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   |
|---:|:-------------------------------------------------------------------------------------------------------------------------------------------------------------|:-----------------------------|:-----------------------------|:-----------------------------|:--------------------------|:----|:----|:----|:--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:----|
|  1 | PROGRAM BUDGET                                                                                                                                               |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       |                                                                                                                                                                                        |     |     |
|  2 |                                                                                                                                                              | [A] YEAR 1 PROGRAM BUDGET    | [B] YEAR 2 PROGRAM BUDGET    | [C] YEAR 3 PROGRAM BUDGET    | [D] TOTAL PROGRAM BUDGET  |     |     |     | 3P PROGRAM ADMINISTRATION COSTS:                                                                                                                                                                                                      |                                                                                                                                                                                        |     |     |
|  3 |                                                                                                                                                              | Input year 1 program budget. | Input year 2 program budget. | Input year 3 program budget. | Calculated budget totals. |     |     |     | Administrative Costs are necessary to implement EE programs but costs must be reasonable and limited to overhead, labor and other costs needed to implement quality programs with customer funds.                                     |                                                                                                                                                                                        |     |     |
|  4 | 3P Program Administrative Costs                                                                                                                              | 0                            | 0                            | 0                            | 0                         |     |     |     | The 3P should seek to achieve a 10% administrative cost target for 3P Administrative Costs (i.e., separate from utility costs to administer the program); 3P Administrative Costs should not be shifted into any other cost category. |                                                                                                                                                                                        |     |     |
|  5 | Direct Implementation:  Non-Incentive (DINI) Costs                                                                                                           | 10                           | 10                           | 0                            | 20                        |     |     |     |                                                                                                                                                                                                                                       | Overhead: administrative labor, accounting support, IT services and support, data request responses, Commission financial audits, regulatory filings support and other ad-hoc support; |     |     |
|  6 | TOTALS                                                                                                                                                       | [Target Cell]                | 10                           | 0                            | 20                        |     |     |     |                                                                                                                                                                                                                                       | Travel and Conference Fees (Travel costs for DINI activities and marketing can be charged to those respective cost categories);                                                        |     |     |
|  7 |                                                                                                                                                              |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Membership Dues (i.e., trade organizations);                                                                                                                                           |     |     |
|  8 | INSTRUCTIONS:                                                                                                                                                |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Maintenance of Reporting Database (e.g., Customer Relationship Manager (CRM), Track It Fast, Program Builder, etc.);                                                                   |     |     |
|  9 | The proposed program budget must include all C&S Program costs.                                                                                              |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Supply Management function activities to ensure oversight of contractors; and                                                                                                          |     |     |
| 10 | 3P Program costs include program administration, direct implementation non-incentive, labor (including subcontractors), material costs, reporting, etc.      |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Administering contractor payments for services which are non-incentive related.                                                                                                        |     |     |
| 11 | Categorization of costs must follow the CPUC’s guidance reproduced at right.                                                                                 |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       |                                                                                                                                                                                        |     |     |
| 12 | For this RFP the program implementation period is assumed to be three years. Program terms other than 3 years may be considered during program negotiations. |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | 3P Administrative Costs does NOT include:                                                                                                                                              |     |     |
| 13 |                                                                                                                                                              |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Direct Implementation Costs (Incentive Costs & DINI Costs)                                                                                                                             |     |     |
| 14 | 1.  Input the estimated administrative and DINI costs for the first year of program operations [B].                                                          |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Marketing & Outreach Costs                                                                                                                                                             |     |     |
| 15 | 2.  Input the estimated administrative and DINI costs for the second year of program operations [C].                                                         |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Evaluation, Measurement and Verification Costs (PG&E will cover this cost)                                                                                                             |     |     |
| 16 | 3.  Input the estimated administrative and DINI costs for the third year of program operations [D].                                                          |                              |                              |                              |                           |     |     |     |                                                                                                                                                                                                                                       | Utility Administrative Costs (PG&E will cover this cost)                                                                                                                               |     |     |



min_row: 1
max_row: 16
min_col: 1
max_col: 12
target_cell_row_idx: 6
target_cell_col_idx: 2
target_cell_value: 10
formula: =SUM(B4:B5)