Give me the sample of propose budget of start- up cost and operating expense for hire car business

Start-up Cost:

1. Vehicle Purchase/Lease: $50,000
2. Insurance: $5,000
3. License and Permits: $2,000
4. Marketing and Advertising: $3,000
5. Website Development: $1,000
6. Office Space Rental: $1,500
7. Equipment (GPS, phone, etc.): $2,000
8. Initial Inventory (cleaning supplies, car maintenance tools): $1,500
9. Employee Training: $1,000
10. Miscellaneous Expenses: $1,000

Total Start-up Cost: $67,000

Operating Expenses (monthly):

1. Vehicle Maintenance: $2,000
2. Fuel Expenses: $1,500
3. Insurance: $500
4. Marketing and Advertising: $1,000
5. Employee Wages: $3,000
6. Office Rent: $1,500
7. Utilities: $500
8. Website Hosting and Maintenance: $200
9. Cleaning Supplies: $300
10. Miscellaneous Expenses: $500

Total Operating Expenses: $10,500 per month

It's important to note that these costs are estimates and actual expenses may vary based on location, size of the business, and other factors. It's recommended to consult with a financial advisor or accountant to create a more accurate budget for your hire car business.