Over 90% of this increase is due to the Birth/Death Model.
I don't believe that this just came from some formula. That would mean they are just making these numbers up. Are you saying that they have only made numbers up for this period (april)? How long have they been assuming jobs from a new formula? Of course "assuming" even that this birth death formula you speak of is real.