Three years, measured in what students build
A roadmap from one Hunza cohort to a multi-region program, with the budget and the metrics behind it.
3-year implementation roadmap
| Year 1 | Year 2 | Year 3 | |
|---|---|---|---|
| Geography | Hunza only | Hunza + 1–2 new regions | Further regional expansion |
| Free cohorts | 1 cohort, 50–75 students | Multiple cohorts, higher volume | Multiple cohorts across regions |
| Paid track | Existing paid courses elsewhere | + New paid Hunza immersion | Scaled as core funding engine |
| Sandbox | Not yet launched | Launched | First supported ventures |
| Governance | Founder-led | Board + Advisory formalized | Full governance operating |
Getting started: PKR 980,000
- Registration & legal consultancyPKR 450,000
- Entry-level 3D printer + filamentsPKR 220,000
- CNC routerPKR 250,000
- On-field instructor stipend (3 mo. @ PKR 20,000/mo.)PKR 60,000
PHASE 1 TARGET
PKR 980K
Registration, equipment and a 3-month field instructor stipend to get Cohort 1 off the ground.
SECP Section 42 (Not for Profit) registration
E4 Foundation's registration as a Section 42 not-for-profit company is in process. Name has been reserved and filing has been completed; we are now waiting on SECP approval and remaining FBR procedures. Expected completion: June 2027.
Name reserved
Filing done
Awaiting SECP approval & FBR procedures
Registration complete
Revenue model
Free Track (Hunza)
Paid Track (National + Immersion)
Sandbox / Incubator
The paid side exists to make the free side possible at greater scale — not as a separate business line.
Confirmed ask: PKR 5,835,000 (~US$20,850)
- One-time registration + setupPKR 1,805,000
- Rent + connectivityPKR 600,000
- Instructors + coordinatorPKR 2,800,000
- Materials, compliance, contingencyPKR 630,000
YEAR 1 TOTAL
PKR 5.84M
~US$20,850
From Year 2, with setup costs behind us, the annual requirement drops to roughly PKR 4.03M unless new regions require further one-time spend.
What we measure
Students enrolled and graduated, per cohort and per year
Mechatronic capstones completed, and how many solve a real local problem
Student-to-mentor ratio maintained per cohort
Regions actively served, cumulative
Completion / retention rate per cohort
Ventures launched through the Sandbox (Year 2+)
Share of paid-program revenue reinvested into the free track
Community and local-partner feedback
Risk considerations
Unreliable internet/connectivity in Hunza
Single-donor / funding concentration
Community trust & retention
Seasonal access constraints (mountain terrain, winter)
Nonprofit registration / regulatory timeline
Year 1 is fully costed and ready to run.
PKR 5,835,000 covers registration, equipment, instructors and a full cohort of 50–75 students — free of charge.
