Hello Rehman,
According to me, your planing is too good.. along with that, request you to add insecticide, pesticide, cow dung, labor cost and also transportation costs if applicable. Then, "You can do cross cultivation also" I mean .. under the steam of Drumstick tree.. seed Bottle-guard...