Task: Formula-prediction-context (source dataset: pge-random)

You are given an table region extracted from a real Excel spreadsheet, which is centered around a cell called "Target Cell" (labeled as "[Target Cell]" shown in the table below). The table region below includes up to 10 rows above/below the Target Cell, and 10 columns to the left/right of the Target Cell. 

Your task is to analyze the table context surrounding the Target Cell, and predict the most likely Excel formula that should go in the Target Cell. If multiple formulas are possible, choose the most reasonable or commonly used based on context.

1. Please follow the standard formula syntax in Excel, e.g. always begins with an equal sign (=).
2. Base your predicted formula on the surrounding table context, e.g., column headers, annotations, and data values in nearby cells.
3. No explanation — just output the formula itself in a JSON format: {"formula": "your_formula_here"}.

Input Excel Snippet in Markdown format:
|    | B   | C                                   | D   | E                  | F                                     | G                 | H                            | I                    | J                      | K                                            | L             | M   |
|---:|:----|:------------------------------------|:----|:-------------------|:--------------------------------------|:------------------|:-----------------------------|:---------------------|:-----------------------|:---------------------------------------------|:--------------|:----|
|  1 |     | Distribution Revenue Requirement    |     |                    |                                       |                   |                              |                      | Rate Year:             | 2021                                         |               |     |
|  2 |     | Input cells are shaded gold         |     |                    |                                       |                   |                              |                      | Prior Year:            | 2019                                         |               |     |
|  3 |     |                                     |     | Col 1              |                                       |                   | Col 2                        | Col 3                | Col 4                  | Source                                       |               |     |
|  4 |     |                                     |     |                    |                                       |                   | Col 3 + Col 4                | 0.49429618647120244  | 0.4578220843378516     | 6-PlantJurisdiction, L. 400, col 1 and col 2 |               |     |
|  5 |     | 1) Rate Base                        |     |                    |                                       |                   |                              |                      |                        |                                              |               |     |
|  6 |     | Description                         |     | Total Distribution | Source                                | Notes             | Total Wholesale Distribution | Primary Distribution | Secondary Distribution | Source                                       | [Target Cell] |     |
|  7 |     | Plant                               |     |                    |                                       |                   |                              |                      |                        |                                              |               |     |
|  8 |     | Distribution Plant                  |     | 32246477646.260006 | 7-PlantInService, L. 112, col 26      | End of Year Value | 30702460535.47               | 15939310927.41001    | 14763149608.059994     | 7-PlantInService, L. 212 and L. 312, col 26  | 100           |     |
|  9 |     | Common + General + Intangible Plant |     | 2994936226.22519   | WP_7-PlantInService 6, L. 122, col 10 | End of Year Value | 2022818638.2565525           | 1050154764.8733311   | 972663873.3832214      | 7-PlantInService, L. 801, col 2 and col 3    | 101           |     |
| 10 |     | Total Plant                         |     | 35241413872.4852   | Line 100 + Line 101                   |                   | 32725279173.726555           | 16989465692.28334    | 15735813481.443214     | Line 100 + Line 101                          | 102           |     |
| 11 |     |                                     |     |                    |                                       |                   |                              |                      |                        |                                              |               |     |
| 12 |     | Working Capital                     |     |                    |                                       |                   |                              |                      |                        |                                              |               |     |
| 13 |     | Materials and Supplies              |     | 201440050.9466664  | 13-WorkCap, L. 112, col 2             | End of Year Value | 191794752.97902775           | 99571048.98550193    | 92223703.99352582      | Line 103, col 1 * Line 1, col 3 and col 4    | 103           |     |
| 14 |     | Prepayments                         |     | 120506510          | 13-WorkCap, L. 217, col 5             | End of Year Value | 114736449.92243397           | 59565908.33795382    | 55170541.58448016      | Line 104, col 1 * Line 1, col 3 and col 4    | 104           |     |
| 15 |     | Cash Working Capital                |     | 193705964.75136662 | (Line 500 + Line 501) / 8             |                   | 184430988.20447075           | 95748119.67332567    | 88682868.53114508      | Line 105, col 1 * Line 1, col 3 and col 4    | 105           |     |
| 16 |     | Total Working Capital               |     | 515652525.698033   | Sum of Lines 103 to 105               |                   | 490962191.1059325            | 254885076.9967814    | 236077114.10915107     | Sum of Lines 103 to 105                      | 106           |     |



min_row: 1
max_row: 16
min_col: 2
max_col: 13
target_cell_row_idx: 6
target_cell_col_idx: 12
target_cell_value: Line
formula: =A6