Task: Formula-prediction-context (source dataset: enron-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:
|    | D   | E                | F        | G                   | H     | I     | J      | K     | L     | M      | N             | O   | P     | Q     | R      | S     | T     | U      |    V | W                                                                                                                                                                                                                                                                                                                                                                                                       | X                                                                                                                                       |
|---:|:----|:-----------------|:---------|:--------------------|:------|:------|:-------|:------|:------|:-------|:--------------|:----|:------|:------|:-------|:------|:------|:-------|-----:|:--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----------------------------------------------------------------------------------------------------------------------------------------|
| 18 | MO  |                  |          | 2000.0              |       |       |        |       |       |        | 0.0           |     |       |       | 200.0  | 200.0 |       | 60.0   |  460 | One source says Ameren is planning to build 400 MW in combustion turbines within two years; 200 MW in 2000 and 200 MW in 2001.  Both projects are said to be slated for the southeast corner of Missouri.  (11/98 MW).                                                                                                                                                                                  |                                                                                                                                         |
| 19 | TX  | Edinburg         | NG CC    | Summer - 2001       |       |       |        | 550.0 |       |        | 550.0         |     |       |       |        | 550.0 |       |        |  550 | Has been pushed back to summer 2001 at soonest.  Could be 1100 MW built in two phases.  (10/98 SEP)                                                                                                                                                                                                                                                                                                     |                                                                                                                                         |
| 20 | TX  | Midlothian       | NG CC    | summer - 2000       |       |       | 1100.0 |       |       |        | 1100.0        |     |       |       | 1100.0 |       |       |        | 1100 | Has initial 2 year PPA with Texas Utilities for entire output (10/98 MW, SEP)                                                                                                                                                                                                                                                                                                                           | ABB                                                                                                                                     |
| 21 | TX  | ?                |          |                     |       |       |        |       |       |        | 0.0           |     |       |       |        |       |       |        |    0 | Projects in development for at least 3 other sites in TX. ANP could build as much as 4000 MW.  (10/98 SEP)                                                                                                                                                                                                                                                                                              |                                                                                                                                         |
| 22 | MA  | Milford          | NG CC    | 1998.0              | 67.0  |       |        |       |       |        | 67.0          | n/a | 67.0  |       |        |       |       |        |   67 | 150 MW total plant.  83 MW under long-term contract to New England Power Co.  Remainder sold into NEPOOL (MPS) Issued RFP for 75 MW from 12/1/98 to 3/31/99. Heat Rate of 8389 Btu/kWh.  (11/98 EPD)  Has44%                                                                                                                                                                                            |                                                                                                                                         |
| 23 | MA  | Bellingham       | NG CC    | 2000.0              |       |       | 580.0  |       |       |        | 580.0         |     |       |       | 580.0  |       |       |        |  580 | 10/98 MW.  I/C study finished.                                                                                                                                                                                                                                                                                                                                                                          |                                                                                                                                         |
| 24 | MA  | Blackstone       | NG CC    | 2001.0              |       |       |        | 580.0 |       |        | 580.0         |     |       |       |        | 580.0 |       |        |  580 | 700 MW - Plant will supply power to a 100 acre "eco-industrial" park; rest sold on market (10/98 MW).  ANP has issued RFP for output of plant.  (11/98 EPD).  I/C study finished for 580 MW./ The Massachusetts Energy Facility Siting Board has given approval for the plant.  Construction expected to begin in the spring. (Electric Power Daily 1/20/99)                                            |                                                                                                                                         |
| 25 | NY  | Ramapo           |          | ?                   |       |       |        |       |       | 1000.0 | 1000.0        |     |       |       |        |       |       | 1000.0 | 1000 | Could sell power to the NY, NE and PJM pools (10/98 MW)                                                                                                                                                                                                                                                                                                                                                 |                                                                                                                                         |
| 26 | ME  | Portland         | NG CC    | 2000-07-01 00:00:00 |       |       | 850.0  |       |       |        | 850.0         | Yes |       |       | 850.0  |       |       |        |  850 | (10/98 MW)                                                                                                                                                                                                                                                                                                                                                                                              |                                                                                                                                         |
| 27 | MO  | Nodaway          | GT- NG   | 1999-07-01 00:00:00 |       |       |        |       |       |        |               |     |       | 200.0 |        |       |       |        |  200 | 2 x 100 Westinghouse CTs                                                                                                                                                                                                                                                                                                                                                                                |                                                                                                                                         |
| 28 | TX  | Freeport         |          | 1999-07-01 00:00:00 |       | 92.0  |        |       |       |        | [Target Cell] |     |       | 92.0  |        |       |       |        |   92 | (6/98 WSJ)                                                                                                                                                                                                                                                                                                                                                                                              |                                                                                                                                         |
| 29 | MA  | Agawam           | NG CC    | 1999.0              |       | 274.0 |        |       |       |        | 274.0         |     |       | 274.0 |        |       |       |        |  274 | Mass. DPU designated Berkshire Power as a public utility, exempting the facilty from local zoning requirements.  (MPS)                                                                                                                                                                                                                                                                                  | ABB (MPS)                                                                                                                               |
| 30 | ME  | Stratton         | Wood     | 2001.0              |       |       |        | 48.0  |       |        | 48.0          |     |       |       |        | 48.0  |       |        |   48 | Currently operational plant.  Cinergy is buying the next 3 years' output.  When Boralex's deal with Cinergy expires in 2001, Boralex expects to sell the plant's output on the New England wholesale market.  (10/98 NEP)                                                                                                                                                                               |                                                                                                                                         |
| 31 | MA  | Brockton         |          | Q2 - 2002           |       |       |        |       | 285.0 |        | 285.0         | Yes |       |       |        |       | 285.0 |        |  285 |                                                                                                                                                                                                                                                                                                                                                                                                         |                                                                                                                                         |
| 32 | MA  | Brockton         | NG       | 2001-01-01 00:00:00 |       |       |        | 272.0 |       |        | 272.0         | Yes |       |       |        | 272.0 |       |        |  272 |                                                                                                                                                                                                                                                                                                                                                                                                         |                                                                                                                                         |
| 33 | MA  | Everett          | NG       | 2000-06-01 00:00:00 |       |       | 350.0  |       |       |        | 350.0         | Yes |       |       | 350.0  |       |       |        |  350 |                                                                                                                                                                                                                                                                                                                                                                                                         |                                                                                                                                         |
| 34 | IL  | Near Quad Cities | NG       | 2000.0              |       |       | 600.0  |       |       |        | 600.0         |     |       |       | 600.0  |       |       |        |  600 | Summer 2000 - will sell power on merchant basis to IL and other mkts; located near Illinois-Iowa border (8/98 PR)                                                                                                                                                                                                                                                                                       |                                                                                                                                         |
| 35 | ME  | Westbrook        | NG       | 2000-11-01 00:00:00 |       |       | 540.0  |       |       |        | 540.0         |     |       |       | 540.0  |       |       |        |  540 | Calpine aquired development rights for this plant from Genesis Power Corp. Construction is scheduled to begin by end FEB. Project expected costs 300 million. Will serve New England Market. Financing already arranged through CSFB. ( Energy Insight Fax from David Wagman 2/22/99 )                                                                                                                  |                                                                                                                                         |
| 36 | TX  | Pasadena         | NG Cogen | 1998-08-01 00:00:00 | 150.0 |       | 510.0  |       |       |        | 660.0         |     | 150.0 |       | 510.0  |       |       |        |  660 | This plant is currently oprerational and 240 MW is on-line.  On 10/98, Calpine announced plans to expand it an additional 510 MW to come online June 2000.    The plant currently gives 90 MW to Phillips and 50 MW of capacity to WTU.  TU will purchase up to 150 MW under a two year agreement starting 12/1/99.  (Calpine press release)                                                            | Westinghouse 501F turbine, Nooter/Eriksen HRSG and Mitsubishi steam turbine (MPS).  For expansion - 2 166 MW 501F CTs (Biz Wire, 10/98) |
| 37 | TX  | Edinburg         | NG CC    | 2001.0              |       |       |        | 700.0 |       |        | 700.0         |     |       |       |        | 700.0 |       |        |  700 | Magic Valley has committed to take 250-400 MW for 3 years, with option to increase.  According to reports, construction to begin 4Q 99.  Other possible customers include Central Power & Light (up to 285 MW), and Public Utility Board of Brownsville (up to 20-30 MW).  (MPS).  Plant may be killed due to necessary construction of $120 mill transmission line (CP&L is demanding this). (6/98 DJ) |                                                                                                                                         |
| 38 | GA  | Monroe           | NG       | 1999-06-01 00:00:00 |       |       |        |       |       |        | 0.0           |     |       | 160.0 |        |       |       |        |  160 | Developing plans to build 160 –300 MW of gas-fired peaking capacity in Monroe, GA.  The power would be sold to the Municipal Electric Authority of GA and to the competitive wholesale market.  (12/98 SEP)                                                                                                                                                                                             |                                                                                                                                         |



min_row: 18
max_row: 38
min_col: 4
max_col: 24
target_cell_row_idx: 28
target_cell_col_idx: 14
target_cell_value: 92.0
formula: =SUM(H28:M28)