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:
|    | A   | B                                                                                                | C   | D                                                         | E   | F   | G                                                                                              | H   | I              | J                        | K             | L                     | M   | N   | O   | P   | Q   | R   | S   | T   | U   |
|---:|:----|:-------------------------------------------------------------------------------------------------|:----|:----------------------------------------------------------|:----|:----|:-----------------------------------------------------------------------------------------------|:----|:---------------|:-------------------------|:--------------|:----------------------|:----|:----|:----|:----|:----|:----|:----|:----|:----|
|  1 |     |                                                                                                  |     |                                                           |     |     | Pacific Gas and Electric Company                                                               |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
|  2 |     |                                                                                                  |     |                                                           |     |     | VARIABLE ENERGY PRICES FOR QUALIFYING FACILITIES                                               |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
|  3 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
|  4 |     |                                                                                                  |     |                                                           |     |     | EFFECTIVE January 1 - 31, 2022                                                                 |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
|  5 |     |                                                                                                  |     |                                                           |     |     | Submitted 01/11/2022                                                                           |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
|  6 |     |                                                                                                  |     |                                                           |     |     | Submitted to the California Public Utilities Commission in accordance with Decision 07-09-040. |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
|  7 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
|  8 |     | 2022-01-01 00:00:00                                                                              |     |                                                           |     |     |                                                                                                |     |                |                          |               | Energy Prices ($/kWh) |     |     |     |     |     |     |     |     |     |
|  9 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
| 10 |     | Variable energy price (VP) in $/kWh is calculated based on substituting the variables below into |     |                                                           |     |     |                                                                                                |     | Peak           |                          | --            |                       |     |     |     |     |     |     |     |     |     |
| 11 |     | the formula adopted in D. 06-07-032:                                                             |     |                                                           |     |     |                                                                                                |     | Partial-Peak   |                          | [Target Cell] |                       |     |     |     |     |     |     |     |     |     |
| 12 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     | Off-Peak       |                          | 0.072062      |                       |     |     |     |     |     |     |     |     |     |
| 13 |     | VP = ((Heat Rate x Seasonal Factor x BTGP) x TOD Factor)) + VOM                                  |     |                                                           |     |     |                                                                                                |     | Super Off-Peak |                          | 0.072062      |                       |     |     |     |     |     |     |     |     |     |
| 14 |     | These energy prices do not include applicable line loss adjustments.                             |     |                                                           |     |     |                                                                                                |     |                | Monthly Weighted Average | 0.081248      |                       |     |     |     |     |     |     |     |     |     |
| 15 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
| 16 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
| 17 |     | Heat Rate                                                                                        | =   | Average Annual Heat Rate is effective October 1, 2021.*   |     |     |                                                                                                |     |                | Heat Rate                | 8550          | Btu/kWh               |     |     |     |     |     |     |     |     |     |
| 18 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
| 19 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |
| 20 |     | Seasonal Factor                                                                                  | =   | Summer and Winter seasonal factors are both equal to 1.0. |     |     |                                                                                                |     |                | Seasonal Factor          | 1             |                       |     |     |     |     |     |     |     |     |     |
| 21 |     |                                                                                                  |     |                                                           |     |     |                                                                                                |     |                |                          |               |                       |     |     |     |     |     |     |     |     |     |



min_row: 1
max_row: 21
min_col: 1
max_col: 21
target_cell_row_idx: 11
target_cell_col_idx: 11
target_cell_value: 0.097098
formula: =ROUND($K$17*$K$38/1000000*K49+$K$41, 6)