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   | P   | Q   | R   |
|---:|:--------------------------------------------------------------------------|:-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:----|:----|:----|:----|:------|:--------------|:----|:----|:----|:----|:----|:----|:----|:----|:----|
| 22 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 23 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 24 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 25 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 26 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 27 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 28 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 29 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 30 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 31 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | 0     | 0             |     |     |     | 0.0 | 0.0 | 0.0 |     |     |     |
| 32 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     | Total | [Target Cell] | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |     |     |     |
| 33 |                                                                           | *Rebate Types, PG&E Rebate Measure Codes, and Rebate Quantities should match EXACTLY to rebate application submission. Proposal quantities (if different) should be captured in separate column above. |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 34 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 35 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 36 | Bill Nuetrality Check.  Required if any the following conditions are met: |                                                                                                                                                                                                        |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 37 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 38 |                                                                           |                                                                                                                                                                                                        |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 39 |                                                                           | Bill Nuetrality Check.  Required if any of the following conditions are met:                                                                                                                           |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 40 |                                                                           | 1. The calculated monthly dollar savings exceed 40% of the customer's average monthly bill                                                                                                             |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 41 |                                                                           | 2. The kWh & Therm savings exceeds 50% of the customers actual 12 month kwh usage.                                                                                                                     |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |
| 42 |                                                                           | Instructions: Enter the data into the yellow fields.  You may leave blank if you're fairly certain bill nuetrality will not be an issue.                                                               |     |     |     |     |     |       |               |     |     |     |     |     |     |     |     |     |



min_row: 22
max_row: 42
min_col: 1
max_col: 18
target_cell_row_idx: 32
target_cell_col_idx: 9
target_cell_value: #VALUE!
formula: =SUM(I17:I31)