This is right. Wish I lived in those areas people have chimed in with "WRONG." Single engine, high performance, 6 seater...
Hangar: $750/month, $9k/year
Insurance: ~$4k/year (6 seats)
Annual: ~$2k
Mx: it depends...
Fuel: 14g/h, 100h/year, $7/g or ~$9k/year
So $15k/year fixed and variable gets...