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   |
|---:|:----|:-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:-------------|:--------|:--------|:-----------------------------|:-------------------------------|:--------------|:--------|:----|:----|:----|:----|:----|:----|
| 18 |     | Intrastate gas transportation rate shall be the tariffed intrastate gas transportation rate for large electric generators as published in the PG&E Gas Tariffs G-EG and G-SUR. |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 19 |     |                                                                                                                                                                                |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 20 |     |                                                                                                                                                                                |              |         | G-EG    | PG&E AL 3919-G, Non-Backbone |                                | 1.277         | $/MMBtu |     |     |     |     |     |     |
| 21 |     |                                                                                                                                                                                |              |         | G-SUR   | PG&E AL 3968-G               |                                | 0.0132        | $/MMBtu |     |     |     |     |     |     |
| 22 |     |                                                                                                                                                                                |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 23 |     |                                                                                                                                                                                |              |         |         |                              | Intrastate Transportation Rate | 1.2902        | $/MMBtu |     |     |     |     |     |     |
| 24 |     |                                                                                                                                                                                |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 25 |     | Monthly Heat Rate                                                                                                                                                              |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 26 |     | The Heat Rate pursuant to D.09-12-042, shall be equal to:                                                                                                                      |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 27 |     |                                                                                                                                                                                |              | 6924    | Btu/kWh |                              |                                |               |         |     |     |     |     |     |     |
| 28 |     |                                                                                                                                                                                |              |         |         |                              | Heat Rate                      | [Target Cell] | Btu/kWh |     |     |     |     |     |     |
| 29 |     |                                                                                                                                                                                |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 30 |     | Variable O&M                                                                                                                                                                   |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 31 |     | The Variable O&M shall be the amount in the following table for the year in which the payment is being calculated:                                                             |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 32 |     |                                                                                                                                                                                |              |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 33 |     |                                                                                                                                                                                | Variable O&M |         |         |                              |                                |               |         |     |     |     |     |     |     |
| 34 |     |                                                                                                                                                                                | Year         | $/kWh   |         |                              |                                |               |         |     |     |     |     |     |     |
| 35 |     |                                                                                                                                                                                | 2012         | 0.00311 |         |                              |                                |               |         |     |     |     |     |     |     |
| 36 |     |                                                                                                                                                                                | 2013         | 0.00316 |         |                              |                                |               |         |     |     |     |     |     |     |
| 37 |     |                                                                                                                                                                                | 2014         | 0.00322 |         |                              |                                |               |         |     |     |     |     |     |     |
| 38 |     |                                                                                                                                                                                | 2015         | 0.00329 |         |                              |                                |               |         |     |     |     |     |     |     |



min_row: 18
max_row: 38
min_col: 1
max_col: 15
target_cell_row_idx: 28
target_cell_col_idx: 8
target_cell_value: 6924
formula: =$D$27