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                  |
|---:|:-----------------------------------------------------------------------------------------------------------------------------------------------------------|:-------------------------------------------------------------------------|:-------------------|:-------------------|:--------------------|:-------------------|:-------------------|:-------------------|:-------------------|:-------------------|:-------------------|:-------------------|:-------------------|:-------------------|
| 60 | Total California ISO Noncoincident Peak                                                                                                                    |                                                                          | 48743.064448136094 | 48111.926366163134 | 47588.534641862076  | 47349.3233627515   | 47305.762319637826 | 47253.429721621535 | 47287.267783442716 | 47384.44788415247  | 47505.44383840436  | 47756.761578303864 | 47890.69940068018  | 48241.15608054963  |
| 61 | Total California ISO Coincident Peak                                                                                                                       |                                                                          | 46117.38755371727  | 45646.96807639799  | 45184.28562565986   | 45280.13888374793  | 45447.09211506629  | 45610.32439848389  | 45827.019899533385 | 46011.11385236252  | 46227.328652987904 | 46492.59252393184  | 46702.45133794662  | 47015.73937008509  |
| 62 | Total STATEWIDE Noncoincident Peak                                                                                                                         |                                                                          | 61141.41088452535  | 60327.019657348224 | 59673.14428420624   | 59369.27344802899  | 59197.980347468    | 59040.45006080866  | 58928.6377110668   | 58923.30406260582  | 58939.65707062639  | 59137.828679461105 | 59246.113632869885 | 59557.740198150794 |
| 63 | Total STATEWIDE Coincident Peak                                                                                                                            |                                                                          | 57847.86355283302  | 57236.235346001515 | 56658.36142697595   | 56774.81231482048  | 56872.058158555854 | 56987.48420527482  | 57108.900125183805 | 57215.541656414585 | 57353.90889865991  | 57572.39144107656  | 57776.11881905954  | 58044.860822821196 |
| 64 | Table developed using weather normalized 2019 net peak demand values for each BA area. Inlcudes the impact of IOU load-modifying demand response programs. |                                                                          |                    |                    |                     |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 65 | Agency peak demand within a BA area is adjusted to be coincident with the respective BA area net peak demand total.                                        |                                                                          |                    |                    | 0.14042553191489363 |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 66 |                                                                                                                                                            |                                                                          |                    |                    | 7956.280540809389   |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 67 |                                                                                                                                                            |                                                                          |                    |                    | 7359.559500248685   |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 68 | Please input your LSE's 2021 System RA allocation, NQC MW here. This will be kept confidential.                                                            | 9006                                                                     |                    |                    |                     |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 69 |                                                                                                                                                            |                                                                          |                    |                    |                     |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 70 |                                                                                                                                                            |                                                                          |                    | [Target Cell]      | 2021                | 2022.0             | 2023.0             | 2024.0             | 2025.0             | 2026.0             | 2027.0             | 2028.0             | 2029.0             | 2030.0             |
| 71 |                                                                                                                                                            | CAISO area Non-IOU,CCA,ESP non-coincident demand                         | 4020.0435453553478 | 3984.8890938101144 | 3996.997020893277   | 3988.290074697443  | 3992.06530440805   | 3994.7975760248737 | 3999.4697621714968 | 4004.2066409377653 | 4009.151347720592  | 4067.743013838705  | 4077.417946852479  | 4120.40082327789   |
| 72 |                                                                                                                                                            | CAISO area IOU,CCA,ESP non-coincident demand                             | 44723.02090278074  | 44127.037272353016 | 43591.5376209688    | 43361.03328805406  | 43313.69701522977  | 43258.63214559666  | 43287.79802127122  | 43380.2412432147   | 43496.292490683765 | 43689.01856446516  | 43813.2814538277   | 44120.75525727174  |
| 73 |                                                                                                                                                            | coincident adjustment                                                    | 0.9461322975043431 | 0.9487661693068533 | 0.9494783978053555  | 0.9562995977122802 | 0.9607094334087085 | 0.9652278081650904 | 0.9691196393372377 | 0.9710171988254979 | 0.9730953953453393 | 0.9735290037977293 | 0.9751883334842948 | 0.9745981064711959 |
| 74 |                                                                                                                                                            | CAISO area IOU,CCA,ESP coincident demand                                 | 42313.89451808271  | 41866.240115751105 | 41389.22329822933   | 41466.13868975489  | 41611.877318337865 | 41754.43469011418  | 41951.05520607756  | 42122.96033636067  | 42326.04193727843  | 42532.52671996427  | 42726.2009254366   | 43000.0045298161   |
| 75 |                                                                                                                                                            |                                                                          |                    |                    |                     |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 76 |                                                                                                                                                            | Your LSE'S estimated percent of CAISO area IOU,CCA,ESP coincident demand | 0.2128378893640082 |                    |                     |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 77 |                                                                                                                                                            |                                                                          |                    |                    |                     |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 78 |                                                                                                                                                            | Your LSE's estimated system RA requirement, NQC MW                       |                    | 8504.15726712193   | 7654.45658785706    | 7272.014274943118  | 7267.331249141156  | 7303.183494036676  | 7335.785216918363  | 7351.293604146286  | 7361.271210971117  | 7358.01659815181   | 7326.980335392866  | 7275.796330817023  |
| 79 |                                                                                                                                                            |                                                                          |                    |                    |                     |                    |                    |                    |                    |                    |                    |                    |                    |                    |
| 80 |                                                                                                                                                            |                                                                          |                    | Test               | False               |                    |                    |                    |                    |                    |                    |                    |                    |                    |



min_row: 60
max_row: 80
min_col: 1
max_col: 14
target_cell_row_idx: 70
target_cell_col_idx: 4
target_cell_value: 2020
formula: =D5