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:
|     | A                                                            | B                     | C                    | D                    | E                    | F                    | G                    | H                                                            | I                    | J                    | K                    | L                    | M                    | N                    | O                    | P                    | Q                    | R                    | S                               |
|----:|:-------------------------------------------------------------|:----------------------|:---------------------|:---------------------|:---------------------|:---------------------|:---------------------|:-------------------------------------------------------------|:---------------------|:---------------------|:---------------------|:---------------------|:---------------------|:---------------------|:---------------------|:---------------------|:---------------------|:---------------------|:--------------------------------|
|  88 | Less: Accumulated depreciation............................   | 0.16020630827216822   | 0.1577076102598832   | 0.1545895715023232   | 0.14921147596546844  | 0.1428351606078092   | 0.15291002532153047  | Less: Accumulated depreciation............................   | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  | 0.16020630827216822  |                                 |
|  89 |                                                              |                       |                      |                      |                      |                      |                      |                                                              |                      |                      |                      |                      |                      |                      |                      |                      |                      |                      |                                 |
|  90 | PROPERTY -- NET........................................      | 0.22217813925808372   | 0.2342123084737154   | 0.22100154878678369  | 0.23221085790617463  | 0.2309482592806309   | 0.22811022274107767  | PROPERTY -- NET........................................      | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | 0.22811022274107767  | Changed to reflect 5-yr average |
|  91 | INTANGIBLE ASSETS -- NET OF AMORTIZATION.................... | 0.045467169212457845  | 0.05013544400237027  | 0.05073825503355704  | 0.06988057499451722  | 0.4303135218311213   | 0.054055360810725595 | INTANGIBLE ASSETS -- NET OF AMORTIZATION.................... | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | 0.054055360810725595 | Changed to reflect 4-yr average |
|  92 | OTHER ASSETS................................................ | 0.011089069629041857  | 0.011830187082028274 | 0.016396489416623646 | 0.009729449528480571 | 0.012848624735526061 | 0.012378764078340081 | OTHER ASSETS................................................ | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | 0.012378764078340081 | Changed to reflect 5-yr average |
|  93 |                                                              |                       |                      |                      |                      |                      |                      |                                                              |                      |                      |                      |                      |                      |                      |                      |                      |                      |                      |                                 |
|  94 | TOTAL ASSETS......................................           | 0.47982543146201156   | 0.5071108101244391   | 0.5183892617449665   | 0.5377115856211496   | 0.8452394691286785   | 0.5776553116162491   | TOTAL ASSETS......................................           | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   | 0.5526478985129047   |                                 |
|  95 |                                                              |                       |                      |                      |                      |                      |                      |                                                              |                      |                      |                      |                      |                      |                      |                      |                      |                      |                      |                                 |
|  96 | LIABILITIES AND SHAREHOLDERS' EQUITY                         |                       |                      |                      |                      |                      |                      | LIABILITIES AND SHAREHOLDERS' EQUITY                         |                      |                      |                      |                      |                      |                      |                      |                      |                      |                      |                                 |
|  97 | CURRENT LIABILITIES:                                         |                       |                      |                      |                      |                      |                      | CURRENT LIABILITIES:                                         |                      |                      |                      |                      |                      |                      |                      |                      |                      |                      |                                 |
|  98 | Short-term debt...........................................   | 0.016187264431660384  | 0.01551257089646999  | 0.008528652555498192 | 0.012161811910600714 | 0.0994422004231583   | 0.01309757494855732  | Short-term debt...........................................   | [Target Cell]        | 0.01309757494855732  | 0.01309757494855732  | 0.01309757494855732  | 0.01309757494855732  | 0.01309757494855732  | 0.01309757494855732  | 0.01309757494855732  | 0.01309757494855732  | 0.01309757494855732  | Changed to 4-yr average         |
|  99 | Current portion of long-term debt.........................   | 0.009521920253917874  | 0.017184457800728012 | 0.019659266907589054 | 0.021612137887034713 | 0.0098288132333141   | 0.01556131921651675  | Current portion of long-term debt.........................   | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | 0.01556131921651675  | Changed to 5-yr average         |
| 100 | Trade accounts payable....................................   | 0.042114659789724264  | 0.04520443579107763  | 0.03477542591636552  | 0.03814023964750683  | 0.04043085208693979  | 0.04013312264632281  | Trade accounts payable....................................   | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | 0.04013312264632281  | Changed to 5-yr average         |
| 101 | Accrued payroll, benefits and bonus.......................   | 0.02695893671890498   | 0.02943790739016338  | 0.027134744450180694 | 0.026377175668401222 | 0.02140796306982112  | 0.02626334545949428  | Accrued payroll, benefits and bonus.......................   | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | 0.02626334545949428  | Changed to 5-yr average         |
| 102 | Accrued advertising and merchandising.....................   | 0.02513390200357072   | 0.02935325488868196  | 0.025937016004130096 | 0.02452299778694898  | 0.025043277553375647 | 0.02599808964734148  | Accrued advertising and merchandising.....................   | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | 0.02599808964734148  | Changed to 5-yr average         |
| 103 | Income taxes payable......................................   | 0.0030946240825233087 | 0.008486413273512234 | 0.013154362416107384 | 0.014713798672169388 | 0.008155414502788998 | 0.009520922589420262 | Income taxes payable......................................   | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | 0.009520922589420262 | Changed to 5-yr average         |
| 104 | Other accrued liabilities.................................   | 0.04766911327117636   | 0.053394565309404896 | 0.07919463087248323  | 0.051019797834798736 | 0.05626081938834391  | 0.057507785335241424 | Other accrued liabilities.................................   | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | 0.057507785335241424 | Changed to 5-yr average         |
| 105 |                                                              |                       |                      |                      |                      |                      |                      |                                                              |                      |                      |                      |                      |                      |                      |                      |                      |                      |                      |                                 |
| 106 | TOTAL CURRENT LIABILITIES.........................           | 0.1706804205514779    | 0.1985736053500381   | 0.20838409912235417  | 0.18854795940746058  | 0.26056934025774187  | 0.20535108493781454  | TOTAL CURRENT LIABILITIES.........................           | 0.1706804205514779   | 0.1706804205514779   | 0.1706804205514779   | 0.1706804205514779   | 0.1880821598428943   | 0.1880821598428943   | 0.1880821598428943   | 0.1880821598428943   | 0.1880821598428943   | 0.1880821598428943   |                                 |
| 107 | LONG-TERM DEBT.............................................. | 0.13173973417972626   | 0.15131634639803607  | 0.16419204956117708  | 0.17696433199752779  | 0.19109444123869976  | 0.1630613806750334   | LONG-TERM DEBT.............................................. | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  | 0.13173973417972626  |                                 |
| 108 | OTHER LIABILITIES........................................... | 0.10275738940686371   | 0.11070430881232542  | 0.11014971605575632  | 0.11541758877125825  | 0.10750144258511252  | 0.10930608912626325  | OTHER LIABILITIES........................................... | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | 0.10930608912626325  | Changed to 5-yr average         |



min_row: 88
max_row: 108
min_col: 1
max_col: 19
target_cell_row_idx: 98
target_cell_col_idx: 9
target_cell_value: 0.01309757494855732
formula: =$G98