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   |
|---:|:--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:-----------------------------------------------------------|:----------------------------------|:--------------------------------------------|:---------------------------------------------|:---------------------|:---------------------------------|:-------------------------------------------------------|:----------------------------------------------------------|:----|:----|
| 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.) |     |     |
| 37 | CON-NSST-AXSM16155                                                                                                                                                                                                                                                                                                                                            | NOS, 8x5xNBD, Dbl Hght ATM Svs module,16 OC-3c/STM-1c      | Subscription                      | NOS-C Combined AS                           | 11599                                        | 0.1                  | [Target Cell]                    | NA                                                     | NA                                                        |     |     |
| 38 | CON-NSST-AXSM4622B                                                                                                                                                                                                                                                                                                                                            | NOS, 8x5xNBD, Double-height ATM SM, 4 OC-12c/STM-4         | Subscription                      | NOS-C Combined AS                           | 8986                                         | 0.1                  | 8087.400000000001                | NA                                                     | NA                                                        |     |     |
| 39 | CON-NSST-MGX-2GE                                                                                                                                                                                                                                                                                                                                              | NOS, 8x5xNBD, Single Height 2P GigE BC for RPM-XF          | Subscription                      | NOS-C Combined AS                           | 2880                                         | 0.1                  | 2592                             | NA                                                     | NA                                                        |     |     |
| 40 | CON-NSST-MGX8950                                                                                                                                                                                                                                                                                                                                              | NOS, 8x5xNBD, MGX8950 12 I/O slts 4XM60-Fans-Plenum        | Subscription                      | NOS-C Combined AS                           | 0                                            | 0.1                  | 0                                | NA                                                     | NA                                                        |     |     |
| 41 | CON-NSST-MRPMXF512                                                                                                                                                                                                                                                                                                                                            | NOS, 8x5xNBD, MGX Route Processor Module - XF 512M         | Subscription                      | NOS-C Combined AS                           | 10800                                        | 0.1                  | 9720                             | NA                                                     | NA                                                        |     |     |
| 42 | CON-NSST-MGX-MX60                                                                                                                                                                                                                                                                                                                                             | NOS, 8x5xNBD, 60G Switch Fabric Card                       | Subscription                      | NOS-C Combined AS                           | 6602                                         | 0.1                  | 5941.8                           | NA                                                     | NA                                                        |     |     |
| 43 | CON-NSST-PXM45C                                                                                                                                                                                                                                                                                                                                               | NOS 8X5XNBD 1 PXM45/C, 1 PXM-UI-                           | Subscription                      | NOS-C Combined AS                           | 3381                                         | 0.1                  | 3042.9                           | NA                                                     | NA                                                        |     |     |
| 44 | CON-NSSP-15454192L                                                                                                                                                                                                                                                                                                                                            | NOS 24X7X4 OC192 LR/STM64 LH, 1                            | Subscription                      | NOS-C Combined AS                           | 8191                                         | 0.1                  | 7371.900000000001                | NA                                                     | NA                                                        |     |     |
| 45 | CON-NSSP-15454AD                                                                                                                                                                                                                                                                                                                                              | NOS, 24x7x4, 15454 OADM - 2 Chs - 100GHz                   | Subscription                      | NOS-C Combined AS                           | 1352                                         | 0.1                  | 1216.8                           | NA                                                     | NA                                                        |     |     |
| 46 | CON-NSSP-454E1000                                                                                                                                                                                                                                                                                                                                             | NOS 24x7x4, Gigabit Ethernet, 2 Ckt., GBIC - G             | Subscription                      | NOS-C Combined AS                           | 972                                          | 0.1                  | 874.8000000000001                | NA                                                     | NA                                                        |     |     |
| 47 | CON-NSST-15454EML2                                                                                                                                                                                                                                                                                                                                            | NOS, 8x5xNBD, 15454E Gigabit Ethernet 2 ckt                | Subscription                      | NOS-C Combined AS                           | 989                                          | 0.1                  | 890.1                            | NA                                                     | NA                                                        |     |     |



min_row: 27
max_row: 47
min_col: 1
max_col: 11
target_cell_row_idx: 37
target_cell_col_idx: 7
target_cell_value: 10439.1
formula: =+E37*(1-F37)