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             |
|---:|:----|:----|:-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:------------|:----------|:----|:---------|:--------------|
| 21 |     |     | Translated Public Outreach Materials                                                                                                                                                             | Translated education and outreach materials                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 | 1051936.0   | 58181.0   | IOU | 0.0      | 58181         |
| 22 |     |     | PG&E's Website PSPS, wildfire, backup power and AFN specific pages                                                                                                                               | PG&E’s website offers PSPS and wildfire preparedness information, as well as a webpage specific to individuals with AFN and PSPS updates during active shutoffs in 13 non-English languages                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 | 5832645.0   | 382535.48 | IOU | 0.0      | 382535.48     |
| 23 |     |     | Multicultural Media Partnerships/ Earned Media                                                                                                                                                   | To serve non-English speaking customers, PG&E engages with over 150 multicultural media outlets throughout the year in an effort to promote safety initiatives, including PSPS, to monolingual or difficult-to-reach populations that may not have access to mainstream television media and/or read/speak English.  In addition, PG&E contracts with Multicultural Media Partners to provide in-language communication support before and during PSPS events                                                                                                                                                                                                                                                                                                               | 2438553.0   | 400000.0  | IOU | 0.0      | 400000        |
| 24 |     |     | Paid Media and Advertising                                                                                                                                                                       | To supplement PG&E’s outreach efforts during PSPS events, PG&E runs PSPS emergency messages to reach customers via paid media channels, when/where channels are available. PG&E purchases a combination of English and in language radio ads, as well as digital banners in English and multiplate languages  based on targeted ZIP Codes.                                                                                                                                                                                                                                                                                                                                                                                                                                  | 2538060.0   | 21174.01  | IOU | 0.0      | 21174.01      |
| 25 |     |     | Informational Videos                                                                                                                                                                             | PG&E creates a variety of informational videos ranging from 30 seconds to 30 minutes                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        | 365000.0    | 530000.0  | IOU | 0.0      | 530000        |
| 26 |     |     | PSPS Wildfire Preparedness Regional Open Houses (Webinars) and Safety Town Halls                                                                                                                 | Hosted wildfire safety and PSPS preparedness webinars for representatives of people and communities with AFN.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               | 6178.0      | 110000.0  | IOU | 0.0      | 110000        |
| 27 |     |     | Tribal Community Engagement [3]                                                                                                                                                                  | Education and outreach with tribal governments before, during, and after PSPS events and to encourage them to invite their tribal members to attend public trainings and workshops.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         | 400.0       | 100000.0  | IOU | 0.0      | 100000        |
| 28 |     |     | Customer Collaboration Co-Labs                                                                                                                                                                   | Co-Create & Ideate workshops with customers to improve customer experience before, during, and after PSPS events.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           | 49.0        | 453380.0  | IOU | 0.0      | 453380        |
| 29 |     |     | Contact Centers                                                                                                                                                                                  | PG&E operates three contact centers in the state of California and provides 24/7 emergency live-agent service for customers to report emergencies, or obtain PSPS-related updates, as needed. PG&E’s Contact Center Customer Service Reps are trained in how to handle customers dealing with natural gas and electric emergencies with specific procedures to escalate life- threatening situations, which is available for translation services in 240 languages. PG&E may implement the “PSPS call strategy,”  as needed, to increase call center staffing to help ensure elevated service with minimal wait times for customers during a PSPS event.  In 2021 Contact Center Customer Service Reps validate phone and email contact information on non-emergency calls. | 4355185.0   | 3672313.0 | IOU | 0.0      | 3672313       |
| 30 |     |     | PSPS Education and Outreach Survey(s)                                                                                                                                                            | Phase 3 PSPS Guidelines required education and outreach survey(s)                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           | 6830.0      | 355920.0  | IOU | 0.0      | 355920        |
| 31 |     |     | Total                                                                                                                                                                                            |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             | 149283936.0 | 9974891.5 |     | 21807.23 | [Target Cell] |
| 32 |     |     |                                                                                                                                                                                                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 33 |     |     | Notes:                                                                                                                                                                                           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 34 |     |     | [1] Costs incurred by PG&E is approximated in some instances as education and outreach is provided broadly across PG&E's service territory as discussed in PG&E's 2021 Wildfire Mitigation Plan. |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 35 |     |     | [2] Entities associated with PSPS E&O efforts that are not under contract with IOUs have no obligation to provide these costs to IOUs and the IOUs cannot validate these costs.                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 36 |     |     | [3] Approximate Number of People Reached for Tribal Community Engagement refers to approximately 400 tribal government contacts serving more than 40,000 tribal members.                         |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 37 |     |     |                                                                                                                                                                                                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 38 |     |     |                                                                                                                                                                                                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 39 |     |     |                                                                                                                                                                                                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 40 |     |     |                                                                                                                                                                                                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |
| 41 |     |     |                                                                                                                                                                                                  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             |             |           |     |          |               |



min_row: 21
max_row: 41
min_col: 1
max_col: 9
target_cell_row_idx: 31
target_cell_col_idx: 9
target_cell_value: 9640778.73
formula: =SUM(I8:I29)