I believe your number may not include workers who leave the USA workforce when their visas expire.
Many people at Free Republic support high levels of immigration - but not me.
They often challenge my numbers as being too high.
So, I use the most conservative numbers I can find.
Here is a video of Roy explaining how the numbers are arrived at