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         |
|----:|:-----------------------|:-----------------------------------------------|:------------------|:-----------|:---------|:------------------|:----------|
|  86 | FR5X-AGREEMENT-LIC     | AS5000 Software License Agreement              | 4                 | 0          | 0.44     | 0                 | Delivered |
|  87 | CON-SNT-AS535X24       |                                                | 4                 | 3220       | 0.25     | 9660              |           |
|  88 |                        |                                                |                   | Sub-Total  |          | 90748.00000000001 |           |
|  89 |                        |                                                |                   |            |          |                   |           |
|  90 | VXML Gateway Sub Total |                                                | 90748.00000000001 |            |          |                   |           |
|  91 |                        |                                                |                   |            |          |                   |           |
|  92 |                        |                                                |                   |            |          |                   |           |
|  93 | Voice Gateway          |                                                |                   |            |          |                   |           |
|  94 | Cisco - AS54XM         |                                                |                   |            |          |                   |           |
|  95 | Product                | Description                                    | Quantity          | Unit Price | Discount | Total             |           |
|  96 | AS54XM-8E1-240-V       | AS5400XM Voice; 8E1, 276 DSPs, AC RPS, IP+ IOS | 4                 | 42500      | 0.44     | [Target Cell]     | Delivered |
|  97 | CAB-ACU                | Power Cord UK                                  | 8                 | 0          | 0.44     | 0                 | Delivered |
|  98 | AS54XM-AC-RPS          | AS5400XM AC Redundant Power Supply             | 4                 | 0          | 0.44     | 0                 | Delivered |
|  99 | S54CP-12407            | Cisco AS5400  IOS IP PLUS                      | 4                 | 0          | 0.44     | 0                 | Delivered |
| 100 | AS5XM-VUFC-108NP       | AS5000XM 108 Voice/Universal Port Feature Card | 8                 | 0          | 0.44     | 0                 | Delivered |
| 101 | AS5XM-VUFC-60NP        | AS5000XM 60 Voice/Universal Port Feature Card  | 4                 | 0          | 0.44     | 0                 | Delivered |
| 102 | AS54-DFC-8CE1          | AS5400 Octal E1/PRI DFC card                   | 4                 | 0          | 0.44     | 0                 | Delivered |
| 103 | CAB-DFC-OCTAL-3MF      | 3 Meter 8 PRI DFC Cable - Female RJ45          | 4                 | 0          | 0.44     | 0                 | Delivered |
| 104 | MEM-512M-AS5XM         | AS5350XM and AS5400XM 512MB Main SDRAM         | 4                 | 0          | 0.44     | 0                 | Delivered |
| 105 | MEM-128CF-AS5XM        | AS5350XM and AS5400XM 128M Compact Flash       | 4                 | 0          | 0.44     | 0                 | Delivered |
| 106 | FR5X-AGREEMENT-LIC     | AS5000 Software License Agreement              | 4                 | 0          | 0.44     | 0                 | Delivered |



min_row: 86
max_row: 106
min_col: 1
max_col: 7
target_cell_row_idx: 96
target_cell_col_idx: 6
target_cell_value: 95200.00000000001
formula: =C96*D96*(1-E96)