All that data is entered in the model, ambitiously but plausibly projected into the future, and compared against what we would have to do anyway.
Todos esses dados são inseridos no modelo, ambiciosa mas plausivelmente projetada no futuro, em comparação com o que teríamos de fazer de qualquer maneira.