out_rabo,0.9, „,1,1,0.9,„downside_payout_ratio,0.9, „,0,2,0„,lag (max 10),0, „,1000,1000,1000„,c,1000, initial, values, timesteps,0,1, expected_retums„=J34*$J$3, commodity payments variable component„=$)$10•)22+$1$11, ,average,average commodity payments mimimum component,100,=$J$19, ,timesteps,timesteps