Working in the industry, I can confirm that the above numbers are approximately correct except for the employee costs -- those are roughly double and up. You also need to hire a fund administrator, auditors and compliance firms (maybe $50k to $100k per year each) which add on even more costs. And you can't skip the lawyers, outside administrator, outside compliance, etc. as they are required by regulations/law.