Year 1 Budget

Item	Cost	Gifts
Federal EIN, TCC expedited service	$75
Corporate Seal (3, TCC estimated price)	$150		<=estimated
Delaware State Incorporation, TCC agent filing fee	$100
Delaware State Qualification (to do business) TCC fee	$50
Delaware Law Book, from TCC	$30
Complete Book of Corporate Forms (TCC floppy version)	$75
	-----------	-----------
One-Time Incorporation SUBTOTAL	$480	$500	<=Nancy Gift
Delaware State Registered Agent TCC (annual) fee	$150
Delaware State TCC Tax-on-Time (annual) agent Fee	$80
Basic Mail, TCC forwarding (annual) service	$42
Post Office Box for Secretary (annual) fee	$75
Lockbox for Secretary (annual) fee	$60
Post Office Box for Director's mail (annual) fee	$106
Petty Cash for various postage (annual)	$50		<=estimated
	-----------	-----------
Annual Expenses SUBTOTAL	$563	$500	<=Nancy gift
InterNIC Registration (includes 2 years Annual Fee)	$100	$100	<=Nancy gift
Internet Provider (annual) fee		(free)	<=pending
	-----------	-----------
Web Presence SUBTOTAL	$100	$100
	=======	=======
Year 1 GRAND TOTAL	$1,143	$1,100