These estimates are just that: ESTIMATES.
They are based on the current number of members enrolled in particular plans and those that take in lieu.
Any plan changes may result in an increase or decrease in these estimates. Please refer to the CALPERS Health Benefit Cost Analysis done by Brenda Hensley at http://www.vacateachers.org/calpers-2018-medical-rate-analysis/ for more information.