You have 24 extra tons of staterooms and do not properly account for full automation.
This is a much better example that also more properly applies effects of the Command Center (Detachable Bridge, Armored Bulkhead, 3 tons Biosphere, 4 tons Common Area, Single Stateroom and an additional 27...