I make it an expected total of around 210000 give or take for the year
If your calculation is correct, and to put the total pax numbers into perspective, then more people will use Blackpool Airport than DTV.
Where will the revenue come from to keep DTV afloat?
Suggest DVT talk to BB at Blackpool as they have been fighting this problem for some years now.