I am only repeating what has been said by the experts. You seem to be doing calcs using a hard 30% and not leaving a margin for errors. They / I said 30%+ meaning probably higher than 30%.
2019, 83,500 ITAs gave us 109,595 admissions to Canada as per IRCC figures. Let’s use a generous 35-37%...