TablePress Tables

$1.67M sweat ($2.8m pre tax)		Borrow $2.8m 6.07% I only		Managed fund $10M
increase 15%		increase 15%		increases 15% , fee of 20% of outperformance plus 1.5% AUM
income		income		income
250000		420000		250000
expense		expense		expense
0		170000		0
net		net		net
250000		250000		250000

$1.67M sweat		Borrow $2.8m 6.07% I only		Managed fund $10M
increase 10%		increase 10%		increase 10%
income		income		income
167000		280000		150000
expense		expense		expense
0		170000		0
net		net		net
167000		110000		150000