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   |
|---:|:--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:----|:----|:----|:-------------|:----|:-----------------|:----|:-------------|:----|:----|:----|:----|:----|:----|:----|:----|
| 43 | c- EPMI had CAPX net the Prelim and Final invoices of $864,091.23 and $15,297.24, respectively, from EPMI's cash collateral held by CAPX in escrow.                                               |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 44 |                                                                                                                                                                                                   |     |     |     |     | ENRON        |     | PORTLAND GENERAL |     | TOTAL        |     |     |     |     |     |     |     |     |
| 45 |                                                                                                                                                                                                   |     |     |     |     | 289250071.65 |     | 0.0              |     | 289250071.65 |     |     |     |     |     |     |     |     |
| 46 |                                                                                                                                                                                                   |     |     |     |     | 316712645.0  |     | 0.0              |     | 316712645.0  |     |     |     |     |     |     |     |     |
| 47 |                                                                                                                                                                                                   |     |     |     |     | 214243733.0  |     | 0.0              |     | 214243733.0  |     |     |     |     |     |     |     |     |
| 48 |                                                                                                                                                                                                   |     |     |     |     | 102648253.11 |     | 50379149.0       |     | 153027402.11 |     |     |     |     |     |     |     |     |
| 49 |                                                                                                                                                                                                   |     |     |     |     | 23617361.0   |     | 0.0              |     | 23617361.0   |     |     |     |     |     |     |     |     |
| 50 |                                                                                                                                                                                                   |     |     |     |     | 946472063.76 |     | 50379149.0       |     | 996851212.76 |     |     |     |     |     |     |     |     |
| 51 |                                                                                                                                                                                                   |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 52 |                                                                                                                                                                                                   |     |     |     |     | 41504394.0   |     | 62158802.0       |     | 103663196.0  |     |     |     |     |     |     |     |     |
| 53 |                                                                                                                                                                                                   |     |     |     |     |              |     | [Target Cell]    |     | 16803041.6   |     |     |     |     |     |     |     |     |
| 54 |                                                                                                                                                                                                   |     |     |     |     |              |     |                  |     | 120466237.6  |     |     |     |     |     |     |     |     |
| 55 |                                                                                                                                                                                                   |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 56 |                                                                                                                                                                                                   |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 57 | d- all net sales due attributed to DEFAULT OF SOUTHERN CALIFORNIA EDISON COMPANY; FERC ordered reversal of previous chargebacks/shortpayments.                                                    |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 58 | e- EPMI had paid $32,648,116 in full to CAPX for the Dec Block Forward Market                                                                                                                     |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 59 | f- EPMI had CAPX net the Prelim and Final invoices of $64,547.04 and $2,255.74, respectively, from EPMI's cash collateral held by CAPX in escrow.                                                 |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 60 | g- not yet billed by CAPX; EPMI has asked that CAPX apply cash collateral held by CAPX in escrow.                                                                                                 |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 61 | h- EPMI paid CAPX admin fees for the Core and Block Forward Markets of $55,007.32 and $1,232.00, respectively, by having CAPX net the fees against EPMI's cash collateral held by CAPX in escrow. |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 62 |                                                                                                                                                                                                   |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |
| 63 |                                                                                                                                                                                                   |     |     |     |     |              |     |                  |     |              |     |     |     |     |     |     |     |     |



min_row: 43
max_row: 63
min_col: 1
max_col: 18
target_cell_row_idx: 53
target_cell_col_idx: 8
target_cell_value: 1221198.0
formula: =+H31