Ah, yes. Did my math wrong on the rooms. So, assuming 3 rooms for crew (tight, but it's profit) that would be 7 middle passengers (43,000) and 11 low (7,700). This would make the new total for the run 131,100 credits. But...
I also figured the mortgage wrong. The value of a share is much higher...