaluation