scenario,headcount,gross_capacity_hours_year,review_overhead_hours_year,net_capacity_hours_year,realization_pct,modeled_benefit_usd_year,incremental_cost_usd_year,modeled_roi_pct,modeled_payback_months,benefit_is_cash
low-realization,20,1840,460,1380,25,20700,25800,-19.77,14.96,no
base,20,1840,460,1380,50,41400,25800,60.47,7.48,no
high-realization,20,1840,460,1380,75,62100,25800,140.70,4.99,no
review-heavy,20,1840,1380,460,50,13800,25800,-46.51,22.43,no