What maths school did you go to fgd??
35.42/221
= 16% far from your 30% which changed to 24% which went to 20% and using your figures plucked frm space...
second to that staff would include - cabin crew - tech crew - baggage handlers - check in staff cleaners etc etc - we are talking 2.5%-4% and that IS from qf themselves...