Precision Agriculture Economic return of John Deer 455 Box Drill vs. John Deer 1890 No-Till Air Seeder Thomas Entz Economic Return of a Box Drill Vs. No-Till Air Seeder Goals • To find the selling prices of each drill. • Determining positive and negative affects of each drill. • Finding the amount of total input the air seeder will save when planting winter wheat. • The amount of time it will take the savings from the air seeder to cover the cost difference between the box drill. John Deere 455 Drill Selling Price of John Deere 455 Drill 35 Ft. 455 Folding Drill - 35Ft $58,068 Plain Grain - For 7.5" Row Spacing $8,177 Setup $1,700 Freight $1,250 Suggested Price $69,195 Customer Discounts $15,048 Total Selling Price $54,147 John Deere 1890 No-Till Drill Selling Price of John Deere 1890 No-Till Air Drill 36 Ft. 1890 No-Till Air Drill - 36 Ft. $99,449 90 Series Openers $13,641 Single Shoot Air Package $599 All Run Blockage for Seed $7,702 Flotation Tires, Duals on Wings $3,493 Setup $4,600 Freight $2,500 Suggested Price $131,984 Customer Discounts $32,352 Total Selling Price $99,632 Seed Planting Depth Box Drill vs. Air Seeder • When crossing terraces with a box drill the opener and press wheel location causes seed to be placed too shallow on the back side and too deep on the front, causing skips. This occurs because the press wheel is located 15 inches behind the openers. • When crossing terraces with a no-till air drill the press wheel is 4 inches behind the openers. This allows the seed to be placed at a constant depth over terraces. 455 Opener & Press Wheel 1890 Air Seeder Opener & Press Wheel Planting Methods with a Box Drill • The 15 inch distance between the openers and press wheels cause farmers to either plant following the direction of the terraces or planting over the terraces and replanting the spot initially missed by drill floatation. • Contour planting involves individually planting each terrace. This increases the number of turns and also occasionally involves double planting the center pass. Planting Methods with an Air Drill • The 4 inch distance between the openers and press wheel allows the air drill to cross terraces and plant in a straight line. This decreases turning time and the amount of seed used. • Planting in straight lines is 30% faster than contour planting. This decreases multiple input costs: fuel, labor, repairs, maintenance, and seed. Model Farm Size & Input Costs 3,000 Acres of Winter Wheat Repair & maintenance cost Fuel & lube cost Labor cost Seed cost Repair & Maintenance Cost John Deere 455 Box Drill Acres per hour = 0.1212*6mph*35ft*0.70 = 17.82 APH Hours of operation = 3,000 acres / 17.82 APH = 168.38 hours Repair & maintenance = 0.32 * $54,147 * [(168.38hr/1000)^2.1] = $410 John Deere 1890 No-Till Air Seeder Acres per hour = (17.82 * 0.30) + 17.82 = 23 APH Hours of operation = 3,000 acres / 23 APH = 130.42 hours Repair & maintenance = 0.32 * $99,592 * [(130.42hr/1000)^2.1] = $442 Fuel & Lube Cost John Deere 250 HP 4WD Tractor Pulling 455 Drill Acres per hour = 0.1212*6mph*35ft*0.70 = 17.82 APH Hours of operation = 3,000 acres / 17.82 APH = 168.38 hours Fuel cost = 0.35gal/acre * 3,000acres * $3.60/gal = $3,780 Lube Cost = $3780 * 0.10 = $378 John Deere 250 HP 4WD Tractor Pulling 1890 No-Till Air Seeder Acres per hour = (17.82 * 0.30) + 17.82 = 23 APH Hours of operation = 3,000 acres / 23 APH = 130.42 hours Fuel cost = 0.40gal/acre * 3,000acres * $3.60/gal = $4,320 Lube Cost = $4,320 * 0.10 = $432 Labor Cost John Deere 250 HP 4WD Tractor Pulling 455 Drill Labor cost = ($15/hr * 168.38hr) * 1.2 = $3,030. John Deere 250 HP 4WD Tractor Pulling 1890 No-Till Air Seeder Labor cost = ($15/hr * 130.42hr) * 1.2 = $2,347.56 Seed Cost John Deere 250 HP 4WD Tractor Pulling 455 Drill Jagger seed wheat $10/bu Seed cost = ($10/bu * 1.66 bu/acre) * 3,000 acres = $49,980 John Deere 250 HP 4WD Tractor Pulling 1890 No-Till Air Seeder Jagger seed wheat $10/bu Seed cost = $49,980 - ($49,980 * 0.30) = $34,986 1890 No-Till Air Seeder Cost Savings 455 Box Drill Operating Cost/year $57,578 1890 No-Till Air Seeder Operating Cost/year $42,527 1890 No-Till Air Seeder Cost Savings/year $15,051 Capital Recovery Period Annual cost reduction benefits of the air seeder = $15,051 Increased purchase cost of the air seeder = $45,485 Number of years to repay cost difference ( $45,485/$15,051) = 3.02 years Over a 10 year period the air seeder will save ($15,051*10years) - $45,485 = $105,025