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   |
|---:|:------------------------------------------------|:----------|:------|:--------------------------------------------------------|:--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:-----|:----|:----|:----|
|  1 | Unified CCX Bandwidth Calculator 12.5(1)        |           |       |                                                         |                                                                                                                                                                                                                                                                                                                           |      |     |     |     |
|  2 |                                                 |           |       |                                                         |                                                                                                                                                                                                                                                                                                                           |      |     |     |     |
|  3 | Total Bandwidth                                 |           |       | Web Clients (Agent, Supervisor) to Unified CCX          | 169664.8987458752                                                                                                                                                                                                                                                                                                         | kbps |     |     |     |
|  4 |                                                 |           |       | Unified CCX to External Systems (EDBS, REST APIs, etc.) | [Target Cell]                                                                                                                                                                                                                                                                                                             | kbps |     |     |     |
|  5 |                                                 |           |       |                                                         |                                                                                                                                                                                                                                                                                                                           |      |     |     |     |
|  6 | Agent Desktop Login                             |           |       | No Caching                                              | 42618.063076                                                                                                                                                                                                                                                                                                              | kbps |     |     |     |
|  7 |                                                 |           |       | Caching                                                 | 8983.207033333334                                                                                                                                                                                                                                                                                                         | kbps |     |     |     |
|  8 | Customer Site Information                       | Value     | Value | Units                                                   | Comments                                                                                                                                                                                                                                                                                                                  |      |     |     |     |
|    |                                                 | (Non-SSO) |       |                                                         |                                                                                                                                                                                                                                                                                                                           |      |     |     |     |
|  9 | Call Center Information                         |           |       |                                                         |                                                                                                                                                                                                                                                                                                                           |      |     |     |     |
| 10 | Number of Agents                                | 300       | 200   | agent(s)                                                | 400 maximum                                                                                                                                                                                                                                                                                                               |      |     |     |     |
| 11 | Number of Supervisors                           | 30        | 8     | supervisor(s)                                           | Typically 10% of desktops                                                                                                                                                                                                                                                                                                 |      |     |     |     |
| 12 | (N/A for Finesse) Number of All Agents Monitors | 0         | 0     | session(s)                                              | 2 maximum supported                                                                                                                                                                                                                                                                                                       |      |     |     |     |
| 13 | Maximum Login Time for all users                | 1         | 5     | minute(s)                                               | The total amount of time it should take for all agents to log into the Finesse server including Finesse failover conditions.  If the deployment includes 300 agents and this value is set to 5 minutes, all 300 agents should be able to point their browser to Finesse and complete the login sequence within 5 minutes. |      |     |     |     |
| 14 | Agent Desktop Usage                             |           |       |                                                         | 2461.147009777778                                                                                                                                                                                                                                                                                                         | kbps |     |     |     |



min_row: 1
max_row: 14
min_col: 1
max_col: 9
target_cell_row_idx: 4
target_cell_col_idx: 5
target_cell_value: 800.9916666666667
formula: =(E111+E103+E86)*D138