Task: Formula-prediction-context (source dataset: cisco-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   |
|---:|:-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:-----------------------------------------------------------|:----------------------------------|:--------------------------------------------|:---------------------------------------------|:---------------------|:---------------------------------|:-------------------------------------------------------|:----------------------------------------------------------|:----|:----|
| 16 | AS-IPCC-CNSLT                                                                                                                                                                                                                                                                                                                                                                                  | IP Communications Center Support - Custom scoped           | Weekly Engagement                 | Advanced Services                           | 19174                                        | 0.1                  | 17256.600000000002               | NA                                                     | NA                                                        |     |     |
| 17 | AS-SAN-CNSLT                                                                                                                                                                                                                                                                                                                                                                                   | Storage Technology Support -Custom scoped                  | Weekly Engagement                 | Advanced Services                           | 19174                                        | 0.1                  | 17256.600000000002               | NA                                                     | NA                                                        |     |     |
| 18 | AS-TP-CNSLT                                                                                                                                                                                                                                                                                                                                                                                    | Scoped Service for TP Plan and Design Services             | Weekly Engagement                 | Advanced Services                           | 19174                                        | 0.1                  | 17256.600000000002               | NA                                                     | NA                                                        |     |     |
| 19 | AS-EMTG-CNSLT                                                                                                                                                                                                                                                                                                                                                                                  | Consulting Services for Emerging Technologies              | Weekly Engagement                 | Advanced Services                           | 19174                                        | 0.1                  | 17256.600000000002               | NA                                                     | NA                                                        |     |     |
| 20 |                                                                                                                                                                                                                                                                                                                                                                                                |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 21 |                                                                                                                                                                                                                                                                                                                                                                                                |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 22 | NOTE: These are estimates of Cisco Advanced Services transactional engagements on a weekly basis. The final fixed-price associated with a specific Cisco Advanced Services engagement will be based on: Cisco’s ability to review defined customer requirements and the development of a mutually agreeable statement of work that will outline specific deliverables and schedule milestones. |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 23 |                                                                                                                                                                                                                                                                                                                                                                                                |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 24 |                                                                                                                                                                                                                                                                                                                                                                                                |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 25 | Part/Model Number                                                                                                                                                                                                                                                                                                                                                                              | Product Description                                        | Unit of Measure (Hr., Unit, etc.) | Category / Group Identifier (If Applicable) | Manufacturer/Reseller List Price/Unit (MSRP) | Percent Discount (%) | Net Equipment Cost to State/Unit | NYS One-Time  Installation per  U /M (Hr., Unit, etc.) | NYS Maintenance Cost Per Month per U /M (Hr., Unit, etc.) |     |     |
| 26 | CON-AS-RS 5                                                                                                                                                                                                                                                                                                                                                                                    | Network Optimization Service Fixed Price for $5M-$6.99M    | Subscription                      | NOS Advanced Services                       | 481200                                       | 0.1                  | [Target Cell]                    | NA                                                     | NA                                                        |     |     |
| 27 | CON-AS-RS 7                                                                                                                                                                                                                                                                                                                                                                                    | Network Optimization Service Fixed Price for $7M-$9.99M    | Subscription                      | NOS Advanced Services                       | 503360                                       | 0.1                  | 453024                           | NA                                                     | NA                                                        |     |     |
| 28 | CON-AS-RS 10                                                                                                                                                                                                                                                                                                                                                                                   | Network Optimization Service Fixed Price for $10M-$14.999M | Subscription                      | NOS Advanced Services                       | 537400                                       | 0.1                  | 483660                           | NA                                                     | NA                                                        |     |     |
| 29 | CON-AS-RS 15                                                                                                                                                                                                                                                                                                                                                                                   | Network Optimization Service Fixed Price for $15M-$29.999M | Subscription                      | NOS Advanced Services                       | 581400                                       | 0.1                  | 523260                           | NA                                                     | NA                                                        |     |     |
| 30 | CON-AS-RS 30                                                                                                                                                                                                                                                                                                                                                                                   | Network Optimization Service Fixed Price for $30M-$49.999M | Subscription                      | NOS Advanced Services                       | 728500                                       | 0.1                  | 655650                           | NA                                                     | NA                                                        |     |     |
| 31 | CON-AS-RS 50                                                                                                                                                                                                                                                                                                                                                                                   | Network Optimization Service Fixed Price for $50M-$60M     | Subscription                      | NOS Advanced Services                       | 894000                                       | 0.1                  | 804600                           | NA                                                     | NA                                                        |     |     |
| 32 |                                                                                                                                                                                                                                                                                                                                                                                                |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 33 |                                                                                                                                                                                                                                                                                                                                                                                                |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 34 | NOTE: Cisco Network Optimization Service (NOS) are sold and delivered as a subscription service based on the size of the customer’s network and assuming all standard deliverables are included in the NOS package. The size of the customer’s network is based on the value assigned to the installed base of Cisco product included in the subject network.                                  |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 35 |                                                                                                                                                                                                                                                                                                                                                                                                |                                                            |                                   |                                             |                                              |                      |                                  |                                                        |                                                           |     |     |
| 36 | Part/Model Number                                                                                                                                                                                                                                                                                                                                                                              | Product Description                                        | Unit of Measure (Hr., Unit, etc.) | Category / Group Identifier (If Applicable) | Manufacturer/Reseller List Price/Unit (MSRP) | Percent Discount (%) | Net Equipment Cost to State/Unit | NYS One-Time  Installation per  U /M (Hr., Unit, etc.) | NYS Maintenance Cost Per Month per U /M (Hr., Unit, etc.) |     |     |



min_row: 16
max_row: 36
min_col: 1
max_col: 11
target_cell_row_idx: 26
target_cell_col_idx: 7
target_cell_value: 433080
formula: =E26*(1-F26)