The year to year change in academic and financial characteristics of an admission class at most colleges probably is not that great. So the college can plan for a given level of need-based aid and a budget for merit scholarships to create a formula that it puts in the NPC and uses to generate actual FA offers. It can choose a conservative formula to leave a budget buffer for overruns (greater need or wanting to offer more merit based on the actual characteristics of the admission class).