Has anyone looked at the table on Page 11 of the report, Paragraph 50? You can see the unfunny joke right there.
The numbers are a hoot. This whole rescission vote on Monday about the £57m loan to cover the "Borrowing Required" might just about get the terminal building up to scratch! Then those £5.3m "Funding" figures from 2028 - presumably the Gainshare, which as things stand they aren't going to get: that won't even cover the wages and rent.
I can see now why they're peddling this absurd fantasy about passenger flights from Easter 2028 - it is because that is when some revenue had better start to materialise, not when they can actually, feasibly resume such flights. With the best will in the world they're looking at 2030, probably 2031, and even that needs everything to go smoothly.
Unless I'm missing something the numbers don't remotely map onto reality on any level. What's a new fuel farm going to cost? Then fire station and rescue/firefighting equipment to RFFS Category requirements, ATC tower equipment and systems, airfield ground lighting upgrades to current standards, Runway and taxiway maintenance and remarking, then operational systems and IT, staffing, training... you're looking at at least £200m just get the thing open.
That's the upfront "Capex" cost. To that you add operating costs through the development period and the early years of operation. An airport at sub-1m passengers loses money - that's not speculation, that's why DSA closed in 2022 and why every regional airport at similar scale either has subsidies, deep-pocketed parent groups, or eventually closes. Operating losses of perhaps £10-20m per year for years three through eight or nine until volumes (might) build sufficient revenue. That's another £80-160m of cumulative operating subsidy required.
Then the lease costs. Base rent £3.3m rising to £5m indexed, running through the period. Across ten years, even if turnover rent stays at zero, that's £40-50m of base rent alone. If turnover rent applies in any form - which at present it does at 20% - that adds significantly more.
Then debt service. £57m of borrowing accumulating interest costs over ten years of perhaps £15-25m, depending on the borrowing profile.
Then ongoing capital maintenance. Airport infrastructure requires ongoing capex - runway resurfacing every 7-10 years, equipment refresh, system upgrades. Perhaps £5-10m per year of ongoing capex once operational.
Then we come to the very real possibility of having to upgrade the grid because the power supply is inadequate...!
What am I missing? If they're in a flat spin over £57m then quite simply the project has no future. If it costs £48m to wind it up then that'll be the best spent money in this whole sorry saga! You can see £500m over 10 years. Maybe more depending on what happens over the electricity.
The whole thing - even just at a glance - is being sold to the public on the basis of hilariously underestimated costs and revenue projections that are pure fantasy.