E-sim productivity change

	A	B	C	D	E	F	G	J	K	L	M	N	O	P	Q	R	S	T	U	V
1		Productivity	(Skill 1 worker with high region and capital bonuses)						Productivity		Q1 %	Q2 %	Q3 %	Q4 %	Q5 %	Q1 produc	Q2 produc	Q3 produc	Q4 produc	Q5 produc
2	Q1	75						Skill1	75	1	100.00%	100.00%	100.00%	100.00%	100.00%	75.0	75.0	75.0	75.0	75.0
3	Q2	90	(+20%)					My suggested system		2	96.67%	100.00%	100.00%	100.00%	100.00%	72.5	75.0	75.0	75.0	75.0
4	Q3	105	(+40%)		Current system					3	93.33%	100.00%	100.00%	100.00%	100.00%	70.0	75.0	75.0	75.0	75.0
5	Q4	120	(+60%)							4	90.00%	96.67%	100.00%	100.00%	100.00%	67.5	72.5	75.0	75.0	75.0
6	Q5	135	(+80%)					The profits would be		5	86.67%	93.33%	100.00%	100.00%	100.00%	65.0	70.0	75.0	75.0	75.0
7			Q1	Q2	Q3	Q4	Q5	based on salaries and		6	83.33%	90.00%	96.67%	100.00%	100.00%	62.5	67.5	72.5	75.0	75.0
8	1	100.00%	75	90	105	120	135	prices. I can't predict		7	80.00%	86.67%	93.33%	100.00%	100.00%	60.0	65.0	70.0	75.0	75.0
9	2	96.67%	72.5	87	101.5	116	130.5	that. And from profits		8	76.67%	83.33%	90.00%	100.00%	100.00%	57.5	62.5	67.5	75.0	75.0
10	3	93.33%	70	84	98	112	126	we'd see how much		9	73.33%	80.00%	86.67%	96.67%	100.00%	55.0	60.0	65.0	72.5	75.0
11	4	90.00%	67.5	81	94.5	108	121.5	can be produced.		10	70.00%	76.67%	83.33%	93.33%	100.00%	52.5	57.5	62.5	70.0	75.0
12	5	86.67%	65	78	91	104	117			11	66.67%	73.33%	80.00%	90.00%	100.00%	50.0	55.0	60.0	67.5	75.0
13	6	83.33%	62.5	75	87.5	100	112.5			12	64.67%	70.00%	76.67%	86.67%	100.00%	48.5	52.5	57.5	65.0	75.0
14	7	80.00%	60	72	84	96	108			13	62.67%	66.67%	73.33%	83.33%	96.67%	47.0	50.0	55.0	62.5	72.5
15	8	76.67%	57.5	69	80.5	92	103.5			14	60.67%	64.67%	70.00%	80.00%	93.33%	45.5	48.5	52.5	60.0	70.0
16	9	73.33%	55	66	77	88	99			15	58.67%	62.67%	66.67%	76.67%	90.00%	44.0	47.0	50.0	57.5	67.5
17	10	70.00%	52.5	63	73.5	84	94.5			16	56.67%	60.67%	64.67%	73.33%	86.67%	42.5	45.5	48.5	55.0	65.0
18	11	66.67%	50	60	70	80	90			17	54.67%	58.67%	62.67%	70.00%	83.33%	41.0	44.0	47.0	52.5	62.5
19	12	64.67%	48.5	58.2	67.9	77.6	87.3			18	52.67%	56.67%	60.67%	66.67%	80.00%	39.5	42.5	45.5	50.0	60.0
20	13	62.67%	47	56.4	65.8	75.2	84.6			19	50.67%	54.67%	58.67%	64.67%	76.67%	38.0	41.0	44.0	48.5	57.5
21	14	60.67%	45.5	54.6	63.7	72.8	81.9			20	48.67%	52.67%	56.67%	62.67%	73.33%	36.5	39.5	42.5	47.0	55.0
22	15	58.67%	44	52.8	61.6	70.4	79.2			21	46.67%	50.67%	54.67%	60.67%	70.00%	35.0	38.0	41.0	45.5	52.5
23	16	56.67%	42.5	51	59.5	68	76.5			22	45.33%	48.67%	52.67%	58.67%	66.67%	34.0	36.5	39.5	44.0	50.0
24	17	54.67%	41	49.2	57.4	65.6	73.8			23	44.00%	46.67%	50.67%	56.67%	64.67%	33.0	35.0	38.0	42.5	48.5
25	18	52.67%	39.5	47.4	55.3	63.2	71.1			24	42.67%	45.33%	48.67%	54.67%	62.67%	32.0	34.0	36.5	41.0	47.0
26	19	50.67%	38	45.6	53.2	60.8	68.4			25	41.33%	44.00%	46.67%	52.67%	60.67%	31.0	33.0	35.0	39.5	45.5
27	20	48.67%	36.5	43.8	51.1	58.4	65.7			26	40.00%	42.67%	45.33%	50.67%	58.67%	30.0	32.0	34.0	38.0	44.0
28	21	46.67%	35	42	49	56	63			27	38.67%	41.33%	44.00%	48.67%	56.67%	29.0	31.0	33.0	36.5	42.5
29	22	45.33%	34	40.8	47.6	54.4	61.2			28	37.33%	40.00%	42.67%	46.67%	54.67%	28.0	30.0	32.0	35.0	41.0
30	23	44.00%	33	39.6	46.2	52.8	59.4			29	36.00%	38.67%	41.33%	45.33%	52.67%	27.0	29.0	31.0	34.0	39.5
31	24	42.67%	32	38.4	44.8	51.2	57.6			30	34.67%	37.33%	40.00%	44.00%	50.67%	26.0	28.0	30.0	33.0	38.0
32	25	41.33%	31	37.2	43.4	49.6	55.8			31	33.33%	36.00%	38.67%	42.67%	48.67%	25.0	27.0	29.0	32.0	36.5
33	26	40.00%	30	36	42	48	54			32	33.33%	34.67%	37.33%	41.33%	46.67%	25.0	26.0	28.0	31.0	35.0
34	27	38.67%	29	34.8	40.6	46.4	52.2			33	33.33%	33.33%	36.00%	40.00%	45.33%	25.0	25.0	27.0	30.0	34.0
35	28	37.33%	28	33.6	39.2	44.8	50.4			34	33.33%	33.33%	34.67%	38.67%	44.00%	25.0	25.0	26.0	29.0	33.0
36	29	36.00%	27	32.4	37.8	43.2	48.6			35	33.33%	33.33%	33.33%	37.33%	42.67%	25.0	25.0	25.0	28.0	32.0
37	30	34.67%	26	31.2	36.4	41.6	46.8			36	33.33%	33.33%	33.33%	36.00%	41.33%	25.0	25.0	25.0	27.0	31.0
38	31+	33.33%	25	30	35	40	45			37	33.33%	33.33%	33.33%	34.67%	40.00%	25.0	25.0	25.0	26.0	30.0
39										38	33.33%	33.33%	33.33%	33.33%	38.67%	25.0	25.0	25.0	25.0	29.0
40		Current skill 1 offer in Poland			6.71					39	33.33%	33.33%	33.33%	33.33%	37.33%	25.0	25.0	25.0	25.0	28.0
41		Current iron price in Poland			0.09					40	33.33%	33.33%	33.33%	33.33%	36.00%	25.0	25.0	25.0	25.0	27.0
42		Min productivity to profit			74.56					41	33.33%	33.33%	33.33%	33.33%	34.67%	25.0	25.0	25.0	25.0	26.0
43										42+	33.33%	33.33%	33.33%	33.33%	33.33%	25.0	25.0	25.0	25.0	25.0
44		Green = Profit		First worker in Q1 profits 0.04 PLN
45		Red = Loss		First worker in Q2 profits 1.39 PLN
46				6 workers profit in Q2 is only 4.29 PLN
47		It seems Q1 is lucky here. Profit is rarely seen on Q1.